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 07/21/05 EST. NO.09 TIME 01:39 PM R.E. NAME: VIRK KEWAL 10-0A5204 --------------------------------------------------------------------------- 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 07/21/05 EST. NO.09 TIME 01:39 PM R.E. NAME: VIRK KEWAL 10-0A5204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE 10-1.05 SPL RETENTIN -69,053.00 03 RELEASE RETENTIONS 69,053.00 05 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 07/21/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0A5204 TIME 01:39 PM ESTIMATE NO. 09 BID OPENING 06/30/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/05 R.E. NAME: VIRK KEWAL DATE OF THIS ESTIMATE 07/21/05 LOCATION PROGRESS ESTIMATE 10-MER-99-23.8/R26.5 ----------------- TEICHERT CONSTRUCTIONS IN MERCED COUNTY IN AND NEAR P. O. BOX 3367 ATWATER AND LIVINGSTON FROM TURLOCK CA 95381-3367 0.5 KM SOUTH OF GROVE AVENUE TO INDUSTRIAL DRIVE FED. AID NO. ACST-P099(475)E ,PH-P099(475)E CONSTRUCT ROAD AND MODIFY MEDIAN ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PREPARE STORM WATER POLLUTION LS 1,000.0000 1,000.00 1.000 1,000.00 PREVENTION PLAN 02 WATER POLLUTION CONTROL LS 10,000.0000 10,000.00 0.100 1,000.00 0.740 7,400.00 03 TEMPORARY CONCRETE WASHOUT FACILITY EA 250.0000 250.00 1.000 250.00 04 TEMPORARY CONSTRUCTION ENTRANCE EA 1,000.0000 4,000.00 1.000 1,000.00 05 CONSTRUCTION AREA SIGNS LS 15,000.0000 15,000.00 0.600 9,000.00 S) 06 TRAFFIC CONTROL SYSTEM LS 200,000.0000 200,000.00 0.100 20,000.00 0.740 148,000.00 S) 07 TYPE III BARRICADE EA 51.0000 1,224.00 18.000 918.00 24.000 1,224.00 S) 08 BARRICADE (LEFT IN PLACE) EA 85.0000 510.00 0.000 0.00 S) 09 CHANNELIZER (SURFACE MOUNTED) EA 20.0000 4,600.00 0.000 0.00 S) 10 PORTABLE CHANGEABLE MESSAGE SIGN LS 10,000.0000 10,000.00 0.740 7,400.00 0.740 7,400.00 S) 11 TEMPORARY RAILING (TYPE K) M 12.0000 99,600.00 0.000 0.00 S) 12 TEMPORARY CRASH CUSHION MODULE EA 200.0000 40,000.00 0.000 0.00 S) 13 TEMPORARY TRAFFIC SCREEN M 4.0000 33,200.00 0.000 0.00 S) 14 OBLITERATE SURFACING M2 5.0000 74,500.00 10,000.000 50,000.00 10,000.000 50,000.00 15 REMOVE CHAIN LINK FENCE M 13.7000 3,836.00 70.000 959.00 280.000 3,836.00 S) 16 REMOVE YELLOW THERMOPLASTIC TRAFFIC M 50.0000 7,500.00 150.000 7,500.00 150.000 7,500.00 S) STRIPE 17 REMOVE THERMOPLASTIC TRAFFIC STRIPE M 2.0000 15,180.00 7,590.000 15,180.00 7,590.000 15,180.00 S) 18 REMOVE THERMOPLASTIC PAVEMENT MARKING M2 26.0000 3,380.00 130.000 3,380.00 130.000 3,380.00 S) 19 REMOVE PAVEMENT MARKER EA 1.0000 510.00 510.000 510.00 510.000 510.00 20 REMOVE ROADSIDE SIGN EA 100.0000 5,100.00 0.000 0.00 21 REMOVE CULVERT M 40.0000 880.00 15.000 600.00 22.000 880.00 22 RESET ROADSIDE SIGN EA 150.0000 300.00 2.000 300.00 PROGRAM CAS145 PAGE 2 DATE 07/21/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0A5204 TIME 01:39 PM ESTIMATE NO. 09 BID OPENING 06/30/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/05 R.E. NAME: VIRK KEWAL DATE OF THIS ESTIMATE 07/21/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 RELOCATE ROADSIDE SIGN EA 150.0000 300.00 0.000 0.00 24 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 55.0000 3,630.00 66.000 3,630.00 25 REMOVE CONCRETE CURB M 50.0000 8,500.00 170.000 8,500.00 170.000 8,500.00 26 CLEARING AND GRUBBING LS 50,000.0000 50,000.00 1.000 50,000.00 27 ROADWAY EXCAVATION M3 22.0000 203,940.00 9,270.000 203,940.00 28 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 1.000 1,500.00 29 IMPORTED BORROW M3 26.0000 254,280.00 9,130.000 237,380.00 30 STRAW (EROSION CONTROL) TONN 410.0000 12,300.00 11.300 4,633.00 11.300 4,633.00 S) 31 FIBER (EROSION CONTROL) KG 1.0000 3,840.00 1,950.000 1,950.00 1,950.000 1,950.00 S) 32 COMPOST (EROSION CONTROL) KG 0.7000 9,870.00 7,106.000 4,974.20 7,106.000 4,974.20 S) 33 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 500.0000 1,500.00 0.000 0.00 S) 34 PURE LIVE SEED (EROSION CONTROL) KG 62.0000 16,120.00 129.000 7,998.00 129.000 7,998.00 S) 35 COMMERCIAL FERTILIZER (EROSION CONTROL) KG 0.5000 480.00 485.000 242.50 485.000 242.50 S) 36 STABILIZING EMULSION (EROSION CONTROL) KG 3.5500 3,195.00 452.000 1,604.60 452.000 1,604.60 S) 37 CLASS 2 AGGREGATE BASE M3 45.0000 293,400.00 6,085.000 273,825.00 38 ASPHALT CONCRETE (TYPE B) TONN 50.0000 620,000.00 634.150 31,707.50 11,998.070 599,903.50 39 PLACE ASPHALT CONCRETE DIKE (TYPE E) M 3.0000 6,450.00 2,150.000 6,450.00 40 LIQUID ASPHALT, MC-250 (PRIME COAT) TONN 200.0000 9,000.00 0.000 0.00 41 ASPHALTIC EMULSION (PAINT BINDER) TONN 1.0000 14.00 0.000 0.00 42 MINOR CONCRETE (MINOR STRUCTURE) M3 2,500.0000 4,750.00 1.900 4,750.00 F) 43 ROADSIDE SIGN - ONE POST EA 200.0000 7,400.00 23.000 4,600.00 44 ROADSIDE SIGN-SPECIAL EA 250.0000 6,250.00 0.000 0.00 45 ROADSIDE SIGN - TWO POST EA 280.0000 2,520.00 2.000 560.00 46 450 MM ALTERNATIVE PIPE CULVERT M 525.0000 3,675.00 7.000 3,675.00 47 FLUME DOWNDRAIN M 155.0000 12,400.00 80.000 12,400.00 48 TAPERED INLET EA 400.0000 11,200.00 28.000 11,200.00 49 450 MM ALTERNATIVE FLARED END SECTION EA 68.0000 136.00 2.000 136.00 PROGRAM CAS145 PAGE 3 DATE 07/21/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0A5204 TIME 01:39 PM ESTIMATE NO. 09 BID OPENING 06/30/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/05 R.E. NAME: VIRK KEWAL DATE OF THIS ESTIMATE 07/21/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 ROCK SLOPE PROTECTION M3 600.0000 20,400.00 34.000 20,400.00 (FACING, METHOD B) 51 ROCK SLOPE PROTECTION FABRIC M2 5.0000 950.00 190.000 950.00 52 MINOR CONCRETE (CURB) M3 1,000.0000 7,000.00 7.000 7,000.00 53 FRAME AND GRATE EA 310.0000 620.00 2.000 620.00 54 CHAIN LINK FENCE (TYPE CL-1.8) M 38.6500 11,595.00 262.000 10,126.30 362.000 13,991.30 S) 55 CHAIN LINK FENCE (TYPE CL-1.8, SLATTED) M 53.0000 12,720.00 0.000 0.00 S) 56 DELINEATOR (CLASS 1) EA 33.0000 3,630.00 0.000 0.00 57 OBJECT MARKER (TYPE K) EA 50.0000 400.00 0.000 0.00 58 THERMOPLASTIC PAVEMENT MARKING M2 36.0000 3,960.00 56.000 2,016.00 S) 59 THERMOPLASTIC TRAFFIC STRIPE M 0.6500 10,985.00 9,819.000 6,382.35 S) (SPRAYABLE) 60 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.5000 4,515.00 778.000 2,723.00 S) PROGRAM CAS145 PAGE 4 DATE 07/21/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0A5204 TIME 01:39 PM ESTIMATE NO. 09 BID OPENING 06/30/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/05 R.E. NAME: VIRK KEWAL DATE OF THIS ESTIMATE 07/21/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 179,183.10 1,754,794.45 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 35,089.56 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 179,183.10 1,789,884.01 61 MOBILIZATION LS 236,000.0000 236,000.00 1.000 236,000.00 ORIGINAL CONTRACT AMOUNT 2,389,995.00 TOTAL WORK COMPLETED 179,183.10 2,025,884.01 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 179,183.10 2,025,884.01 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 07/30/04 180 08/16/04 08/16/04 09/20/05 118 95 0 5 82% 63% PROGRESS IS SATISFACTORY VIRK KEWAL RESIDENT ENGINEER PROGRAM CAS145 DATE 07/21/05