PROGRAM CAS145 S C H E D U L E O F E X T R A W O R K PAGE NO. 1 DATE 04/23/08 EST. NO.06 TIME 08:22 AM R.E. NAME: CHRIS TALBOT 09-214614 --------------------------------------------------------------------------- CCO REPORT REPORT TYPE OF WORK(+) WORK BR CONTR NO. NUMBER AMOUNT PERFORMED (-) DATE WK RPT.NO C O M M E N T S --------------------------------------------------------------------------- 001 0028 218.88 E.W. @ F.A.(+) 032008 N 0041.0 0029 218.88 032108 N 0042.0 0030 218.88 031908 N 0043.0 0031 218.88 031808 N 0044.0 0032 218.88 031008 N 0046.0 0034 218.88 031208 N 0048.0 0035 355.68 031308 N 0049.0 0036 437.76 031408 N 0050.0 0037 1,138.61 010708 N 0009.2 0038 218.88 031108 N 0047.1 004 0002 1,862.50 E.W. @ F.A.(+) 031308 N 0045.0 007 0014 2,061.58 E.W. @ F.A.(+) 121107 N 0020.1 013 0001 28,871.17 A.C. @ L.S.(+) 032508 N 13-001 014 0001 82,275.24 E.W. @ L.S.(+) 041008 N 14-001 015 0001 27,468.68 E.W. @ L.S.(+) 041508 N 15-001 146,003.38 TOTAL THIS ESTIMATE 70,679.75 TOTAL PREVIOUS ESTIMATE 216,683.13 TOTAL TO DATE PROGRAM CAS145 S C H E D U L E O F D E D U C T I O N S PAGE NO. 1 DATE 04/23/08 EST. NO.06 TIME 08:22 AM R.E. NAME: CHRIS TALBOT 09-214614 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 04/23/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 09-214614 TIME 08:22 AM ESTIMATE NO. 06 BID OPENING 08/07/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/08 R.E. NAME: CHRIS TALBOT DATE OF THIS ESTIMATE 04/23/08 LOCATION PROGRESS ESTIMATE 09-INY-395-77.3/91.6 ----------------- SKANSKA USA CIVIL WEST CALIFOR IN INYO COUNTY NEAR INDEPENDENCE NIA DISTRICT INC FROM 0.1 KM NORTH OF NORTH FORT 1995 AGUA MANSA ROAD INDEPENDENCE ROAD TO 0.4 KM SOUTH RIVERSIDE CA 92509 OF ELNA ROAD FED. AID NO. N O N E WIDEN TO 4 LANE EXPRESSWAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 10,000.0000 10,000.00 0.250 2,500.00 02 TIME-RELATED OVERHEAD WDAY 2,250.0000 720,000.00 19.000 42,750.00 87.000 195,750.00 03 TEMPORARY FENCE (TYPE ESA) M 11.0000 188,100.00 163.000 1,793.00 7,618.000 83,798.00 04 900 MM TEMPORARY CULVERT M 385.0000 78,540.00 90.000 34,650.00 05 900 MM TEMPORARY FLARED END SECTION EA 1,000.0000 8,000.00 8.000 8,000.00 06 PREPARE STORM WATER POLLUTION LS 5,000.0000 5,000.00 0.750 3,750.00 PREVENTION PLAN 07 WATER POLLUTION CONTROL LS 285,000.0000 285,000.00 0.400 114,000.00 08 TEMPORARY SILT FENCE M 24.0000 18,960.00 100.000 2,400.00 533.940 12,814.56 09 MOVE-IN/MOVE-OUT EA 3,000.0000 18,000.00 0.000 0.00 (TEMPORARY EROSION CONTROL) 10 CONSTRUCTION AREA SIGNS LS 25,000.0000 25,000.00 0.500 12,500.00 S) 11 TRAFFIC CONTROL SYSTEM LS 90,000.0000 90,000.00 0.060 5,400.00 0.270 24,300.00 S) 12 TYPE III BARRICADE EA 100.0000 12,000.00 3.000 300.00 22.000 2,200.00 S) 13 TEMPORARY TRAFFIC STRIPE (TAPE) M 4.5000 39,105.00 0.000 0.00 S) 14 TEMPORARY PAVEMENT MARKING (TAPE) M2 75.0000 8,250.00 0.000 0.00 S) 15 TEMPORARY TRAFFIC STRIPE (PAINT) M 0.4500 31,095.00 0.000 0.00 S) 16 CHANNELIZER (SURFACE MOUNTED) EA 30.0000 21,600.00 0.000 0.00 S) 17 PORTABLE DELINEATOR EA 35.0000 8,400.00 0.000 0.00 S) 18 FLASHING BEACON (PORTABLE) EA 8,000.0000 72,000.00 0.000 0.00 S) 19 FLASHING ARROW SIGN EA 18,000.0000 36,000.00 0.000 0.00 S) 20 PORTABLE CHANGEABLE MESSAGE SIGN LS 50,000.0000 50,000.00 0.060 3,000.00 0.270 13,500.00 S) 21 ABANDON CULVERT EA 2,000.0000 36,000.00 0.000 0.00 22 OBLITERATE SURFACING M2 3.0000 4,950.00 324.000 972.00 PROGRAM CAS145 PAGE 2 DATE 04/23/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 09-214614 TIME 08:22 AM ESTIMATE NO. 06 BID OPENING 08/07/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/08 R.E. NAME: CHRIS TALBOT DATE OF THIS ESTIMATE 04/23/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 REMOVE FENCE (TYPE BW) M 11.0000 45,540.00 3,450.000 37,950.00 24 REMOVE METAL CATTLE GUARD EA 4,000.0000 24,000.00 0.000 0.00 25 REMOVE TRAFFIC STRIPE M 1.7000 8,534.00 70.000 119.00 26 REMOVE PAVEMENT MARKING M2 17.0000 5,610.00 0.000 0.00 27 REMOVE ROADSIDE SIGN EA 85.0000 13,600.00 0.000 0.00 28 REMOVE CURB M 20.0000 2,600.00 0.000 0.00 29 REMOVE HEADWALL EA 1,650.0000 11,550.00 0.000 0.00 30 REMOVE CONCRETE PAVEMENT M2 20.0000 13,400.00 667.000 13,340.00 31 REMOVE BASE AND SURFACING M3 11.0000 27,940.00 0.000 0.00 32 REMOVE MARKERS AND DELINEATORS EA 12.0000 5,760.00 0.000 0.00 33 RELOCATE ROADSIDE SIGN EA 325.0000 8,775.00 0.000 0.00 34 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 1.7500 267,750.00 0.000 0.00 S) 35 CLEARING AND GRUBBING LS 70,000.0000 70,000.00 0.900 63,000.00 36 DEVELOP WATER SUPPLY LS 10,000.0000 10,000.00 0.700 7,000.00 37 BINDER (DUST PALLIATIVE) TONN 790.0000 300,200.00 126.000 99,540.00 257.170 203,164.30 38 ROADWAY EXCAVATION M3 15.0000 4,395,000.00 7,000.000 105,000.00 262,000.000 3,930,000.00 39 BLADED DIRT ROAD M 18.0000 5,400.00 42.000 756.00 42.000 756.00 40 SAND BACKFILL M3 150.0000 31,500.00 0.000 0.00 41 DITCH EXCAVATION M3 14.0000 29,120.00 638.000 8,932.00 1,092.600 15,296.40 42 IMPORTED BORROW M3 11.0000 247,500.00 0.000 0.00 43 IMPORTED MATERIAL (SHOULDER BACKING) TONN 20.0000 8,200.00 0.000 0.00 44 DUFF HA 9,000.0000 387,000.00 2.294 20,646.00 21.824 196,416.00 S) 45 EROSION CONTROL (BLANKET) M2 4.0000 26,800.00 0.000 0.00 S) 46 EROSION CONTROL (TYPE C) HA 9,750.0000 409,500.00 0.000 0.00 S) 47 FINISHING ROADWAY LS 20,000.0000 20,000.00 0.000 0.00 48 CLASS 2 AGGREGATE BASE M3 39.0000 1,322,100.00 3,842.621 149,862.22 14,592.641 569,113.00 49 SEAL RANDOM CRACKS LNKM 1,300.0000 55,900.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 04/23/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 09-214614 TIME 08:22 AM ESTIMATE NO. 06 BID OPENING 08/07/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/08 R.E. NAME: CHRIS TALBOT DATE OF THIS ESTIMATE 04/23/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 ASPHALT CONCRETE (TYPE A) TONN 90.0000 12,060,000.00 0.000 0.00 51 RUBBERIZED ASPHALT CONCRETE (TYPE G) TONN 116.0000 2,215,600.00 0.000 0.00 52 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 20.0000 900.00 0.000 0.00 AREA) 53 PLACE ASPHALT CONCRETE DIKE (TYPE E) M 7.0000 910.00 0.000 0.00 54 SHOULDER RUMBLE STRIP STA 60.0000 52,200.00 0.000 0.00 (AC, GROUND-IN INDENTATIONS) 55 CLASS 2 CONCRETE (BOX CULVERT) M3 1,160.0000 356,120.00 10.220 11,855.20 146.070 169,441.20 F) 56 CLASS 2 CONCRETE (WINGWALLS) M3 1,250.0000 148,750.00 36.170 45,212.50 44.060 55,075.00 F) 57 MINOR CONCRETE (MINOR STRUCTURE) M3 1,500.0000 34,500.00 5.780 8,670.00 5.780 8,670.00 F) 58 BAR REINFORCING STEEL (BOX CULVERT) KG 1.0000 39,388.00 1,331.000 1,331.00 18,785.000 18,785.00 SF) 59 BAR REINFORCING STEEL (WING WALLS) KG 3.4000 15,963.00 1,374.000 4,671.60 1,632.000 5,548.80 SF) 60 METAL CATTLE GUARD EA 13,000.0000 221,000.00 0.000 0.00 S) 61 FURNISH SINGLE SHEET ALUMINUM SIGN M2 150.0000 11,850.00 0.000 0.00 (1.6 MM-UNFRAMED) 62 FURNISH SINGLE SHEET ALUMINUM SIGN M2 152.0000 16,720.00 0.000 0.00 (2.0 MM-UNFRAMED) 63 FURNISH SINGLE SHEET ALUMINUM SIGN M2 220.0000 990.00 0.000 0.00 (1.6 MM-FRAMED) 64 FURNISH SINGLE SHEET ALUMINUM SIGN M2 225.0000 5,850.00 0.000 0.00 (2.0 MM-FRAMED) 65 ROADSIDE SIGN - ONE POST EA 325.0000 39,000.00 0.000 0.00 66 ROADSIDE SIGN - TWO POST EA 750.0000 12,750.00 0.000 0.00 67 300 MM REINFORCED CONCRETE PIPE M 215.0000 27,950.00 67.000 14,405.00 68 525 MM REINFORCED CONCRETE PIPE M 270.0000 29,700.00 60.000 16,200.00 69 450 MM CORRUGATED STEEL PIPE M 255.0000 21,930.00 0.000 0.00 (2.77 MM THICK) 70 600 MM CORRUGATED STEEL PIPE M 315.0000 352,800.00 48.500 15,277.50 438.200 138,033.00 (2.77 MM THICK) 71 900 MM CORRUGATED STEEL PIPE M 425.0000 35,700.00 40.000 17,000.00 (2.77 MM THICK) 72 1500 MM CORRUGATED STEEL PIPE M 875.0000 65,625.00 35.000 30,625.00 35.000 30,625.00 (2.77 MM THICK) 73 700 MM X 500 MM CORRUGATED STEEL PIPE M 500.0000 55,000.00 90.000 45,000.00 ARCH (2.77 MM THICK) 74 1775 MM X 1175 MM CORRUGATED STEEL PIPE M 1,000.0000 56,000.00 27.500 27,500.00 ARCH (2.77 MM THICK) 75 2075 MM X 1425 MM CORRUGATED STEEL PIPE M 1,200.0000 66,000.00 29.000 34,800.00 29.000 34,800.00 ARCH (2.77 MM THICK) 76 900 MM CORRUGATED STEEL PIPE INLET M 2,000.0000 7,000.00 0.300 600.00 0.300 600.00 (3.51 MM THICK) PROGRAM CAS145 PAGE 4 DATE 04/23/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 09-214614 TIME 08:22 AM ESTIMATE NO. 06 BID OPENING 08/07/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/08 R.E. NAME: CHRIS TALBOT DATE OF THIS ESTIMATE 04/23/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 77 600 MM STEEL FLARED END SECTION M 500.0000 47,500.00 18.000 9,000.00 18.000 9,000.00 78 900 MM STEEL FLARED END SECTION EA 800.0000 3,200.00 2.000 1,600.00 2.000 1,600.00 79 1500 MM STEEL FLARED END SECTION EA 2,600.0000 5,200.00 1.000 2,600.00 1.000 2,600.00 80 700 MM X 500 MM STEEL FLARED END EA 750.0000 7,500.00 2.000 1,500.00 2.000 1,500.00 PIPE ARCH SECTION 81 2075 MM X 1425 MM STEEL FLARED END PIPE EA 2,650.0000 10,600.00 2.000 5,300.00 2.000 5,300.00 ARCH SECTION 82 MINOR CONCRETE (BACKFILL) M3 350.0000 32,550.00 29.900 10,465.00 84.400 29,540.00 F) 83 ROCK SLOPE PROTECTION M3 40.0000 140,400.00 2,278.000 91,120.00 2,301.400 92,056.00 (FACING, METHOD B) 84 ROCK SLOPE PROTECTION FABRIC M2 3.2500 22,945.00 4,492.200 14,599.65 5,806.400 18,870.80 85 MISCELLANEOUS IRON AND STEEL KG 11.0000 4,862.00 0.000 0.00 F) 86 FENCE (TYPE BW, 5 STRAND, METAL POST) M 22.0000 92,400.00 2,797.000 61,534.00 S) 87 4.3 M WIRE MESH GATE EA 2,000.0000 32,000.00 0.000 0.00 S) 88 METAL GATE EA 2,200.0000 33,000.00 0.000 0.00 S) 89 DELINEATOR (CLASS 2) EA 35.0000 26,600.00 0.000 0.00 90 MILEPOST MARKER EA 45.0000 2,880.00 0.000 0.00 91 MARKER (CULVERT) EA 95.0000 28,500.00 0.000 0.00 92 CABLE RAILING M 235.0000 32,900.00 0.000 0.00 S) 93 THERMOPLASTIC PAVEMENT MARKING M2 32.0000 18,880.00 18.300 585.60 S) 94 PAINT TRAFFIC STRIPE (2-COAT) M 0.3200 45,440.00 261.000 83.52 S) 95 760 MM CAST-IN-DRILLED-HOLE CONCRETE M 5,000.0000 7,500.00 0.000 0.00 S) PILE (SIGNAL FOUNDATION) 96 MODIFY LIGHTING LS 33,000.0000 33,000.00 0.000 0.00 S) PROGRAM CAS145 PAGE 5 DATE 04/23/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 09-214614 TIME 08:22 AM ESTIMATE NO. 06 BID OPENING 08/07/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/08 R.E. NAME: CHRIS TALBOT DATE OF THIS ESTIMATE 04/23/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 729,606.67 6,349,242.18 ADJUSTMENT OF COMPENSATION 28,871.17 28,871.17 EXTRA WORK 117,132.21 187,811.96 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 875,610.05 6,565,925.31 97 MOBILIZATION LS 2100,000.0000 2,100,000.00 0.950 1,995,000.00 ORIGINAL CONTRACT AMOUNT 28,197,332.00 TOTAL WORK COMPLETED 875,610.05 8,560,925.31 MATERIALS ON HAND ON SITE 86,479.20 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 875,610.05 8,647,404.51 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN EST. DATE WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR COMPLETION DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 09/18/07 320 10/09/07 11/27/07 03/27/09 87 9 0 2 30% 27% PROGRESS IS SATISFACTORY CHRIS TALBOT RESIDENT ENGINEER PROGRAM CAS145 DATE 04/23/08