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 09/24/07 EST. NO.06 TIME 02:42 PM R.E. NAME: ABU-MARKHIEH, OSAMA 03-1A97W4 --------------------------------------------------------------------------- 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 0001 130.32 E.W. @ F.A.(+) 052207 N 0040.0 0002 689.42 052307 N 0041.0 0003 967.15 052407 N 0042.0 0004 103.25 052507 N 0043.0 0005 1,023.57 053107 N 0044.0 0006 898.18 060107 N 0045.0 0007 854.64 060507 N 0046.0 0008 1,495.78 060607 N 0047.0 0009 872.26 060807 N 0048.0 0010 1,505.36 061107 N 0049.0 0011 1,193.95 061207 N 0137.0 0012 1,310.01 061307 N 0138.0 0013 1,145.47 061507 N 0139.0 0014 1,607.37 061807 N 0141.0 0015 930.30 061907 N 0142.0 0016 517.56 062007 N 0143.0 0017 844.71 062107 N 0144.0 002 0001 3,197.13 E.W. @ F.A.(+) 041107 N 0039.0 003 0001 829.92 E.W. @ F.A.(+) 052307 N 0062.0 0002 190.68 052407 N 0063.0 0003 506.36 052507 N 0064.0 0004 325.03 053107 N 0065.0 0005 325.03 060107 N 0066.0 0006 264.00 052307 N 0140.0 0007 2,515.22 060807 N 0126.0 0008 3,429.93 061107 N 0127.0 0009 1,047.36 061207 N 0128.0 0010 614.74 061307 N 0129.0 0011 614.74 061407 N 0130.0 0012 614.74 061507 N 0131.0 0013 614.74 061807 N 0132.0 0014 614.74 061907 N 0133.0 0015 563.64 062007 N 0134.0 0016 614.74 062107 N 0135.0 004 0005 865.23 E.W. @ F.A.(+) 062007 N 0136.0 007 0001 4,240.57 E.W. @ F.A.(+) 051007 N 0068.0 0002 2,251.26 061307 N 0151.0 0003 4,258.89 061407 N 0152.0 012 0001 115,902.06 E.W. @ L.S.(+) 091207 N 153 0 0002 139,582.74 A.C. @ L.S.(+) 091207 N 154 0 0003 -32,656.35 A.C. @ U.P.(-) 091707 N 200 0 0004 -8,024.97 A.C. @ L.S.(-) 091707 N 201 0 259,391.47 TOTAL THIS ESTIMATE 2,662.57 TOTAL PREVIOUS ESTIMATE 262,054.04 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 09/24/07 EST. NO.06 TIME 02:42 PM R.E. NAME: ABU-MARKHIEH, OSAMA 03-1A97W4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION PER LTR DATED 6/07 -1,000.00 03 PER LTR DATED 7/07 -10,000.00 04 PER LTR DATED 8/07 -5,000.00 05 RETURN 7/07 DEDUCT 10,000.00 05 PER LTR DATED 9/07 -4,000.00 06 RETURN 6/07 DEDUCT 5,000.00 06 RETURN 8/07 DEDUCT 1,000.00 06 2,000.00 -4,000.00 TOTAL DEDUCTIONS 2,000.00 -4,000.00 PROGRAM CAS145 PAGE 1 DATE 09/24/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1A97W4 TIME 02:42 PM ESTIMATE NO. 06 BID OPENING 11/14/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/07 R.E. NAME: ABU-MARKHIEH, OSAMA DATE OF THIS ESTIMATE 09/24/07 LOCATION PROGRESS ESTIMATE 03-COL-20-33.1/R39.4 ----------------- TEICHERT CONSTRUCTION IN COLUSA AND SUTTER COUNTIES NEAR P O BOX 1890 COLUSA FROM 0.1 KM WEST OF MOON DAVIS CA 956171890 BEND ROAD TO 0.2 KM WEST OF HAGEMAN ROAD NEAR MERIDIAN FED. AID NO. ACNH-P020(143)E RESURFACE ASPHALT CONCRETE ------------------------------------------------------------------------------------------------------------------------------------ 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 2,025.0000 2,025.00 1.000 2,025.00 02 TIME-RELATED OVERHEAD WDAY 800.0000 200,000.00 21.000 16,800.00 107.000 85,600.00 03 TEMPORARY FENCE (TYPE ESA) M 6.0000 54,000.00 6,943.750 41,662.50 S) 04 PREPARE STORM WATER POLLUTION LS 10,000.0000 10,000.00 1.000 10,000.00 PREVENTION PLAN 05 WATER POLLUTION CONTROL LS 50,000.0000 50,000.00 0.300 15,000.00 0.700 35,000.00 06 TEMPORARY FIBER ROLL M 6.0000 3,720.00 846.360 5,078.16 07 TEMPORARY CONCRETE WASHOUT FACILITY EA 1,200.0000 4,800.00 3.000 3,600.00 4.000 4,800.00 08 TEMPORARY CONSTRUCTION ENTRANCE EA 2,800.0000 50,400.00 5.000 14,000.00 09 TEMPORARY COVER M2 2.4000 48,000.00 0.000 0.00 10 TEMPORARY CHECK DAM M 10.0000 3,000.00 0.000 0.00 11 TEMPORARY DRAINAGE INLET PROTECTION EA 600.0000 16,800.00 0.000 0.00 12 STREET SWEEPING LS 125,000.0000 125,000.00 0.360 45,000.00 0.700 87,500.00 13 CONSTRUCTION AREA SIGNS LS 6,600.0000 6,600.00 0.700 4,620.00 S) 14 TRAFFIC CONTROL SYSTEM LS 442,000.0000 442,000.00 0.360 159,120.00 0.700 309,400.00 S) 15 TEMPORARY PAVEMENT MARKING (PAINT) M2 57.2000 2,802.80 19.900 1,138.28 S) 16 TEMPORARY TRAFFIC STRIPE (PAINT) M 1.7000 13,804.00 8,108.000 13,783.60 S) 17 CHANNELIZER (SURFACE MOUNTED) EA 26.0000 3,640.00 124.000 3,224.00 S) 18 TEMPORARY PAVEMENT MARKER EA 5.5000 4,345.00 598.000 3,289.00 S) 19 PORTABLE CHANGEABLE MESSAGE SIGN LS 50,000.0000 50,000.00 0.360 18,000.00 0.700 35,000.00 S) 20 ABANDON CULVERT M 225.0000 7,425.00 18.290 4,115.25 21 REMOVE METAL BEAM GUARD RAILING M 23.0000 10,580.00 396.240 9,113.52 396.240 9,113.52 S) 22 REMOVE FLARED END SECTION EA 150.0000 1,950.00 7.000 1,050.00 S) PROGRAM CAS145 PAGE 2 DATE 09/24/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1A97W4 TIME 02:42 PM ESTIMATE NO. 06 BID OPENING 11/14/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/07 R.E. NAME: ABU-MARKHIEH, OSAMA DATE OF THIS ESTIMATE 09/24/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 REMOVE YELLOW TRAFFIC STRIPE M 9.5000 5,890.00 657.000 6,241.50 S) 24 REMOVE WHITE TRAFFIC STRIPE M 3.3000 2,970.00 604.000 1,993.20 S) 25 REMOVE PAVEMENT MARKING M2 57.0000 684.00 14.300 815.10 S) 26 REMOVE ROADSIDE SIGN EA 62.0000 3,348.00 4.000 248.00 27 REMOVE ASPHALT CONCRETE DIKE M 9.0000 3,420.00 373.000 3,357.00 28 REMOVE CULVERT M 150.0000 64,500.00 38.500 5,775.00 369.890 55,483.50 29 REMOVE INLET EA 800.0000 800.00 1.000 800.00 30 REMOVE HEADWALL EA 800.0000 3,200.00 2.000 1,600.00 31 REMOVE REINFORCED CONCRETE BOX CULVERT M3 500.0000 1,500.00 3.040 1,520.00 32 REMOVE MANHOLE EA 900.0000 900.00 1.000 900.00 33 REMOVE BASE AND SURFACING M3 20.0000 14,600.00 1,168.100 23,362.00 1,168.100 23,362.00 34 RESET ROADSIDE SIGN EA 125.0000 2,875.00 22.000 2,750.00 35 RELOCATE ROADSIDE SIGN EA 146.0000 584.00 0.000 0.00 36 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 146.0000 306,600.00 324.200 47,333.20 2,100.000 306,600.00 S) 37 REMOVE CONCRETE BARRIER M 150.0000 4,200.00 0.000 0.00 38 CLEARING AND GRUBBING LS 270,000.0000 270,000.00 1.000 270,000.00 39 ROADWAY EXCAVATION M3 30.0000 321,000.00 2,174.700 65,241.00 25,444.700 763,341.00 40 LEAD COMPLIANCE PLAN LS 1,800.0000 1,800.00 1.000 1,800.00 41 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 42 IMPORTED BORROW M3 25.0000 1,075,000.00 245.000 6,125.00 20,698.000 517,450.00 43 IMPORTED MATERIAL (SHOULDER BACKING) TONN 28.0000 62,720.00 1,089.200 30,497.60 1,089.200 30,497.60 44 STRAW (EROSION CONTROL) TONN 538.0000 12,374.00 15.270 8,215.26 15.270 8,215.26 S) 45 FIBER (EROSION CONTROL) KG 1.2000 4,800.00 1,490.000 1,788.00 1,490.000 1,788.00 S) 46 COMPOST (EROSION CONTROL) M3 325.0000 11,375.00 24.000 7,800.00 24.000 7,800.00 S) 47 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 1,875.0000 22,500.00 1.000 1,875.00 1.000 1,875.00 S) 48 PURE LIVE SEED (EROSION CONTROL) KG 156.0000 35,880.00 111.200 17,347.20 111.200 17,347.20 S) 49 COMMERCIAL FERTILIZER (EROSION CONTROL) KG 1.8000 7,200.00 1,905.000 3,429.00 1,905.000 3,429.00 S) PROGRAM CAS145 PAGE 3 DATE 09/24/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1A97W4 TIME 02:42 PM ESTIMATE NO. 06 BID OPENING 11/14/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/07 R.E. NAME: ABU-MARKHIEH, OSAMA DATE OF THIS ESTIMATE 09/24/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 STABILIZING EMULSION (EROSION CONTROL) KG 4.7000 4,136.00 408.000 1,917.60 408.000 1,917.60 S) 51 FINISHING ROADWAY LS 40,000.0000 40,000.00 0.000 0.00 52 CLASS 2 AGGREGATE BASE M3 40.0000 1,556,000.00 4,690.700 187,628.00 37,876.200 1,515,048.00 53 ASPHALT CONCRETE (TYPE A) TONN 70.0000 5,656,000.00 29,189.460 2,043,262.20 78,542.290 5,497,960.30 54 RUBBERIZED ASPHALT CONCRETE (TYPE O) TONN 100.0000 1,210,000.00 0.000 0.00 55 PLACE ASPHALT CONCRETE DIKE (TYPE C) M 5.0000 650.00 0.000 0.00 56 PLACE ASPHALT CONCRETE DIKE (TYPE E) M 5.0000 1,100.00 0.000 0.00 57 PLACE ASPHALT CONCRETE DIKE (TYPE F) M 5.0000 2,400.00 0.000 0.00 58 CLASS 2 CONCRETE (WINGWALLS) M3 1,900.0000 28,500.00 3.180 6,042.00 12.240 23,256.00 F) 59 CLASS 1 CONCRETE (BOX CULVERT) M3 2,000.0000 218,000.00 109.000 218,000.00 F) 60 MINOR CONCRETE (MINOR STRUCTURE) M3 1,800.0000 66,600.00 15.710 28,278.00 22.660 40,788.00 F) 61 MINOR CONCRETE (BACKFILL) M3 140.0000 840.00 5.400 756.00 62 BAR REINFORCING STEEL KG 3.0000 1,800.00 146.040 438.12 600.000 1,800.00 SF) 63 BAR REINFORCING STEEL (BOX CULVERT) KG 2.0000 21,600.00 10,800.000 21,600.00 SF) 64 ROADSIDE SIGN - ONE POST EA 135.0000 11,070.00 0.000 0.00 65 ROADSIDE SIGN - TWO POST EA 416.0000 2,080.00 0.000 0.00 66 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 94.0000 94.00 0.000 0.00 METHOD) 67 375 MM ALTERNATIVE PIPE CULVERT M 360.0000 75,600.00 89.500 32,220.00 68 450 MM ALTERNATIVE PIPE CULVERT M 360.0000 237,600.00 90.200 32,472.00 522.400 188,064.00 69 600 MM ALTERNATIVE PIPE CULVERT M 540.0000 75,600.00 118.560 64,022.40 70 750 MM ALTERNATIVE PIPE CULVERT M 560.0000 20,160.00 0.000 0.00 71 900 MM ALTERNATIVE PIPE CULVERT M 590.0000 45,430.00 78.000 46,020.00 72 450 MM REINFORCED CONCRETE PIPE M 370.0000 8,880.00 23.000 8,510.00 73 600 MM REINFORCED CONCRETE PIPE M 580.0000 5,800.00 0.000 0.00 74 750 MM REINFORCED CONCRETE PIPE M 600.0000 12,600.00 15.000 9,000.00 75 900 MM REINFORCED CONCRETE PIPE M 650.0000 9,100.00 12.000 7,800.00 76 450 MM CONCRETE FLARED END SECTION EA 650.0000 1,950.00 2.000 1,300.00 PROGRAM CAS145 PAGE 4 DATE 09/24/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1A97W4 TIME 02:42 PM ESTIMATE NO. 06 BID OPENING 11/14/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/07 R.E. NAME: ABU-MARKHIEH, OSAMA DATE OF THIS ESTIMATE 09/24/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 77 600 MM CONCRETE FLARED END SECTION EA 750.0000 1,500.00 2.000 1,500.00 2.000 1,500.00 78 750 MM CONCRETE FLARED END SECTION EA 750.0000 750.00 1.000 750.00 79 450 MM ALTERNATIVE FLARED END SECTION EA 300.0000 3,300.00 4.000 1,200.00 5.000 1,500.00 80 600 MM ALTERNATIVE FLARED END SECTION EA 350.0000 1,050.00 1.000 350.00 81 750 MM ALTERNATIVE FLARED END SECTION EA 500.0000 1,000.00 0.000 0.00 82 900 MM ALTERNATIVE FLARED END SECTION EA 700.0000 4,200.00 5.000 3,500.00 83 MANHOLE EA 1,600.0000 1,600.00 1.000 1,600.00 84 MINOR CONCRETE (CHANNEL LINING) M3 330.0000 488,400.00 1,322.000 436,260.00 85 MINOR CONCRETE (MISCELLANEOUS M3 800.0000 1,600.00 0.000 0.00 CONSTRUCTION) 86 MINOR CONCRETE (CURB, GUTTER, SIDEWALK M3 350.0000 315,000.00 892.000 312,200.00 892.000 312,200.00 AND DRIVEWAY) 87 MISCELLANEOUS IRON AND STEEL KG 3.5000 9,922.50 1,360.000 4,760.00 1,360.000 4,760.00 SF) 88 FENCE (TYPE WM, METAL POST) M 13.0000 47,580.00 3,663.000 47,619.00 S) 89 3.0 M WIRE MESH GATE EA 755.0000 3,020.00 4.000 3,020.00 S) 90 DELINEATOR (CLASS 1) EA 42.0000 3,150.00 0.000 0.00 91 MARKER (CULVERT) EA 42.0000 1,344.00 0.000 0.00 92 HIGHWAY POST MARKER EA 42.0000 882.00 0.000 0.00 93 OBJECT MARKER (TYPE L-1) EA 42.0000 126.00 0.000 0.00 94 METAL BEAM GUARD RAILING (WOOD POST) M 70.0000 22,400.00 190.500 13,335.00 190.500 13,335.00 S) 95 DOUBLE METAL BEAM GUARD RAILING M 106.0000 16,960.00 121.920 12,923.52 121.920 12,923.52 S) (WOOD POST) 96 CABLE RAILING M 140.0000 6,440.00 0.000 0.00 S) 97 TRANSITION RAILING (TYPE WB) EA 3,120.0000 18,720.00 5.000 15,600.00 5.000 15,600.00 S) 98 RETURN CAP (TYPE A) EA 182.0000 182.00 1.000 182.00 1.000 182.00 S) 99 END ANCHOR ASSEMBLY (TYPE SFT) EA 712.0000 3,560.00 2.000 1,424.00 2.000 1,424.00 S) 00 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,120.0000 3,120.00 0.000 0.00 S) 01 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,350.0000 16,450.00 4.000 9,400.00 4.000 9,400.00 S) 02 THERMOPLASTIC PAVEMENT MARKING M2 52.0000 12,480.00 0.000 0.00 S) 03 THERMOPLASTIC TRAFFIC STRIPE M 0.6400 17,856.00 0.000 0.00 S) (SPRAYABLE) PROGRAM CAS145 PAGE 5 DATE 09/24/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1A97W4 TIME 02:42 PM ESTIMATE NO. 06 BID OPENING 11/14/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/07 R.E. NAME: ABU-MARKHIEH, OSAMA DATE OF THIS ESTIMATE 09/24/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 04 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.6000 45,440.00 0.000 0.00 S) 05 200 MM THERMOPLASTIC TRAFFIC STRIPE M 4.2000 4,578.00 0.000 0.00 S) 06 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.0500 13,650.00 0.000 0.00 S) (BROKEN 10.98 M - 3.66 M) 07 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.0500 30.45 0.000 0.00 S) (BROKEN 5.18 M - 2.14 M) 08 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.4000 20,900.00 0.000 0.00 S) PROGRAM CAS145 PAGE 6 DATE 09/24/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1A97W4 TIME 02:42 PM ESTIMATE NO. 06 BID OPENING 11/14/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/07 R.E. NAME: ABU-MARKHIEH, OSAMA DATE OF THIS ESTIMATE 09/24/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 3,157,984.22 11,243,598.49 ADJUSTMENT OF COMPENSATION 98,901.42 98,901.42 EXTRA WORK 160,490.05 163,152.62 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 3,417,375.69 11,505,652.53 09 MOBILIZATION LS 630,000.0000 630,000.00 1.000 630,000.00 ORIGINAL CONTRACT AMOUNT 14,382,392.75 TOTAL WORK COMPLETED 3,417,375.69 12,135,652.53 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 2,000.00 -4,000.00 TOTAL 3,419,375.69 12,131,652.53 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 12/19/06 250 04/16/07 01/03/07 04/21/07 107 73 0 0 80% 43% PROGRESS IS SATISFACTORY ABU-MARKHIEH, OSAMA RESIDENT ENGINEER PROGRAM CAS145 DATE 09/24/07