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 11/10/08 EST. NO.20 TIME 01:39 PM R.E. NAME: JAKHAR, HASSAN 10-1A9304 --------------------------------------------------------------------------- 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 11/10/08 EST. NO.20 TIME 01:39 PM R.E. NAME: JAKHAR, HASSAN 10-1A9304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING PAYROLLS -5,000.00 09 REC'ED PAYROLLS 5,000.00 10 MISSING PAYROLLS -5,000.00 19 SE BELOW COMPLIANCE -698.11 19 REC'ED PAYROLLS 5,000.00 20 5,000.00 -698.11 LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -10,000.00 04 REC'ED PAYROLLS 10,000.00 05 MISSING PAYROLLS -1,000.00 08 REC'ED PAYROLLD 1,000.00 10 MISSING PAYROLLS -1,000.00 11 REC'ED PAYROLLS 1,000.00 12 0.00 0.00 TOTAL DEDUCTIONS 5,000.00 -698.11 PROGRAM CAS145 PAGE 1 DATE 11/10/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1A9304 TIME 01:39 PM ESTIMATE NO. 20 BID OPENING 12/05/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/14/08 R.E. NAME: JAKHAR, HASSAN DATE OF THIS ESTIMATE 11/10/08 LOCATION SEMI-FINAL ESTIMATE 10-MPA-49-12.0/12.4 ------------------- TEICHERT CONSTRUCTION IN MARIPOSA COUNTY AT BOOTJACK FROM P.O. BOX 3367 0.4 KM WEST OF DARRAH ROAD TO TURLOCK, CA 95381 0.3 KM EAST OF DARRAH ROAD FED. AID NO. ACST-P049(139)E ,PH-P049(139)E CONSTRUCT LEFT AND RIGHT TURN LANES ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 TEMPORARY FENCE (TYPE ESA) M 17.6000 9,328.00 436.000 7,673.60 02 PREPARE STORM WATER POLLUTION LS 5,000.0000 5,000.00 1.000 5,000.00 PREVENTION PLAN 03 WATER POLLUTION CONTROL LS 15,000.0000 15,000.00 1.000 15,000.00 04 TEMPORARY CONCRETE WASHOUT FACILITY EA 3,200.0000 3,200.00 1.000 3,200.00 05 STREET SWEEPING LS 20,000.0000 20,000.00 1.000 20,000.00 06 CONSTRUCTION AREA SIGNS LS 10,000.0000 10,000.00 1.000 10,000.00 S) 07 TRAFFIC CONTROL SYSTEM LS 100,000.0000 100,000.00 1.000 100,000.00 S) 08 PORTABLE CHANGEABLE MESSAGE SIGN LS 20,000.0000 20,000.00 1.000 20,000.00 S) 09 ABANDON CULVERT EA 2,100.0000 2,100.00 1.000 2,100.00 10 REMOVE FLARED END SECTION EA 385.0000 385.00 1.000 385.00 11 REMOVE FLUME DOWNDRAIN EA 400.0000 800.00 3.000 1,200.00 12 REMOVE ROADSIDE SIGN EA 100.0000 700.00 7.000 700.00 13 REMOVE ASPHALT CONCRETE DIKE M 4.5000 2,970.00 670.000 3,015.00 14 REMOVE INLET EA 2,200.0000 2,200.00 1.000 2,200.00 15 REMOVE HEADWALL EA 15,000.0000 15,000.00 1.000 15,000.00 16 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 25.0000 7,000.00 280.000 7,000.00 S) 17 CLEARING AND GRUBBING LS 29,000.0000 29,000.00 1.000 29,000.00 18 ROADWAY EXCAVATION M3 46.6500 310,689.00 6,600.000 307,890.00 19 STRUCTURE EXCAVATION (CULVERT) M3 125.0000 18,125.00 145.300 18,162.50 F) 20 STRUCTURE BACKFILL (CULVERT) M3 25.0000 4,400.00 176.000 4,400.00 F) 21 DITCH EXCAVATION M3 50.0000 3,000.00 60.000 3,000.00 22 IMPORTED BORROW M3 40.0000 214,000.00 5,450.100 218,004.00 PROGRAM CAS145 PAGE 2 DATE 11/10/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1A9304 TIME 01:39 PM ESTIMATE NO. 20 BID OPENING 12/05/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/14/08 R.E. NAME: JAKHAR, HASSAN DATE OF THIS ESTIMATE 11/10/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 IMPORTED MATERIAL (SHOULDER BACKING) TONN 100.0000 4,400.00 58.620 5,862.00 24 HIGHWAY PLANTING LS 10,000.0000 10,000.00 1.000 10,000.00 S) 25 STRAW (EROSION CONTROL) TONN 1,100.0000 3,300.00 3.500 3,850.00 S) 26 FIBER (EROSION CONTROL) KG 2.7500 1,210.00 440.000 1,210.00 S) 27 COMPOST (EROSION CONTROL) KG 0.8500 8,840.00 208.000 176.80 S) 28 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 500.0000 1,000.00 1.000 500.00 S) 29 PURE LIVE SEED (EROSION CONTROL) KG 127.2500 5,471.75 49.300 6,273.43 S) 30 COMMERCIAL FERTILIZER (EROSION CONTROL) KG 2.7000 378.00 150.000 405.00 S) 31 STABILIZING EMULSION (EROSION CONTROL) KG 3.2000 96.00 140.000 448.00 S) 32 PLANT ESTABLISHMENT WORK LS 5,000.0000 5,000.00 1.000 5,000.00 S) 33 IRRIGATION SYSTEM LS 20,000.0000 20,000.00 1.000 20,000.00 S) 34 CLASS 2 AGGREGATE BASE M3 100.0000 73,000.00 728.000 72,800.00 35 ASPHALT CONCRETE (TYPE B) TONN 75.0000 209,250.00 2,503.660 187,774.50 36 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 65.0000 6,500.00 84.700 5,505.50 AREA) 37 PLACE ASPHALT CONCRETE DIKE (TYPE A) M 11.8500 4,621.50 402.300 4,767.26 38 PLACE ASPHALT CONCRETE DIKE (TYPE E) M 11.7500 7,637.50 646.900 7,601.08 39 ASPHALTIC EMULSION (PAINT BINDER) TONN 1.0000 14.00 6.520 6.52 40 CLASS 1 CONCRETE (BOX CULVERT) M3 900.0000 126,000.00 140.000 126,000.00 F) 41 MINOR CONCRETE (MINOR STRUCTURE) M3 2,200.0000 8,140.00 3.700 8,140.00 F) 42 BAR REINFORCING STEEL (BOX CULVERT) KG 2.5000 39,187.50 15,675.160 39,187.90 SF) 43 ROADSIDE SIGN - ONE POST EA 250.0000 1,500.00 6.000 1,500.00 44 ROADSIDE SIGN - TWO POST EA 375.0000 750.00 2.000 750.00 45 450 MM REINFORCED CONCRETE PIPE M 900.0000 16,200.00 18.490 16,641.00 46 600 MM REINFORCED CONCRETE PIPE M 1,000.0000 20,000.00 20.610 20,610.00 47 FLUME DOWNDRAIN M 300.0000 4,800.00 24.120 7,236.00 48 TAPERED INLET EA 275.0000 550.00 2.000 550.00 49 FLUME ANCHOR ASSEMBLY EA 250.0000 2,500.00 7.000 1,750.00 PROGRAM CAS145 PAGE 3 DATE 11/10/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1A9304 TIME 01:39 PM ESTIMATE NO. 20 BID OPENING 12/05/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/14/08 R.E. NAME: JAKHAR, HASSAN DATE OF THIS ESTIMATE 11/10/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 600 MM CONCRETE FLARED END SECTION EA 500.0000 500.00 1.000 500.00 51 ROCK SLOPE PROTECTION (LIGHT, METHOD B) M3 285.0000 9,405.00 39.720 11,320.20 52 ROCK SLOPE PROTECTION FABRIC M2 6.0000 660.00 118.000 708.00 53 MISCELLANEOUS IRON AND STEEL KG 6.5000 2,808.00 432.000 2,808.00 SF) 54 DELINEATOR (CLASS 1) EA 45.0000 450.00 23.000 1,035.00 55 PAINT TRAFFIC STRIPE (2-COAT) M 2.4000 7,008.00 2,464.000 5,913.60 S) 56 PAINT PAVEMENT MARKING (2-COAT) M2 75.0000 2,250.00 27.500 2,062.50 S) 57 PAVEMENT MARKER EA 25.0000 6,000.00 229.000 5,725.00 S) (RETROREFLECTIVE-RECESSED) PROGRAM CAS145 PAGE 4 DATE 11/10/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1A9304 TIME 01:39 PM ESTIMATE NO. 20 BID OPENING 12/05/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/14/08 R.E. NAME: JAKHAR, HASSAN DATE OF THIS ESTIMATE 11/10/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 1,377,547.39 ADJUSTMENT OF COMPENSATION 0.00 49,078.05 EXTRA WORK 0.00 103,913.34 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 0.00 1,530,538.78 58 MOBILIZATION LS 155,675.7500 155,675.75 1.000 155,675.75 ORIGINAL CONTRACT AMOUNT 1,558,000.00 TOTAL WORK COMPLETED 0.00 1,686,214.53 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 5,000.00 -698.11 TOTAL 5,000.00 1,685,516.42 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 01/11/07 375 03/07/07 06/01/07 10/14/08 375 72 10 4 100% 100% JAKHAR, HASSAN RESIDENT ENGINEER PROGRAM CAS145 DATE 11/10/08