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 01/26/10 EST. NO.05 TIME 06:24 AM R.E. NAME: ABOUZEDAN, RAAID 06-0A9804 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- *** THERE ARE NO EXTRA WORK PAYMENTS THIS ESTIMATE *** 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 01/26/10 EST. NO.05 TIME 06:24 AM R.E. NAME: ABOUZEDAN, RAAID 06-0A9804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MISS PYRL -10,000.00 04 RECD PYRL #4 10,000.00 05 10,000.00 0.00 OVERBID ITEMS OVERBID ITEM NO. 001 -311.25 03 0.00 -311.25 TOTAL DEDUCTIONS 10,000.00 -311.25 PROGRAM CAS145 PAGE 1 DATE 01/26/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0A9804 TIME 06:24 AM ESTIMATE NO. 05 BID OPENING 07/28/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/10 R.E. NAME: ABOUZEDAN, RAAID DATE OF THIS ESTIMATE 01/26/10 LOCATION PROGRESS ESTIMATE 06-FRE-5-1.4/ .0 ----------------- SANTA MARGARITA CONST CORP IN FRESNO CO NEAR KETTLEMAN CITY AT PO BOX 357 THE COALINGA AVENAL SAFETY ROADSIDE TEMPLETON CA 93465 REST AREA FED. AID NO. ACHS-055(137)E ,IMG-055(137)E CONSTRUCT NEW ROADSIDE REST AREA ------------------------------------------------------------------------------------------------------------------------------------ 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 3,745.0000 3,745.00 0.250 936.25 02 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 1,750.00 0.000 0.00 03 TEMPORARY FENCE (TYPE ESA) LF 1.6800 13,608.00 8,401.000 14,113.68 04 CONSTRUCTION SITE MANAGEMENT LS 2,835.5000 2,835.50 0.084 238.18 0.348 986.75 05 PREPARE STORM WATER POLLUTION LS 1,920.6500 1,920.65 0.034 65.30 0.640 1,229.22 PREVENTION PLAN 06 TEMPORARY DRAINAGE INLET PROTECTION EA 117.7000 1,177.00 10.000 1,177.00 07 STREET SWEEPING LS 2,675.0000 2,675.00 0.084 224.70 0.348 930.90 08 TEMPORARY CONCRETE WASHOUT (PORTABLE) EA 1,070.0000 2,140.00 1.000 1,070.00 09 CONSTRUCTION AREA SIGNS LS 1,819.0000 1,819.00 0.025 45.48 0.705 1,282.40 10 TRAFFIC CONTROL SYSTEM LS 1,872.5000 1,872.50 0.542 1,014.90 11 TYPE III BARRICADE EA 53.5000 428.00 0.200 10.70 5.900 315.65 12 CHANNELIZER (SURFACE MOUNTED) EA 32.1000 898.80 34.000 1,091.40 13 PORTABLE CHANGEABLE MESSAGE SIGN LS 374.5000 374.50 0.000 0.00 14 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 12.8400 642.00 50.000 642.00 15 CLEARING AND GRUBBING LS 50,525.4000 50,525.40 0.750 37,894.05 16 ROADWAY EXCAVATION CY 257.3400 20,587.20 100.000 25,734.00 17 HIGHWAY PLANTING LS 37,247.7700 37,247.77 0.000 0.00 18 MAINTAIN EXISTING PLANTED AREAS LS 1,605.0000 1,605.00 0.000 0.00 19 PLANT ESTABLISHMENT WORK LS 3,210.0000 3,210.00 0.000 0.00 20 IRRIGATION SYSTEM LS 82,315.1000 82,315.10 0.000 0.00 21 IRRIGATION SLEEVE LF 21.4000 7,062.00 100.000 2,140.00 100.000 2,140.00 22 CLASS 2 AGGREGATE BASE CY 136.9600 54,784.00 14.800 2,027.01 314.800 43,115.01 PROGRAM CAS145 PAGE 2 DATE 01/26/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0A9804 TIME 06:24 AM ESTIMATE NO. 05 BID OPENING 07/28/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/10 R.E. NAME: ABOUZEDAN, RAAID DATE OF THIS ESTIMATE 01/26/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 12" X 12" DRAIN INLET EA 615.2500 2,461.00 0.000 0.00 24 SEATWALL (MASONRY BLOCK) SQFT 22.2100 46,641.00 0.000 0.00 25 MINOR CONCRETE (SEATWALL) CY 385.2000 15,408.00 0.000 0.00 26 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 77.0400 462.24 0.000 0.00 (0.063"-UNFRAMED) 27 PRECAST CONCRETE SIGN EA 2,472.7700 4,945.54 0.000 0.00 28 ROADSIDE SIGN - ONE POST EA 214.0000 1,284.00 0.000 0.00 29 INSTALL SIGN OVERLAY SQFT 10.7000 428.00 0.000 0.00 30 3" PLASTIC PIPE (DRAINLINE) LF 17.1200 5,649.60 250.000 4,280.00 250.000 4,280.00 31 GRATED LINE DRAIN LF 62.0600 19,238.60 0.000 0.00 32 30" WELDED STEEL PIPE (.250" THICK) LF 133.7500 20,062.50 0.000 0.00 33 4' STEEL BENCH EA 642.0000 5,136.00 0.000 0.00 34 6' STEEL BENCH EA 749.0000 5,992.00 0.000 0.00 35 3" AREA DRAIN EA 107.0000 428.00 0.000 0.00 (90 MM MAXIMUM) 36 MINOR CONCRETE SQFT 8.9900 11,956.70 0.000 0.00 (EXPOSED AGGREGATE SIDEWALK) 37 MINOR CONCRETE (SIDEWALK) CY 323.1400 109,867.60 21.200 6,850.57 21.200 6,850.57 38 MINOR CONCRETE (TEXTURED PAVING) SQFT 8.1300 59,349.00 0.000 0.00 39 MINOR CONCRETE (COLORED) CY 1,433.8000 14,338.00 0.000 0.00 40 FRAME AND GRATE EA 112.3500 449.40 0.000 0.00 41 THERMOPLASTIC PAVEMENT MARKING SQFT 11.7700 2,354.00 0.000 0.00 42 102" PRECAST CONCRETE PICNIC TABLE EA 764.2500 3,057.00 0.000 0.00 43 72" PRECAST CONCRETE PICNIC TABLE EA 764.4600 13,760.28 0.000 0.00 44 PRECAST CONCRETE NEWSPAPER RACK EA 2,217.5800 4,435.16 0.000 0.00 45 BUILDING WORK LS 2484,540.0000 2,484,540.00 0.085 211,185.90 0.307 762,753.78 46 FAUCET ASSEMBLY EA 5,718.2100 45,745.68 4.000 22,872.84 4.000 22,872.84 47 PRECAST CONCRETE TRASH RECEPTACLE EA 376.4300 28,608.68 0.000 0.00 48 PRECAST CONCRETE RECYCLE RECEPTACLE EA 399.3800 3,195.04 0.000 0.00 49 PRECAST CONCRETE BICYCLE STAND EA 75.1700 300.68 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 01/26/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0A9804 TIME 06:24 AM ESTIMATE NO. 05 BID OPENING 07/28/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/10 R.E. NAME: ABOUZEDAN, RAAID DATE OF THIS ESTIMATE 01/26/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 249,940.68 930,430.40 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 12,643.55 SUBTOTAL AMOUNT EARNED 249,940.68 943,073.95 ORIGINAL CONTRACT AMOUNT 3,203,316.12 TOTAL WORK COMPLETED 249,940.68 943,073.95 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 10,000.00 -311.25 TOTAL 259,940.68 942,762.70 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) 2,500.00 3,745.00 1,245.00 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 08/28/09 340 09/14/09 09/14/09 01/26/11 85 1 0 0 29% 34% PROGRESS IS SATISFACTORY ABOUZEDAN, RAAID RESIDENT ENGINEER PROGRAM CAS145 PAGE 3 DATE 01/26/10