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 10/15/09 EST. NO.04 TIME 09:31 AM R.E. NAME: KEWAL VIRK 10-0N9004 --------------------------------------------------------------------------- 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 10/15/09 EST. NO.04 TIME 09:31 AM R.E. NAME: KEWAL VIRK 10-0N9004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING CEM-4401 -10,000.00 04 -10,000.00 -10,000.00 LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -10,000.00 03 0.00 -10,000.00 TOTAL DEDUCTIONS -10,000.00 -20,000.00 PROGRAM CAS145 PAGE 1 DATE 10/15/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0N9004 TIME 09:31 AM ESTIMATE NO. 04 BID OPENING 01/21/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/30/09 R.E. NAME: KEWAL VIRK DATE OF THIS ESTIMATE 10/15/09 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 10-MER-59-14.1/ .0 ---------------------------------- BART KREIGER PROJECT MANAGER IN MERCED COUNTY IN MERCED AT TEICHERT CONSTRUCTION CHILDS AVENUE 835 SOUTH KILROY ROAD. TURLOCK, CA. 95381 P.O. BOX 3367 TURLOCK, CA. 95381 FED. AID NO. N O N E INSTALL NEW SIGNALS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 CONSTRUCTION SITE MANAGEMENT LS 1,000.0000 1,000.00 1.000 1,000.00 02 PREPARE WATER POLLUTION CONTROL LS 1,000.0000 1,000.00 1.000 1,000.00 PROGRAM 03 TEMPORARY CONSTRUCTION ENTRANCE EA 1,000.0000 2,000.00 0.000 0.00 04 TEMPORARY DRAINAGE INLET PROTECTION EA 150.0000 450.00 3.000 450.00 05 STREET SWEEPING LS 5,000.0000 5,000.00 1.000 5,000.00 06 TEMPORARY CONCRETE WASHOUT (PORTABLE) EA 1,000.0000 1,000.00 1.000 1,000.00 07 CONSTRUCTION AREA SIGNS LS 1,800.0000 1,800.00 0.500 900.00 1.000 1,800.00 08 TRAFFIC CONTROL SYSTEM LS 26,600.0000 26,600.00 0.250 6,650.00 1.000 26,600.00 09 PORTABLE CHANGEABLE MESSAGE SIGN LS 8,000.0000 8,000.00 0.250 2,000.00 1.000 8,000.00 10 REMOVE MARKER EA 75.0000 75.00 1.000 75.00 1.000 75.00 11 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.8000 2,394.00 1,420.000 2,556.00 1,420.000 2,556.00 STRIPE 12 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 1,530.00 579.000 868.50 579.000 868.50 13 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 1,100.00 156.000 780.00 156.000 780.00 14 REMOVE PAVEMENT MARKER EA 1.0000 100.00 113.000 113.00 113.000 113.00 15 REMOVE ROADSIDE SIGN EA 100.0000 400.00 3.000 300.00 3.000 300.00 16 ADJUST INLET EA 1,500.0000 1,500.00 1.000 1,500.00 17 REMOVE CONCRETE SIDEWALK CY 200.0000 560.00 0.000 0.00 18 CLEARING AND GRUBBING LS 2,000.0000 2,000.00 1.000 2,000.00 19 ROADWAY EXCAVATION CY 95.0000 44,650.00 470.000 44,650.00 20 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 1.000 2,500.00 21 PRUNE EXISTING PLANTS EA 100.0000 1,700.00 17.000 1,700.00 22 EROSION CONTROL (TYPE D) SQYD 6.0000 7,020.00 1,170.000 7,020.00 PROGRAM CAS145 PAGE 2 DATE 10/15/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0N9004 TIME 09:31 AM ESTIMATE NO. 04 BID OPENING 01/21/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/30/09 R.E. NAME: KEWAL VIRK DATE OF THIS ESTIMATE 10/15/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 CLASS 2 AGGREGATE BASE CY 60.0000 27,000.00 450.000 27,000.00 24 HOT MIX ASPHALT (TYPE B) TON 140.0000 37,800.00 289.920 40,588.80 25 PLACE HOT MIX ASPHALT SQYD 50.0000 160.00 0.000 0.00 (MISCELLANEOUS AREA) 26 MINOR CONCRETE (MINOR STRUCTURE) CY 1,500.0000 2,250.00 1.500 2,250.00 27 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.0000 2,000.00 200.000 2,000.00 200.000 2,000.00 (0.063"-UNFRAMED) 28 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 17.0000 476.00 28.000 476.00 28.000 476.00 (0.063"-FRAMED) 29 ROADSIDE SIGN - ONE POST EA 300.0000 1,500.00 9.000 2,700.00 9.000 2,700.00 30 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 120.0000 360.00 1.000 120.00 1.000 120.00 METHOD) 31 INSTALL ROADSIDE SIGN PANEL ON EA 130.0000 520.00 4.000 520.00 4.000 520.00 EXISTING POST 32 18" REINFORCED CONCRETE PIPE LF 200.0000 9,600.00 48.000 9,600.00 33 24" CORRUGATED STEEL PIPE (.109" THICK) LF 160.0000 4,800.00 30.000 4,800.00 34 36" CORRUGATED STEEL PIPE (.138" THICK) LF 1,300.0000 2,730.00 2.100 2,730.00 35 18" ALTERNATIVE FLARED END SECTION EA 1,100.0000 1,100.00 1.000 1,100.00 36 ROCK SLOPE PROTECTION CY 700.0000 1,400.00 2.000 1,400.00 (FACING, METHOD B) 37 ROCK SLOPE PROTECTION CY 500.0000 1,500.00 3.000 1,500.00 (BACKING NO. 2, METHOD B) 38 ROCK SLOPE PROTECTION FABRIC SQYD 20.0000 360.00 18.000 360.00 39 MINOR CONCRETE (CURB, SIDEWALK AND CY 1,000.0000 26,000.00 23.310 23,310.00 CURB RAMP) 40 MISCELLANEOUS IRON AND STEEL LB 5.0000 2,190.00 438.000 2,190.00 F) 41 OBJECT MARKER (TYPE N) EA 175.0000 175.00 1.000 175.00 1.000 175.00 42 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 1,170.00 1,766.000 1,766.00 1,766.000 1,766.00 43 THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 2,010.00 595.000 1,785.00 595.000 1,785.00 44 THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 405.00 1,221.000 610.50 1,221.000 610.50 (SPRAYABLE) 45 PAVEMENT MARKER (RETROREFLECTIVE) EA 9.0000 837.00 106.000 954.00 106.000 954.00 46 SIGNAL AND LIGHTING LS 180,000.0000 180,000.00 0.200 36,000.00 1.000 180,000.00 PROGRAM CAS145 PAGE 3 DATE 10/15/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0N9004 TIME 09:31 AM ESTIMATE NO. 04 BID OPENING 01/21/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/30/09 R.E. NAME: KEWAL VIRK DATE OF THIS ESTIMATE 10/15/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 61,349.00 416,847.80 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 61,349.00 416,847.80 ORIGINAL CONTRACT AMOUNT 418,722.00 TOTAL WORK COMPLETED 61,349.00 416,847.80 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -10,000.00 -20,000.00 TOTAL 51,349.00 396,847.80 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 04/03/09 45 07/01/09 07/01/09 09/30/09 45 19 0 0 100% 100% KEWAL VIRK RESIDENT ENGINEER PROGRAM CAS145 DATE 10/15/09