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 12/20/08 EST. NO.07 TIME 09:26 AM R.E. NAME: GURDIP "DANNY" UPPAL 10-0L6404 --------------------------------------------------------------------------- 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 12/20/08 EST. NO.07 TIME 09:26 AM R.E. NAME: GURDIP "DANNY" UPPAL 10-0L6404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE CPM -61,990.64 07 -61,990.64 -61,990.64 LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -5,000.00 05 REC'ED PAYROLLS 5,000.00 06 MISSING PAYROLLS -5,000.00 07 -5,000.00 -5,000.00 TOTAL DEDUCTIONS -66,990.64 -66,990.64 PROGRAM CAS145 PAGE 1 DATE 12/20/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0L6404 TIME 09:26 AM ESTIMATE NO. 07 BID OPENING 10/23/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/19/08 R.E. NAME: GURDIP "DANNY" UPPAL DATE OF THIS ESTIMATE 12/20/08 LOCATION PROGRESS ESTIMATE 10-STA-99-R10.3/R12.0 ----------------- TEICHERT CONSTRUCTION IN STANISLAUS COUNTY IN AND NEAR 835 SOUTH KILROY ROAD CERES FROM MITCHELL ROAD TURLOCK, CA 95380-9519 OVERCROSSING TO 0.3 KM NORTH OF WHITMORE AVENUE OVERCROSSING FED. AID NO. OTS- ( ) CONSTRUCT CONCRETE MEDIAN BARRIER ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PREPARE STORM WATER POLLUTION LS 2,000.0000 2,000.00 0.750 1,500.00 PREVENTION PLAN 02 WATER POLLUTION CONTROL LS 6,000.0000 6,000.00 0.080 480.00 0.650 3,900.00 03 TEMPORARY DRAINAGE INLET PROTECTION EA 260.0000 20,280.00 0.000 0.00 04 STREET SWEEPING LS 10,000.0000 10,000.00 0.080 800.00 0.650 6,500.00 05 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 10,000.0000 10,000.00 0.300 3,000.00 0.300 3,000.00 06 CONSTRUCTION AREA SIGNS LS 4,200.0000 4,200.00 0.050 210.00 0.950 3,990.00 S) 07 TRAFFIC CONTROL SYSTEM LS 136,000.0000 136,000.00 0.080 10,880.00 0.650 88,400.00 S) 08 TEMPORARY TRAFFIC STRIPE (TAPE) M 4.0000 31,280.00 8,066.000 32,264.00 S) 09 CHANNELIZER (SURFACE MOUNTED) EA 30.0000 360.00 27.000 810.00 S) 10 TEMPORARY PAVEMENT MARKER EA 4.0000 2,200.00 446.000 1,784.00 S) 11 PORTABLE CHANGEABLE MESSAGE SIGN LS 36,000.0000 36,000.00 0.440 15,840.00 0.650 23,400.00 S) 12 TEMPORARY RAILING (TYPE K) M 25.0000 156,250.00 3,293.400 82,335.00 13 TEMPORARY CRASH CUSHION MODULE EA 275.0000 7,700.00 63.000 17,325.00 14 TEMPORARY TRAFFIC SCREEN M 8.0000 50,000.00 0.000 0.00 S) 15 REMOVE METAL BEAM BARRIER M 25.0000 75,250.00 0.000 0.00 S) 16 REMOVE YELLOW THERMOPLASTIC TRAFFIC M 5.2500 32,865.00 6,458.000 33,904.50 S) STRIPE 17 REMOVE THERMOPLASTIC TRAFFIC STRIPE M 2.3000 3,611.00 1,615.000 3,714.50 S) 18 REMOVE PAVEMENT MARKER EA 1.0000 2,150.00 2,687.500 2,687.50 S) 19 REMOVE CULVERT M 200.0000 4,400.00 21.000 4,200.00 20 REMOVE INLET EA 550.0000 8,800.00 15.000 8,250.00 21 REMOVE METAL RAILING M 25.0000 2,225.00 0.000 0.00 22 CLEARING AND GRUBBING LS 50,000.0000 50,000.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 12/20/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0L6404 TIME 09:26 AM ESTIMATE NO. 07 BID OPENING 10/23/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/19/08 R.E. NAME: GURDIP "DANNY" UPPAL DATE OF THIS ESTIMATE 12/20/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 ROADWAY EXCAVATION M3 35.0000 131,250.00 0.000 0.00 24 LEAD COMPLIANCE PLAN LS 1,000.0000 1,000.00 1.000 1,000.00 25 CLASS 2 AGGREGATE BASE M3 60.0000 126,000.00 1,970.560 118,233.60 26 ASPHALT CONCRETE (TYPE B) TONN 75.0000 378,000.00 1,140.290 85,521.75 5,930.040 444,753.00 27 SHOULDER RUMBLE STRIP STA 60.0000 3,660.00 61.000 3,660.00 (AC, ROLLED-IN INDENTATIONS) 28 ASPHALTIC EMULSION (PAINT BINDER) TONN 1.0000 10.00 4.590 4.59 29 MINOR CONCRETE (MINOR STRUCTURE) M3 2,500.0000 185,000.00 52.300 130,750.00 F) 30 450 MM REINFORCED CONCRETE PIPE M 150.0000 70,500.00 0.000 0.00 31 600 MM REINFORCED CONCRETE PIPE M 700.0000 700.00 1.000 700.00 32 FRAME AND GRATE EA 500.0000 31,000.00 52.000 26,000.00 SF) 33 CONCRETE BARRIER (TYPE 60) M 120.0000 218,400.00 274.080 32,889.60 274.080 32,889.60 34 CONCRETE BARRIER (TYPE 60C) M 120.0000 124,800.00 370.660 44,479.20 370.660 44,479.20 35 CONCRETE BARRIER (TYPE 60E) M 480.0000 81,600.00 56.900 27,312.00 107.900 51,792.00 36 CONCRETE BARRIER (TYPE 60A MODIFIED) M 220.0000 19,140.00 0.000 0.00 F) 37 THERMOPLASTIC TRAFFIC STRIPE M 1.5000 18,900.00 0.000 0.00 S) (SPRAYABLE) 38 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 3,480.00 0.000 0.00 S) 39 COMMUNICATION CONDUIT LS 177,000.0000 177,000.00 0.150 26,550.00 0.800 141,600.00 S) PROGRAM CAS145 PAGE 3 DATE 12/20/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0L6404 TIME 09:26 AM ESTIMATE NO. 07 BID OPENING 10/23/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/19/08 R.E. NAME: GURDIP "DANNY" UPPAL DATE OF THIS ESTIMATE 12/20/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 247,962.55 1,313,826.49 ADJUSTMENT OF COMPENSATION 0.00 28,735.69 EXTRA WORK 0.00 63,068.07 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 247,962.55 1,405,630.25 40 MOBILIZATION LS 239,000.0000 239,000.00 0.050 11,950.00 1.000 239,000.00 ORIGINAL CONTRACT AMOUNT 2,461,011.00 TOTAL WORK COMPLETED 259,912.55 1,644,630.25 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -66,990.64 -66,990.64 TOTAL 192,921.91 1,577,639.61 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 11/30/07 105 04/21/08 04/21/08 02/17/09 68 184 0 0 61% 65% PROGRESS IS SATISFACTORY CCO GURDIP "DANNY" UPPAL RESIDENT ENGINEER PROGRAM CAS145 DATE 12/20/08