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 07/23/13 EST. NO.10 TIME 05:57 PM 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 0035 283.76 E.W. @ F.A.(+) 050913 N 0078.0 0038 3,907.82 052113 N 0081.0 0049 1,529.03 050813 N 0079.1 003 0003 363.75 E.W. @ F.A.(+) 043013 N 0092.0 0004 484.99 050213 N 0093.0 0005 18,030.03 050813 N 0094.0 0006 5,541.19 050913 N 0095.0 0009 4,760.30 051313 N 0098.0 0010 21,731.21 051413 N 0099.0 0011 4,423.30 051513 N 0100.0 0012 4,976.51 051613 N 0101.0 0013 7,794.84 051713 N 0102.0 0014 4,539.15 052013 N 0103.0 0015 5,809.43 052113 N 0104.0 0016 6,019.07 052213 N 0105.0 0017 7,143.20 052313 N 0106.0 0018 7,197.33 052413 N 0107.0 0019 7,324.03 052813 N 0108.0 008 0001 2,588.51 E.W. @ F.A.(+) 053113 N 0109.0 0002 378.35 060313 N 0111.0 0003 318.43 060413 N 0113.0 0004 6,104.79 060513 N 0115.0 0005 318.43 060613 N 0117.0 0006 28,462.50 060613 N 0119.0 0009 15,433.43 060413 N 0114.0 0010 13,546.98 060513 N 0116.0 0011 12,748.65 060613 N 0118.0 0012 7,862.00 060213 N 0110.1 0013 30,188.87 060313 N 0112.2 229,809.88 TOTAL THIS ESTIMATE 207,278.82 TOTAL PREVIOUS ESTIMATE 437,088.70 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 07/23/13 EST. NO.10 TIME 05:57 PM R.E. NAME: HAIDAR HADDADIN 06-416004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE FAILED SIEVE SAMPLES -2,250.00 10 JMF -3,000.00 10 -5,250.00 -5,250.00 TOTAL DEDUCTIONS -5,250.00 -5,250.00 PROGRAM CAS145 PAGE 1 DATE 07/23/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-416004 TIME 05:57 PM ESTIMATE NO. 10 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 07/20/13 R.E. NAME: HAIDAR HADDADIN DATE OF THIS ESTIMATE 07/23/13 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 $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 2,600.0000 2,600.00 0.250 650.00 0.750 1,950 002 TIME-RELATED OVERHEAD WDAY 140.0000 30,800.00 18.000 2,520.00 147.000 20,580 003 TEMPORARY FENCE (TYPE ESA) LF 6.5000 1,040.00 160.000 1,040 004 CONSTRUCTION SITE MANAGEMENT LS 13,000.0000 13,000.00 0.070 910.00 0.670 8,710 005 PREPARE STORM WATER POLLUTION LS 1,795.0000 1,795.00 0.033 59.24 0.767 1,376 PREVENTION PLAN 006 TEMPORARY FIBER ROLL LF 2.5000 97,000.00 15,650.000 39,125 007 TEMPORARY SILT FENCE LF 9.0000 639.00 0.000 0 008 TEMPORARY CONSTRUCTION ENTRANCE EA 4,300.0000 17,200.00 4.000 17,200 009 TEMPORARY CHECK DAM LF 53.0000 17,490.00 0.000 0 010 TEMPORARY DRAINAGE INLET PROTECTION EA 170.0000 4,420.00 16.000 2,720 011 STREET SWEEPING LS 25,000.0000 25,000.00 0.082 2,050.00 0.668 16,700 012 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 4,800.0000 4,800.00 0.500 2,400 013 TEMPORARY SOIL BINDER SQYD 0.1800 12,690.00 0.000 0 014 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 015 CONSTRUCTION AREA SIGNS LS 28,500.0000 28,500.00 0.060 1,710.00 0.800 22,800 016 TRAFFIC CONTROL SYSTEM LS 50,000.0000 50,000.00 0.082 4,100.00 0.668 33,400 017 TYPE III BARRICADE EA 70.0000 2,730.00 29.000 2,030 018 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 2.0000 5,620.00 882.000 1,764 019 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.3000 15,990.00 30,696.000 9,208 020 CHANNELIZER (SURFACE MOUNTED) EA 25.0000 30,000.00 765.000 19,125 021 TEMPORARY PAVEMENT MARKER EA 3.0000 6,450.00 1,730.000 5,190 022 PORTABLE CHANGEABLE MESSAGE SIGN LS 22,000.0000 22,000.00 0.082 1,804.00 0.668 14,696 PROGRAM CAS145 PAGE 2 DATE 07/23/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-416004 TIME 05:57 PM ESTIMATE NO. 10 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 07/20/13 R.E. NAME: HAIDAR HADDADIN DATE OF THIS ESTIMATE 07/23/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY RAILING (TYPE K) LF 14.0000 33,180.00 940.000 13,160 024 TEMPORARY CRASH CUSHION MODULE EA 246.0000 3,444.00 10.000 2,460 025 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.2000 21,960.00 15,744.000 18,892 STRIPE (HAZARDOUS WASTE) 026 OBLITERATE SURFACING SQYD 1.3000 69,680.00 61,696.000 80,204 027 REMOVE METAL BEAM GUARD RAILING LF 7.0000 7,560.00 1,062.500 7,437 028 REMOVE FLARED END SECTION EA 300.0000 1,200.00 1.000 300.00 5.000 1,500 029 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 5,790.00 4,318.000 1,295 030 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 2,850.00 456.000 1,368 031 REMOVE PAVEMENT MARKER EA 1.0000 580.00 1,872.000 1,872 032 REMOVE ROADSIDE SIGN EA 76.0000 608.00 0.000 0 033 REMOVE PIPE LF 24.0000 9,360.00 34.000 816.00 78.200 1,876 034 REMOVE INLET EA 960.0000 8,640.00 1.000 960 035 REMOVE HEADWALL EA 1,800.0000 1,800.00 1.000 1,800 036 RESET MAILBOX EA 165.0000 165.00 0.000 0 037 RELOCATE ROADSIDE SIGN EA 200.0000 4,600.00 0.000 0 038 REMOVE CONCRETE CY 135.0000 1,755.00 0.000 0 039 SHATTER CONCRETE SQYD 2.0000 8,380.00 4,190.000 8,380 040 CLEARING AND GRUBBING LS 23,000.0000 23,000.00 0.100 2,300.00 1.000 23,000 041 ROADWAY EXCAVATION CY 13.5000 341,550.00 3,741.000 50,503.50 24,000.000 324,000 042 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 0.300 450 043 IMPORTED BORROW CY 5.0000 287,000.00 11,080.000 55,400.00 57,000.000 285,000 044 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 500.0000 3,000.00 0.000 0 045 EROSION CONTROL (HYDROSEED) (SQFT) SQFT 0.0600 38,040.00 0.000 0 046 CLASS 2 AGGREGATE BASE CY 28.0000 893,200.00 23,755.600 665,156 047 HOT MIX ASPHALT TON 75.0000 2,752,500.00 700.000 52,500.00 6,155.000 461,625 048 DATA CORE LS 4,000.0000 4,000.00 0.000 0 049 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 27.0000 2,160.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 07/23/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-416004 TIME 05:57 PM ESTIMATE NO. 10 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 07/20/13 R.E. NAME: HAIDAR HADDADIN DATE OF THIS ESTIMATE 07/23/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 PLACE HOT MIX ASPHALT SQYD 9.0000 30,240.00 0.000 0 (MISCELLANEOUS AREA) 051 TACK COAT TON 100.0000 3,400.00 0.000 0 052 PAVEMENT TRANSITION TAPER SQYD 45.0000 6,750.00 0.000 0 053 MINOR CONCRETE (MINOR STRUCTURE) CY 3,350.0000 74,035.00 5.200 17,420 (F) 054 FURNISH SIGN STRUCTURE (TRUSS) LB 3.3500 56,551.35 0.000 0 (F) 055 INSTALL SIGN STRUCTURE (TRUSS) LB 0.5000 8,440.50 0.000 0 (F) 056 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.0000 1,100.00 0.000 0 (0.080"-UNFRAMED) 057 60" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 700.0000 15,400.00 0.000 0 (SIGN FOUNDATION) 058 ROADSIDE SIGN - ONE POST EA 35.0000 175.00 0.000 0 059 18" REINFORCED CONCRETE PIPE LF 40.0000 76,800.00 1,082.900 43,316.00 1,785.900 71,436 060 24" REINFORCED CONCRETE PIPE LF 55.0000 43,450.00 -280.000 -15,400.00 301.800 16,599 061 JACKED 24" REINFORCED CONCRETE PIPE LF 415.0000 58,100.00 0.000 0 (CLASS V) 062 18" CONCRETE FLARED END SECTION EA 800.0000 36,800.00 28.000 22,400.00 45.000 36,000 063 24" CONCRETE FLARED END SECTION EA 1,000.0000 3,000.00 3.000 3,000 064 36" PRECAST CONCRETE PIPE INLET LF 55.0000 2,420.00 19.310 1,062 065 ROCK SLOPE PROTECTION (LIGHT, METHOD B) CY 160.0000 7,840.00 0.000 0 066 ROCK SLOPE PROTECTION CY 220.0000 5,500.00 0.000 0 (NO. 3, METHOD B) 067 ROCK SLOPE PROTECTION FABRIC SQYD 16.5000 2,145.00 0.000 0 068 MINOR CONCRETE (CURB, SIDEWALK AND CY 1,000.0000 21,500.00 3.900 3,900.00 3.900 3,900 (F) CURB RAMP) 069 MISCELLANEOUS IRON AND STEEL LB 2.1000 7,459.20 1,419.000 2,979 (F) 070 DELINEATOR (CLASS 1) EA 40.0000 3,880.00 0.000 0 071 METAL BEAM GUARD RAILING (STEEL POST) LF 27.0000 6,210.00 0.000 0 072 END ANCHOR ASSEMBLY (TYPE SFT) EA 815.0000 815.00 0.000 0 073 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,550.0000 2,550.00 0.000 0 074 ALTERNATIVE CRASH CUSHION SYSTEM EA 22,000.0000 22,000.00 0.000 0 075 CONCRETE BARRIER (TYPE 60) LF 250.0000 12,000.00 0.000 0 076 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3600 29,448.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 07/23/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-416004 TIME 05:57 PM ESTIMATE NO. 10 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 07/20/13 R.E. NAME: HAIDAR HADDADIN DATE OF THIS ESTIMATE 07/23/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.6500 1,995.50 0.000 0 078 THERMOPLASTIC PAVEMENT MARKING SQFT 2.6500 11,395.00 0.000 0 079 PAVEMENT MARKER (RETROREFLECTIVE) EA 1.9000 2,926.00 0.000 0 080 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 5,000.0000 5,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 081 CHANGEABLE MESSAGE SIGN SYSTEM LS 25,000.0000 25,000.00 0.300 7,500 082 MODIFY SIGNAL AND LIGHTING (LOCATION 1) LS 170,000.0000 170,000.00 0.028 4,760.00 0.573 97,410 083 MODIFY SIGNAL AND LIGHTING (LOCATION 2) LS 239,000.0000 239,000.00 0.062 14,818.00 0.402 96,078 PROGRAM CAS145 PAGE 5 DATE 07/23/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-416004 TIME 05:57 PM ESTIMATE NO. 10 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 07/20/13 R.E. NAME: HAIDAR HADDADIN DATE OF THIS ESTIMATE 07/23/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 249,416.74 2,473,839.62 ADJUSTMENT OF COMPENSATION 0.00 25,277.66 EXTRA WORK 229,809.88 411,811.04 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 479,226.62 2,910,928.32 084 MOBILIZATION LS 581,850.0000 581,850.00 0.950 552,757 ORIGINAL CONTRACT AMOUNT 6,496,441.55 TOTAL WORK COMPLETED 479,226.62 3,463,685.82 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -5,250.00 -5,250.00 TOTAL 473,976.62 3,458,435.82 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 07/09/12 04/30/12 12/24/13 147 111 33 0 50% 58% PROGRESS IS SATISFACTORY HAIDAR HADDADIN RESIDENT ENGINEER PROGRAM CAS145 DATE 07/23/13