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 07/22/11 EST. NO.02 TIME 08:39 AM R.E. NAME: SUKHI DEOL 10-0E9404 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 002 0001 2,007.00 E.W. @ L.S.(+) 072011 N 001 0 2,007.00 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 2,007.00 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 07/22/11 EST. NO.02 TIME 08:39 AM R.E. NAME: SUKHI DEOL 10-0E9404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE RHMA REDUCED PAYMENT -113,886.00 01 RHMA MATERIAL WASTE -4,564.35 02 RHMA QC/QA PAVING RJ -304,317.00 02 -308,881.35 -422,767.35 TOTAL DEDUCTIONS -308,881.35 -422,767.35 PROGRAM CAS145 PAGE 1 DATE 07/22/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0E9404 TIME 08:39 AM ESTIMATE NO. 02 BID OPENING 11/02/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/11 R.E. NAME: SUKHI DEOL DATE OF THIS ESTIMATE 07/22/11 LOCATION PROGRESS ESTIMATE 10-MER-33-17.1/26.5 ----------------- TEICHERT CONSTRUCTION IN MERCED COUNTY NEAR SANTA NELLA P O BOX 3367 FROM 0.1 MILE SOUTH OF PLAZA ROAD TURLOCK CA 95381 TO ROUTE 140 FED. AID NO. STP-S033(72)E OVERLAY AND REPLACE AC SURFACING ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 TEMPORARY FENCE (TYPE ESA) LF 3.0000 4,830.00 655.000 1,965.00 02 CONSTRUCTION SITE MANAGEMENT LS 500.0000 500.00 0.100 50.00 0.400 200.00 03 PREPARE WATER POLLUTION CONTROL LS 500.0000 500.00 0.500 250.00 PROGRAM 04 CONSTRUCTION AREA SIGNS LS 3,500.0000 3,500.00 0.500 1,750.00 05 TRAFFIC CONTROL SYSTEM LS 101,500.0000 101,500.00 0.100 10,150.00 0.400 40,600.00 06 PORTABLE CHANGEABLE MESSAGE SIGN LS 5,000.0000 5,000.00 0.100 500.00 0.400 2,000.00 07 REMOVE METAL BEAM GUARD RAILING LF 12.0000 3,000.00 0.000 0.00 08 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 2.6000 1,643.20 276.000 717.60 09 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.8000 957.60 210.000 798.00 10 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 5.0000 3,100.00 620.000 3,100.00 11 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 0.500 750.00 12 IMPORTED MATERIAL (SHOULDER BACKING) TON 27.0000 21,870.00 0.000 0.00 13 CRACK TREATMENT LNMI 3,150.0000 59,850.00 18.800 59,220.00 14 REPLACE ASPHALT CONCRETE SURFACING CY 145.0000 400,200.00 1,284.080 186,191.60 15 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 81.0000 1,085,400.00 7,806.350 632,314.35 12,969.350 1,050,517.35 16 DATA CORE LS 500.0000 500.00 0.500 250.00 0.500 250.00 17 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 20.0000 4,800.00 0.000 0.00 18 TACK COAT TON 1,250.0000 25,000.00 4.940 6,175.00 4.940 6,175.00 19 SURVEY MONUMENT (TYPE D) EA 500.0000 3,500.00 0.000 0.00 20 DELINEATOR (CLASS 1) EA 35.0000 350.00 0.000 0.00 21 OBJECT MARKER EA 40.0000 640.00 0.000 0.00 22 METAL BEAM GUARD RAILING (WOOD POST) LF 24.0000 7,200.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 07/22/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0E9404 TIME 08:39 AM ESTIMATE NO. 02 BID OPENING 11/02/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/11 R.E. NAME: SUKHI DEOL DATE OF THIS ESTIMATE 07/22/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 WEED CONTROL MAT (RUBBER) SQYD 60.0000 7,200.00 0.000 0.00 24 END ANCHOR ASSEMBLY (TYPE SFT) EA 600.0000 1,200.00 0.000 0.00 25 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,000.0000 4,000.00 0.000 0.00 26 ALTERNATIVE CRASH CUSHION SYSTEM EA 20,000.0000 40,000.00 0.000 0.00 27 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2800 33,040.00 0.000 0.00 28 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 480.00 0.000 0.00 29 THERMOPLASTIC PAVEMENT MARKING SQFT 6.0000 1,560.00 0.000 0.00 30 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2800 532.00 0.000 0.00 (BROKEN 12-3) 31 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2600 12,298.00 0.000 0.00 (BROKEN 36-12) 32 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.8500 5,301.00 0.000 0.00 33 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,200.0000 1,200.00 0.000 0.00 SYSTEM ELEMENTS DURING CONSTRUCTION 34 INDUCTIVE LOOP DETECTOR LS 5,000.0000 5,000.00 1.000 5,000.00 PROGRAM CAS145 PAGE 3 DATE 07/22/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0E9404 TIME 08:39 AM ESTIMATE NO. 02 BID OPENING 11/02/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/11 R.E. NAME: SUKHI DEOL DATE OF THIS ESTIMATE 07/22/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 649,439.35 1,359,484.55 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 2,007.00 2,007.00 SUBTOTAL AMOUNT EARNED 651,446.35 1,361,491.55 ORIGINAL CONTRACT AMOUNT 1,847,151.80 TOTAL WORK COMPLETED 651,446.35 1,361,491.55 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -308,881.35 -422,767.35 TOTAL 342,565.00 938,724.20 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 12/30/10 25 05/25/11 05/25/11 07/25/11 28 103 2 2 73% 96% PROGRESS IS SATISFACTORY UNSATIS PROGRESS OVERRIDEN BECAU CCO *** SUSPENDED ON 01/14/11. SUKHI DEOL RESIDENT ENGINEER PROGRAM CAS145 DATE 07/22/11