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 09/07/11 EST. NO.24 TIME 05:20 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 --------------------------------------------------------------------------- 023 0001 23,298.38 A.C. @ L.S.(+) 082011 N 0001 0 23,298.38 TOTAL THIS ESTIMATE 183,537.36 TOTAL PREVIOUS ESTIMATE 206,835.74 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 09/07/11 EST. NO.24 TIME 05:20 AM R.E. NAME: ABOUZEDAN, RAAID 06-0A9804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISS CEM 4401 -10,000.00 21 RECD CEM 4401 10,000.00 22 0.00 0.00 LABOR COMPLIANCE VIOLATION MISS PYRL -10,000.00 04 RECD PYRL #4 10,000.00 05 MISS PYRL -1,000.00 12 MISS PYRL -10,000.00 15 MISS PYRL -1,000.00 16 RECD PYRL #12 & 16 2,000.00 18 MISS PYRL -10,000.00 21 RECD PYRL #15 10,000.00 23 RECD PYRL 10,000.00 24 10,000.00 0.00 OVERBID ITEMS OVERBID ITEM NO. 001 -311.25 03 OVERBID ITEM NO. 001 -311.25 06 OVERBID ITEM NO. 001 -311.25 07 OVERBID ITEM NO. 001 -311.25 15 OVERBID ITEM NO. 001 1,245.00 21 0.00 0.00 TOTAL DEDUCTIONS 10,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 09/07/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0A9804 TIME 05:20 AM ESTIMATE NO. 24 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 03/24/11 R.E. NAME: ABOUZEDAN, RAAID DATE OF THIS ESTIMATE 09/07/11 LOCATION FINAL 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 ------------------------------------------------------------------------------------------------------------------------------------ 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 3,745.0000 3,745.00 1.000 3,745.00 002 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 1,750.00 7.000 1,750.00 003 TEMPORARY FENCE (TYPE ESA) LF 1.6800 13,608.00 8,401.000 14,113.68 004 CONSTRUCTION SITE MANAGEMENT LS 2,835.5000 2,835.50 1.000 2,835.50 005 PREPARE STORM WATER POLLUTION LS 1,920.6500 1,920.65 1.000 1,920.65 PREVENTION PLAN 006 TEMPORARY DRAINAGE INLET PROTECTION EA 117.7000 1,177.00 10.000 1,177.00 007 STREET SWEEPING LS 2,675.0000 2,675.00 1.000 2,675.00 008 TEMPORARY CONCRETE WASHOUT (PORTABLE) EA 1,070.0000 2,140.00 2.000 2,140.00 009 CONSTRUCTION AREA SIGNS LS 1,819.0000 1,819.00 1.000 1,819.00 010 TRAFFIC CONTROL SYSTEM LS 1,872.5000 1,872.50 1.000 1,872.50 011 TYPE III BARRICADE EA 53.5000 428.00 8.211 439.29 012 CHANNELIZER (SURFACE MOUNTED) EA 32.1000 898.80 34.000 1,091.40 013 PORTABLE CHANGEABLE MESSAGE SIGN LS 374.5000 374.50 1.000 374.50 014 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 12.8400 642.00 50.000 642.00 015 CLEARING AND GRUBBING LS 50,525.4000 50,525.40 1.000 50,525.40 016 ROADWAY EXCAVATION CY 257.3400 20,587.20 254.000 65,364.36 017 HIGHWAY PLANTING LS 37,247.7700 37,247.77 1.000 37,247.77 018 MAINTAIN EXISTING PLANTED AREAS LS 1,605.0000 1,605.00 1.000 1,605.00 019 PLANT ESTABLISHMENT WORK LS 3,210.0000 3,210.00 1.000 3,210.00 020 IRRIGATION SYSTEM LS 82,315.1000 82,315.10 1.000 82,315.10 021 IRRIGATION SLEEVE LF 21.4000 7,062.00 330.000 7,062.00 022 CLASS 2 AGGREGATE BASE CY 136.9600 54,784.00 515.940 70,663.14 PROGRAM CAS145 PAGE 2 DATE 09/07/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0A9804 TIME 05:20 AM ESTIMATE NO. 24 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 03/24/11 R.E. NAME: ABOUZEDAN, RAAID DATE OF THIS ESTIMATE 09/07/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 12" X 12" DRAIN INLET EA 615.2500 2,461.00 4.000 2,461.00 024 SEATWALL (MASONRY BLOCK) SQFT 22.2100 46,641.00 2,100.000 46,641.00 025 MINOR CONCRETE (SEATWALL) CY 385.2000 15,408.00 46.100 17,757.72 026 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 77.0400 462.24 6.000 462.24 (0.063"-UNFRAMED) 027 PRECAST CONCRETE SIGN EA 2,472.7700 4,945.54 2.000 4,945.54 028 ROADSIDE SIGN - ONE POST EA 214.0000 1,284.00 6.000 1,284.00 029 INSTALL SIGN OVERLAY SQFT 10.7000 428.00 36.000 385.20 030 3" PLASTIC PIPE (DRAINLINE) LF 17.1200 5,649.60 333.000 5,700.96 031 GRATED LINE DRAIN LF 62.0600 19,238.60 311.000 19,300.66 032 30" WELDED STEEL PIPE (.250" THICK) LF 133.7500 20,062.50 120.000 16,050.00 033 4' STEEL BENCH EA 642.0000 5,136.00 8.000 5,136.00 034 6' STEEL BENCH EA 749.0000 5,992.00 8.000 5,992.00 035 3" AREA DRAIN EA 107.0000 428.00 0.000 0.00 (90 MM MAXIMUM) 036 MINOR CONCRETE SQFT 8.9900 11,956.70 1,263.000 11,354.37 (EXPOSED AGGREGATE SIDEWALK) 037 MINOR CONCRETE (SIDEWALK) CY 323.1400 109,867.60 571.500 184,674.51 038 MINOR CONCRETE (TEXTURED PAVING) SQFT 8.1300 59,349.00 6,565.770 53,379.71 039 MINOR CONCRETE (COLORED) CY 1,433.8000 14,338.00 8.600 12,330.68 040 FRAME AND GRATE EA 112.3500 449.40 4.000 449.40 041 THERMOPLASTIC PAVEMENT MARKING SQFT 11.7700 2,354.00 200.000 2,354.00 042 102" PRECAST CONCRETE PICNIC TABLE EA 764.2500 3,057.00 4.000 3,057.00 043 72" PRECAST CONCRETE PICNIC TABLE EA 764.4600 13,760.28 18.000 13,760.28 044 PRECAST CONCRETE NEWSPAPER RACK EA 2,217.5800 4,435.16 2.000 4,435.16 045 BUILDING WORK LS 484,540.0000 2,484,540.00 1.000 2,484,540.00 046 FAUCET ASSEMBLY EA 5,718.2100 45,745.68 8.000 45,745.68 047 PRECAST CONCRETE TRASH RECEPTACLE EA 376.4300 28,608.68 76.000 28,608.68 048 PRECAST CONCRETE RECYCLE RECEPTACLE EA 399.3800 3,195.04 8.000 3,195.04 049 PRECAST CONCRETE BICYCLE STAND EA 75.1700 300.68 4.000 300.68 PROGRAM CAS145 PAGE 3 DATE 09/07/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0A9804 TIME 05:20 AM ESTIMATE NO. 24 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 03/24/11 R.E. NAME: ABOUZEDAN, RAAID DATE OF THIS ESTIMATE 09/07/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 0.00 3,328,889.80 ADJUSTMENT OF COMPENSATION 23,298.38 23,298.38 EXTRA WORK 0.00 183,537.36 SUBTOTAL AMOUNT EARNED 23,298.38 3,535,725.54 ORIGINAL CONTRACT AMOUNT 3,203,316.12 TOTAL WORK COMPLETED 23,298.38 3,535,725.54 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 10,000.00 0.00 TOTAL 33,298.38 3,535,725.54 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 JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 08/28/09 340 09/14/09 09/14/09 03/24/11 351 23 17 0 100% 100% ABOUZEDAN, RAAID RESIDENT ENGINEER PROGRAM CAS145 DATE 09/07/11