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 12/19/13 EST. NO.15 TIME 12:51 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 --------------------------------------------------------------------------- 003 0035 9,411.36 E.W. @ F.A.(+) 071213 N 0182.0 0038 19,537.50 051013 N 0096.1 0039 19,679.53 051113 N 0097.1 0040 24,293.78 052913 N 0145.1 019 0001 3,429.48 E.W. @ L.S.(+) 121813 N 001 0 020 0001 -26,768.13 A.C. @ U.P.(-) 121613 N 001 0 022 0001 15,189.11 A.C. @ L.S.(+) 121713 N 001 0 64,772.63 TOTAL THIS ESTIMATE 728,859.60 TOTAL PREVIOUS ESTIMATE 793,632.23 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 12/19/13 EST. NO.15 TIME 12:51 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 0.00 -5,250.00 LABOR COMPLIANCE VIOLATION MISS PYRL -5,000.00 11 RECD PYRL #11 5,000.00 14 0.00 0.00 TOTAL DEDUCTIONS 0.00 -5,250.00 PROGRAM CAS145 PAGE 1 DATE 12/19/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-416004 TIME 12:51 PM ESTIMATE NO. 15 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 12/20/13 R.E. NAME: HAIDAR HADDADIN DATE OF THIS ESTIMATE 12/19/13 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 0.750 1,950 002 TIME-RELATED OVERHEAD WDAY 140.0000 30,800.00 231.000 32,340 003 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 0.950 12,350 005 PREPARE STORM WATER POLLUTION LS 1,795.0000 1,795.00 0.845 1,516 PREVENTION PLAN 006 TEMPORARY FIBER ROLL LF 2.5000 97,000.00 337.000 842.50 16,330.000 40,825 007 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 19.000 3,230 011 STREET SWEEPING LS 25,000.0000 25,000.00 0.050 1,250.00 1.000 25,000 012 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 4,800.0000 4,800.00 1.000 4,800 013 TEMPORARY SOIL BINDER SQYD 0.1800 12,690.00 0.000 0 014 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 1.000 2,000 015 CONSTRUCTION AREA SIGNS LS 28,500.0000 28,500.00 0.880 25,080 016 TRAFFIC CONTROL SYSTEM LS 50,000.0000 50,000.00 0.120 6,000.00 0.980 49,000 017 TYPE III BARRICADE EA 70.0000 2,730.00 39.000 2,730 018 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 2.0000 5,620.00 1,134.000 2,268 019 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.3000 15,990.00 32,161.000 9,648 020 CHANNELIZER (SURFACE MOUNTED) EA 25.0000 30,000.00 834.000 20,850 021 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 0.116 2,552.00 0.980 21,560 PROGRAM CAS145 PAGE 2 DATE 12/19/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-416004 TIME 12:51 PM ESTIMATE NO. 15 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 12/20/13 R.E. NAME: HAIDAR HADDADIN DATE OF THIS ESTIMATE 12/19/13 ------------------------------------------------------------------------------------------------------------------------------------ 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 2,360.000 33,040 024 TEMPORARY CRASH CUSHION MODULE EA 246.0000 3,444.00 14.000 3,444 025 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 6.000 1,800 029 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 8.000 608.00 8.000 608 033 REMOVE PIPE LF 24.0000 9,360.00 384.300 9,223 034 REMOVE INLET EA 960.0000 8,640.00 2.000 1,920 035 REMOVE HEADWALL EA 1,800.0000 1,800.00 1.000 1,800 036 RESET MAILBOX EA 165.0000 165.00 1.000 165 037 RELOCATE ROADSIDE SIGN EA 200.0000 4,600.00 23.000 4,600.00 23.000 4,600 038 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 1.000 23,000 041 ROADWAY EXCAVATION CY 13.5000 341,550.00 24,000.000 324,000 042 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 0.800 1,200 043 IMPORTED BORROW CY 5.0000 287,000.00 -3,820.000 -19,100.00 53,180.000 265,900 044 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 500.0000 3,000.00 2.000 1,000 045 EROSION CONTROL (HYDROSEED) (SQFT) SQFT 0.0600 38,040.00 958,320.000 57,499 046 CLASS 2 AGGREGATE BASE CY 28.0000 893,200.00 31,330.000 877,240 047 HOT MIX ASPHALT TON 75.0000 2,752,500.00 35,013.300 2,625,997 048 DATA CORE LS 4,000.0000 4,000.00 1.000 4,000 049 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 27.0000 2,160.00 80.000 2,160 PROGRAM CAS145 PAGE 3 DATE 12/19/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-416004 TIME 12:51 PM ESTIMATE NO. 15 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 12/20/13 R.E. NAME: HAIDAR HADDADIN DATE OF THIS ESTIMATE 12/19/13 ------------------------------------------------------------------------------------------------------------------------------------ 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 1,838.450 16,546 (MISCELLANEOUS AREA) 051 TACK COAT TON 100.0000 3,400.00 17.780 1,778 052 PAVEMENT TRANSITION TAPER SQYD 45.0000 6,750.00 80.000 3,600 053 MINOR CONCRETE (MINOR STRUCTURE) CY 3,350.0000 74,035.00 20.530 68,775 (F) 054 FURNISH SIGN STRUCTURE (TRUSS) LB 3.3500 56,551.35 16,881.000 56,551.35 16,881.000 56,551 (F) 055 INSTALL SIGN STRUCTURE (TRUSS) LB 0.5000 8,440.50 16,881.000 8,440.50 16,881.000 8,440 (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 22.000 15,400 (SIGN FOUNDATION) 058 ROADSIDE SIGN - ONE POST EA 35.0000 175.00 5.000 175.00 5.000 175 059 18" REINFORCED CONCRETE PIPE LF 40.0000 76,800.00 1,902.440 76,097 060 24" REINFORCED CONCRETE PIPE LF 55.0000 43,450.00 404.100 22,225 061 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 46.000 36,800 063 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 43.820 2,410 065 ROCK SLOPE PROTECTION (LIGHT, METHOD B) CY 160.0000 7,840.00 54.700 8,752 066 ROCK SLOPE PROTECTION CY 220.0000 5,500.00 0.000 0 (NO. 3, METHOD B) 067 ROCK SLOPE PROTECTION FABRIC SQYD 16.5000 2,145.00 109.000 1,798 068 MINOR CONCRETE (CURB, SIDEWALK AND CY 1,000.0000 21,500.00 21.500 21,500 (F) CURB RAMP) 069 MISCELLANEOUS IRON AND STEEL LB 2.1000 7,459.20 3,313.000 6,957 (F) 070 DELINEATOR (CLASS 1) EA 40.0000 3,880.00 157.000 6,280.00 157.000 6,280 071 METAL BEAM GUARD RAILING (STEEL POST) LF 27.0000 6,210.00 225.000 6,075 072 END ANCHOR ASSEMBLY (TYPE SFT) EA 815.0000 815.00 1.000 815 073 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,550.0000 2,550.00 1.000 2,550 074 ALTERNATIVE CRASH CUSHION SYSTEM EA 22,000.0000 22,000.00 1.000 22,000 075 CONCRETE BARRIER (TYPE 60) LF 250.0000 12,000.00 48.000 12,000 076 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3600 29,448.00 61,841.000 22,262.76 101,040.000 36,374 PROGRAM CAS145 PAGE 4 DATE 12/19/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-416004 TIME 12:51 PM ESTIMATE NO. 15 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 12/20/13 R.E. NAME: HAIDAR HADDADIN DATE OF THIS ESTIMATE 12/19/13 ------------------------------------------------------------------------------------------------------------------------------------ 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 4,090.000 2,658.50 4,966.000 3,227 078 THERMOPLASTIC PAVEMENT MARKING SQFT 2.6500 11,395.00 3,237.000 8,578.05 4,769.000 12,637 079 PAVEMENT MARKER (RETROREFLECTIVE) EA 1.9000 2,926.00 1,395.000 2,650.50 1,981.000 3,763 080 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 5,000.0000 5,000.00 1.000 5,000 SYSTEM ELEMENTS DURING CONSTRUCTION 081 CHANGEABLE MESSAGE SIGN SYSTEM LS 25,000.0000 25,000.00 0.600 15,000 082 MODIFY SIGNAL AND LIGHTING (LOCATION 1) LS 170,000.0000 170,000.00 0.030 5,100.00 0.980 166,600 083 MODIFY SIGNAL AND LIGHTING (LOCATION 2) LS 239,000.0000 239,000.00 0.130 31,070.00 0.980 234,220 PROGRAM CAS145 PAGE 5 DATE 12/19/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-416004 TIME 12:51 PM ESTIMATE NO. 15 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 12/20/13 R.E. NAME: HAIDAR HADDADIN DATE OF THIS ESTIMATE 12/19/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 140,519.16 5,513,976.93 ADJUSTMENT OF COMPENSATION -11,579.02 13,698.64 EXTRA WORK 76,351.65 779,933.59 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 205,291.79 6,307,609.16 084 MOBILIZATION LS 581,850.0000 581,850.00 1.000 581,850 ORIGINAL CONTRACT AMOUNT 6,496,441.55 TOTAL WORK COMPLETED 205,291.79 6,889,459.16 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -5,250.00 TOTAL 205,291.79 6,884,209.16 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 01/09/14 251 111 43 0 95% 95% PROGRESS IS SATISFACTORY HAIDAR HADDADIN RESIDENT ENGINEER PROGRAM CAS145 DATE 12/19/13