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 09/18/12 EST. NO.03 TIME 09:51 AM R.E. NAME: HAIDAR HADDADIN 06-416004 --------------------------------------------------------------------------- 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 0002 25.08 E.W. @ F.A.(+) 072912 N 0002.0 0003 87.78 080512 N 0003.0 0004 87.78 081212 N 0004.0 200.64 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 200.64 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 09/18/12 EST. NO.03 TIME 09:51 AM R.E. NAME: HAIDAR HADDADIN 06-416004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 09/18/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-416004 TIME 09:51 AM ESTIMATE NO. 03 BID OPENING 03/20/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/12 R.E. NAME: HAIDAR HADDADIN DATE OF THIS ESTIMATE 09/18/12 LOCATION PROGRESS ESTIMATE 06-KIN-41-R42.1/R44.9 ----------------- TEICHERT CONSTRUCTION IN KINGS COUNTY NEAR LEMOORE FROM 4401 DULUTH AVE 0.1 MILE SOUTH OF HANDFORD-ARMONA ROSEVILLE CA 95678 ROAD TO 0.7 MILE NORTH OF GRANGEVILLE BOULEVARD FED. AID NO. NH-P041(122)E REHAB ROADWAY AND WIDEN SHOULDERS ------------------------------------------------------------------------------------------------------------------------------------ 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 2,600.0000 2,600.00 0.150 390.00 0.300 780.00 002 TIME-RELATED OVERHEAD WDAY 140.0000 30,800.00 21.000 2,940.00 52.000 7,280.00 003 TEMPORARY FENCE (TYPE ESA) LF 6.5000 1,040.00 160.000 1,040.00 004 CONSTRUCTION SITE MANAGEMENT LS 13,000.0000 13,000.00 0.150 1,950.00 0.300 3,900.00 005 PREPARE STORM WATER POLLUTION LS 1,795.0000 1,795.00 0.050 89.75 0.650 1,166.75 PREVENTION PLAN 006 TEMPORARY FIBER ROLL LF 2.5000 97,000.00 0.000 0.00 007 TEMPORARY SILT FENCE LF 9.0000 639.00 0.000 0.00 008 TEMPORARY CONSTRUCTION ENTRANCE EA 4,300.0000 17,200.00 1.000 4,300.00 009 TEMPORARY CHECK DAM LF 53.0000 17,490.00 0.000 0.00 010 TEMPORARY DRAINAGE INLET PROTECTION EA 170.0000 4,420.00 16.000 2,720.00 011 STREET SWEEPING LS 25,000.0000 25,000.00 0.100 2,500.00 0.250 6,250.00 012 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 4,800.0000 4,800.00 0.000 0.00 013 TEMPORARY SOIL BINDER SQYD 0.1800 12,690.00 0.000 0.00 014 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0.00 015 CONSTRUCTION AREA SIGNS LS 28,500.0000 28,500.00 0.500 14,250.00 016 TRAFFIC CONTROL SYSTEM LS 50,000.0000 50,000.00 0.100 5,000.00 0.250 12,500.00 017 TYPE III BARRICADE EA 70.0000 2,730.00 29.000 2,030.00 018 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 2.0000 5,620.00 504.000 1,008.00 882.000 1,764.00 019 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.3000 15,990.00 24,944.000 7,483.20 30,696.000 9,208.80 020 CHANNELIZER (SURFACE MOUNTED) EA 25.0000 30,000.00 765.000 19,125.00 021 TEMPORARY PAVEMENT MARKER EA 3.0000 6,450.00 1,602.000 4,806.00 1,730.000 5,190.00 022 PORTABLE CHANGEABLE MESSAGE SIGN LS 22,000.0000 22,000.00 0.150 3,300.00 PROGRAM CAS145 PAGE 2 DATE 09/18/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-416004 TIME 09:51 AM ESTIMATE NO. 03 BID OPENING 03/20/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/12 R.E. NAME: HAIDAR HADDADIN DATE OF THIS ESTIMATE 09/18/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY RAILING (TYPE K) LF 14.0000 33,180.00 940.000 13,160.00 024 TEMPORARY CRASH CUSHION MODULE EA 246.0000 3,444.00 10.000 2,460.00 025 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.2000 21,960.00 1,473.000 1,767.60 15,744.000 18,892.80 STRIPE (HAZARDOUS WASTE) 026 OBLITERATE SURFACING SQYD 1.3000 69,680.00 0.000 0.00 027 REMOVE METAL BEAM GUARD RAILING LF 7.0000 7,560.00 0.000 0.00 028 REMOVE FLARED END SECTION EA 300.0000 1,200.00 0.000 0.00 029 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 5,790.00 2,088.000 626.40 4,318.000 1,295.40 030 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 2,850.00 198.000 594.00 456.000 1,368.00 031 REMOVE PAVEMENT MARKER EA 1.0000 580.00 447.000 447.00 1,872.000 1,872.00 032 REMOVE ROADSIDE SIGN EA 76.0000 608.00 0.000 0.00 033 REMOVE PIPE LF 24.0000 9,360.00 0.000 0.00 034 REMOVE INLET EA 960.0000 8,640.00 0.000 0.00 035 REMOVE HEADWALL EA 1,800.0000 1,800.00 0.000 0.00 036 RESET MAILBOX EA 165.0000 165.00 0.000 0.00 037 RELOCATE ROADSIDE SIGN EA 200.0000 4,600.00 0.000 0.00 038 REMOVE CONCRETE CY 135.0000 1,755.00 0.000 0.00 039 SHATTER CONCRETE SQYD 2.0000 8,380.00 0.000 0.00 040 CLEARING AND GRUBBING LS 23,000.0000 23,000.00 0.300 6,900.00 041 ROADWAY EXCAVATION CY 13.5000 341,550.00 4,259.000 57,496.50 042 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 0.300 450.00 043 IMPORTED BORROW CY 5.0000 287,000.00 0.000 0.00 044 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 500.0000 3,000.00 0.000 0.00 045 EROSION CONTROL (HYDROSEED) (SQFT) SQFT 0.0600 38,040.00 0.000 0.00 046 CLASS 2 AGGREGATE BASE CY 28.0000 893,200.00 1,691.000 47,348.00 5,038.000 141,064.00 047 HOT MIX ASPHALT TON 75.0000 2,752,500.00 5,455.000 409,125.00 5,455.000 409,125.00 048 DATA CORE LS 4,000.0000 4,000.00 0.000 0.00 049 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 27.0000 2,160.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 09/18/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-416004 TIME 09:51 AM ESTIMATE NO. 03 BID OPENING 03/20/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/12 R.E. NAME: HAIDAR HADDADIN DATE OF THIS ESTIMATE 09/18/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 050 PLACE HOT MIX ASPHALT SQYD 9.0000 30,240.00 0.000 0.00 (MISCELLANEOUS AREA) 051 TACK COAT TON 100.0000 3,400.00 0.000 0.00 052 PAVEMENT TRANSITION TAPER SQYD 45.0000 6,750.00 0.000 0.00 053 MINOR CONCRETE (MINOR STRUCTURE) CY 3,350.0000 74,035.00 0.000 0.00 (F) 054 FURNISH SIGN STRUCTURE (TRUSS) LB 3.3500 56,551.35 0.000 0.00 (F) 055 INSTALL SIGN STRUCTURE (TRUSS) LB 0.5000 8,440.50 0.000 0.00 (F) 056 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.0000 1,100.00 0.000 0.00 (0.080"-UNFRAMED) 057 60" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 700.0000 15,400.00 0.000 0.00 (SIGN FOUNDATION) 058 ROADSIDE SIGN - ONE POST EA 35.0000 175.00 0.000 0.00 059 18" REINFORCED CONCRETE PIPE LF 40.0000 76,800.00 0.000 0.00 060 24" REINFORCED CONCRETE PIPE LF 55.0000 43,450.00 0.000 0.00 061 JACKED 24" REINFORCED CONCRETE PIPE LF 415.0000 58,100.00 0.000 0.00 (CLASS V) 062 18" CONCRETE FLARED END SECTION EA 800.0000 36,800.00 0.000 0.00 063 24" CONCRETE FLARED END SECTION EA 1,000.0000 3,000.00 0.000 0.00 064 36" PRECAST CONCRETE PIPE INLET LF 55.0000 2,420.00 0.000 0.00 065 ROCK SLOPE PROTECTION (LIGHT, METHOD B) CY 160.0000 7,840.00 0.000 0.00 066 ROCK SLOPE PROTECTION CY 220.0000 5,500.00 0.000 0.00 (NO. 3, METHOD B) 067 ROCK SLOPE PROTECTION FABRIC SQYD 16.5000 2,145.00 0.000 0.00 068 MINOR CONCRETE (CURB, SIDEWALK AND CY 1,000.0000 21,500.00 0.000 0.00 (F) CURB RAMP) 069 MISCELLANEOUS IRON AND STEEL LB 2.1000 7,459.20 0.000 0.00 (F) 070 DELINEATOR (CLASS 1) EA 40.0000 3,880.00 0.000 0.00 071 METAL BEAM GUARD RAILING (STEEL POST) LF 27.0000 6,210.00 0.000 0.00 072 END ANCHOR ASSEMBLY (TYPE SFT) EA 815.0000 815.00 0.000 0.00 073 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,550.0000 2,550.00 0.000 0.00 074 ALTERNATIVE CRASH CUSHION SYSTEM EA 22,000.0000 22,000.00 0.000 0.00 075 CONCRETE BARRIER (TYPE 60) LF 250.0000 12,000.00 0.000 0.00 076 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3600 29,448.00 0.000 0.00 PROGRAM CAS145 PAGE 4 DATE 09/18/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-416004 TIME 09:51 AM ESTIMATE NO. 03 BID OPENING 03/20/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/12 R.E. NAME: HAIDAR HADDADIN DATE OF THIS ESTIMATE 09/18/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 077 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.6500 1,995.50 0.000 0.00 078 THERMOPLASTIC PAVEMENT MARKING SQFT 2.6500 11,395.00 0.000 0.00 079 PAVEMENT MARKER (RETROREFLECTIVE) EA 1.9000 2,926.00 0.000 0.00 080 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 5,000.0000 5,000.00 0.000 0.00 SYSTEM ELEMENTS DURING CONSTRUCTION 081 CHANGEABLE MESSAGE SIGN SYSTEM LS 25,000.0000 25,000.00 0.000 0.00 082 MODIFY SIGNAL AND LIGHTING (LOCATION 1) LS 170,000.0000 170,000.00 0.450 76,500.00 0.460 78,200.00 083 MODIFY SIGNAL AND LIGHTING (LOCATION 2) LS 239,000.0000 239,000.00 0.250 59,750.00 0.255 60,945.00 PROGRAM CAS145 PAGE 5 DATE 09/18/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-416004 TIME 09:51 AM ESTIMATE NO. 03 BID OPENING 03/20/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/12 R.E. NAME: HAIDAR HADDADIN DATE OF THIS ESTIMATE 09/18/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 622,324.95 888,033.25 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 200.64 200.64 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 622,525.59 888,233.89 084 MOBILIZATION LS 581,850.0000 581,850.00 0.250 145,462.50 0.750 436,387.50 ORIGINAL CONTRACT AMOUNT 6,496,441.55 TOTAL WORK COMPLETED 767,988.09 1,324,621.39 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 767,988.09 1,324,621.39 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 04/27/12 220 00/00/00 00/00/00 05/28/13 53 0 0 0 20% 24% PROGRESS IS SATISFACTORY HAIDAR HADDADIN RESIDENT ENGINEER PROGRAM CAS145 DATE 09/18/12