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 09/22/08 EST. NO.08 TIME 09:51 AM R.E. NAME: SHIVINDER SINGH 10-362504 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0051 576.38 E.W. @ F.A.(+) 070108 N 0087.0 0052 538.25 070308 N 0088.0 0053 318.34 071608 N 0089.0 0054 570.57 071708 N 0090.0 0057 163.41 072208 N 0102.0 017 0001 97,314.75 E.W. @ U.P (+) 091608 N 0001 0 99,481.70 TOTAL THIS ESTIMATE 129,389.98 TOTAL PREVIOUS ESTIMATE 228,871.68 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 09/22/08 EST. NO.08 TIME 09:51 AM R.E. NAME: SHIVINDER SINGH 10-362504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 09/22/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-362504 TIME 09:51 AM ESTIMATE NO. 08 BID OPENING 07/24/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/08 R.E. NAME: SHIVINDER SINGH DATE OF THIS ESTIMATE 09/22/08 LOCATION PROGRESS ESTIMATE 10-CAL-4-R21.1/R23.4 ----------------- TEICHERT CONSTRUCTION INC IN CALAVERAS COUNTY IN AND NEAR P.O.BOX 1118 ANGELS CAMP FROM 0.3 KM WEST OF STOCKTON, CA-95201 ROUTE 4 AND 49 INTERSECTION TO 0.9 KM EAST OF ROLLERI BYPASS ROAD FED. AID NO. N O N E CONSTRUCT HIGHWAY AND BRIDGES ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 2,700.0000 2,700.00 0.000 0.00 02 TIME-RELATED OVERHEAD WDAY 1,900.0000 1,140,000.00 21.000 39,900.00 131.000 248,900.00 03 TEMPORARY FENCE (TYPE ESA) M 9.0000 1,350.00 85.000 765.00 04 PREPARE STORM WATER POLLUTION LS 6,750.0000 6,750.00 1.000 6,750.00 PREVENTION PLAN 05 WATER POLLUTION CONTROL LS 134,000.0000 134,000.00 0.000 0.00 06 TEMPORARY LARGE FIBER ROLL BARRIER M 18.0000 27,720.00 267.000 4,806.00 267.000 4,806.00 07 TEMPORARY FIBER ROLL M 7.5000 79,500.00 2,419.000 18,142.50 2,639.000 19,792.50 08 TEMPORARY CONCRETE WASHOUT FACILITY EA 4,500.0000 36,000.00 3.000 13,500.00 09 TEMPORARY CONSTRUCTION ENTRANCE EA 2,000.0000 12,000.00 4.000 8,000.00 10 TEMPORARY DRAINAGE INLET PROTECTION EA 250.0000 15,500.00 0.000 0.00 11 STREET SWEEPING LS 40,000.0000 40,000.00 0.040 1,600.00 0.220 8,800.00 12 CONSTRUCTION AREA SIGNS LS 50,000.0000 50,000.00 0.730 36,500.00 S) 13 TRAFFIC CONTROL SYSTEM LS 120,000.0000 120,000.00 0.040 4,800.00 0.250 30,000.00 S) 14 TYPE III BARRICADE EA 75.0000 450.00 13.000 975.00 15 TEMPORARY TRAFFIC STRIPE (TAPE) M 12.0000 28,800.00 0.000 0.00 S) 16 CHANNELIZER (SURFACE MOUNTED) EA 40.0000 1,240.00 0.000 0.00 S) 17 PORTABLE CHANGEABLE MESSAGE SIGN LS 75,000.0000 75,000.00 0.040 3,000.00 0.220 16,500.00 S) 18 TEMPORARY RAILING (TYPE K) M 65.0000 28,600.00 73.000 4,745.00 73.000 4,745.00 19 TEMPORARY CRASH CUSHION MODULE EA 250.0000 5,500.00 0.000 0.00 20 TEMPORARY TRAFFIC SCREEN M 15.0000 6,600.00 0.000 0.00 S) 21 REMOVE FENCE M 10.0000 40,400.00 3,251.000 32,510.00 22 REMOVE YELLOW THERMOPLASTIC TRAFFIC M 11.2500 22,500.00 0.000 0.00 STRIPE PROGRAM CAS145 PAGE 2 DATE 09/22/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-362504 TIME 09:51 AM ESTIMATE NO. 08 BID OPENING 07/24/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/08 R.E. NAME: SHIVINDER SINGH DATE OF THIS ESTIMATE 09/22/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 REMOVE THERMOPLASTIC TRAFFIC STRIPE M 8.0000 3,360.00 0.000 0.00 24 REMOVE THERMOPLASTIC PAVEMENT MARKING M2 30.0000 2,220.00 0.000 0.00 25 REMOVE PAVEMENT MARKER EA 2.0000 460.00 0.000 0.00 26 REMOVE ROADSIDE SIGN EA 200.0000 200.00 0.000 0.00 27 REMOVE CULVERT M 400.0000 13,600.00 34.000 13,600.00 28 REMOVE HEADWALL EA 1,500.0000 4,500.00 1.000 1,500.00 29 RELOCATE ROADSIDE SIGN EA 350.0000 350.00 0.000 0.00 30 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 20.0000 15,200.00 0.000 0.00 S) 31 REMOVE CONCRETE M3 60.0000 2,400.00 59.000 3,540.00 32 CLEARING AND GRUBBING LS 160,000.0000 160,000.00 1.000 160,000.00 33 DEVELOP WATER SUPPLY LS 40,000.0000 40,000.00 1.000 40,000.00 34 ROADWAY EXCAVATION M3 7.0000 3,675,000.00 502,483.000 3,517,381.00 35 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000.00 36 STRUCTURE EXCAVATION (BRIDGE) M3 65.0000 250,250.00 770.500 50,082.50 3,850.000 250,250.00 F) 37 STRUCTURE BACKFILL (BRIDGE) M3 85.0000 224,400.00 342.000 29,070.00 395.800 33,643.00 F) 38 DITCH EXCAVATION M3 15.0000 14,700.00 0.000 0.00 39 GEOSYNTHETIC REINFORCEMENT MATERIAL M2 10.0000 65,000.00 6,782.000 67,820.00 40 IMPORTED MATERIAL (SHOULDER BACKING) TONN 75.0000 9,000.00 0.000 0.00 41 DUFF HA 23,000.0000 230,000.00 4.000 92,000.00 9.000 207,000.00 S) 42 STRAW (EROSION CONTROL) TONN 800.0000 36,000.00 0.000 0.00 S) 43 FIBER (EROSION CONTROL) KG 1.8500 17,297.50 0.000 0.00 S) 44 COMPOST (EROSION CONTROL) M3 110.0000 79,200.00 0.000 0.00 S) 45 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 1,600.0000 9,600.00 0.000 0.00 S) 46 PURE LIVE SEED (EROSION CONTROL) KG 125.0000 61,250.00 0.000 0.00 S) 47 COMMERCIAL FERTILIZER (EROSION CONTROL) KG 1.2500 4,225.00 0.000 0.00 S) 48 STABILIZING EMULSION (EROSION CONTROL) KG 8.5500 14,449.50 0.000 0.00 S) 49 FINISHING ROADWAY LS 40,000.0000 40,000.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 09/22/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-362504 TIME 09:51 AM ESTIMATE NO. 08 BID OPENING 07/24/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/08 R.E. NAME: SHIVINDER SINGH DATE OF THIS ESTIMATE 09/22/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 CLASS 2 AGGREGATE BASE M3 45.0000 670,500.00 5,100.000 229,500.00 5,411.000 243,495.00 51 ASPHALT TREATED PERMEABLE BASE M3 125.0000 245,000.00 0.000 0.00 52 ASPHALT CONCRETE TONN 70.0000 1,295,000.00 204.490 14,314.30 53 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 30.0000 24,000.00 0.000 0.00 AREA) 54 PLACE ASPHALT CONCRETE DIKE (TYPE C) M 5.0000 1,200.00 0.000 0.00 55 PLACE ASPHALT CONCRETE DIKE (TYPE E) M 5.0000 13,550.00 0.000 0.00 56 PLACE ASPHALT CONCRETE DIKE (TYPE F) M 5.0000 6,500.00 0.000 0.00 57 SHOULDER RUMBLE STRIP STA 110.0000 6,050.00 0.000 0.00 (AC, ROLLED-IN INDENTATIONS) 58 400 MM CAST-IN-DRILLED-HOLE CONCRETE M 400.0000 16,000.00 0.000 0.00 S) PILING 59 760 MM CAST-IN-DRILLED-HOLE CONCRETE M 650.0000 370,500.00 0.000 0.00 S) PILING (GARDNER LANE UC) 60 760 MM CAST-IN-DRILLED-HOLE CONCRETE M 650.0000 417,300.00 168.500 109,525.00 336.500 218,725.00 S) PILING (MURPHYS GRADE RD UC) 61 760 MM CAST-IN-DRILLED-HOLE CONCRETE M 650.0000 448,500.00 689.330 448,064.50 S) PILING (PENSTOCK BRIDGE) 62 760 MM CAST-IN-DRILLED-HOLE CONCRETE M 650.0000 91,000.00 139.000 90,350.00 S) PILING (ANGELS CREEK BRIDGE) 63 PRESTRESSING CAST-IN-PLACE CONCRETE LS 275,000.0000 275,000.00 0.083 22,825.00 0.083 22,825.00 S) 64 TIEDOWN ANCHOR EA 7,000.0000 56,000.00 4.800 33,600.00 S) 65 STRUCTURAL CONCRETE, BRIDGE FOOTING M3 505.0000 532,775.00 295.000 148,975.00 645.000 325,725.00 F) 66 STRUCTURAL CONCRETE, BRIDGE M3 800.0000 4,496,000.00 1,141.000 912,800.00 1,450.000 1,160,000.00 F) 67 CLASS 4 CONCRETE (BACKFILL) M3 260.0000 416.00 0.000 0.00 F) 68 CLASS 1 CONCRETE (MINOR STRUCTURE) M3 3,000.0000 273,000.00 90.070 270,210.00 F) 69 MINOR CONCRETE (MINOR STRUCTURE) M3 2,000.0000 138,000.00 3.700 7,400.00 43.470 86,940.00 F) 70 SOUND WALL (MASONRY BLOCK) M2 280.0000 131,600.00 0.000 0.00 SF) 71 JOINT SEAL ASSEMBLY (MR 70 MM) M 700.0000 18,200.00 0.000 0.00 S) 72 JOINT SEAL ASSEMBLY (MR 100 MM) M 750.0000 36,000.00 0.000 0.00 S) 73 JOINT SEAL (MR 50 MM) M 250.0000 9,500.00 0.000 0.00 S) 74 BAR REINFORCING STEEL (BRIDGE) KG 2.5000 1,337,500.00 106,126.000 265,315.00 265,224.000 663,060.00 SF) 75 BAR REINFORCING STEEL (EPOXY COATED) KG 2.5000 1,025,000.00 69,465.000 173,662.50 105,465.000 263,662.50 SF)(BRIDGE) 76 ROADSIDE SIGN - ONE POST EA 250.0000 4,500.00 0.000 0.00 PROGRAM CAS145 PAGE 4 DATE 09/22/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-362504 TIME 09:51 AM ESTIMATE NO. 08 BID OPENING 07/24/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/08 R.E. NAME: SHIVINDER SINGH DATE OF THIS ESTIMATE 09/22/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 77 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 85.0000 85.00 0.000 0.00 METHOD) 78 PREPARE AND PAINT CONCRETE M2 40.0000 24,400.00 0.000 0.00 S) 79 450 MM REINFORCED CONCRETE PIPE M 200.0000 2,000.00 0.000 0.00 (RUBBER GASKET JOINT) 80 600 MM REINFORCED CONCRETE PIPE M 200.0000 276,000.00 211.000 42,200.00 993.000 198,600.00 (RUBBER GASKET JOINT) 81 750 MM REINFORCED CONCRETE PIPE M 310.0000 27,900.00 86.000 26,660.00 (RUBBER GASKET JOINT) 82 900 MM REINFORCED CONCRETE PIPE M 475.0000 19,950.00 42.000 19,950.00 (RUBBER GASKET JOINT) 83 1050 MM REINFORCED CONCRETE PIPE M 450.0000 117,000.00 258.000 116,100.00 (RUBBER GASKET JOINT) 84 1650 MM REINFORCED CONCRETE PIPE M 900.0000 99,000.00 98.750 88,875.00 (RUBBER GASKET JOINT) 85 JACKED 600 MM REINFORCED CONCRETE PIPE M 2,400.0000 108,000.00 45.000 108,000.00 (CLASS III, RUBBER GASKET JOINT) 86 450 MM CORRUGATED STEEL PIPE M 600.0000 3,000.00 0.000 0.00 (2.77 MM THICK) 87 80 MM PLASTIC PIPE (EDGE DRAIN) M 25.0000 95,750.00 0.000 0.00 88 80 MM PLASTIC PIPE (EDGE DRAIN OUTLET) M 75.0000 44,250.00 0.000 0.00 89 600 MM PLASTIC PIPE DOWNDRAIN M 170.0000 42,500.00 7.500 1,275.00 138.000 23,460.00 90 900 MM CORRUGATED STEEL PIPE RISER M 3,000.0000 4,500.00 0.000 0.00 (3.51 MM THICK) 91 450 MM STEEL FLARED END SECTION EA 3,000.0000 3,000.00 0.000 0.00 92 600 MM CONCRETE FLARED END SECTION EA 1,800.0000 27,000.00 2.000 3,600.00 2.000 3,600.00 93 600 MM PLASTIC FLARED END SECTION EA 1,500.0000 15,000.00 2.000 3,000.00 2.000 3,000.00 94 900 MM PRECAST CONCRETE PIPE INLET M 1,500.0000 33,000.00 0.000 0.00 95 ROCK SLOPE PROTECTION (LIGHT, METHOD B) M3 50.0000 415,000.00 0.000 0.00 96 ROCK SLOPE PROTECTION M3 70.0000 6,510.00 0.000 0.00 (FACING, METHOD B) 97 ROCK SLOPE PROTECTION M3 70.0000 143,500.00 860.000 60,200.00 1,024.000 71,680.00 (BACKING NO. 1, METHOD B) 98 ROCK SLOPE PROTECTION FABRIC M2 2.0000 31,400.00 2,958.000 5,916.00 3,303.000 6,606.00 99 MISCELLANEOUS IRON AND STEEL KG 4.5000 34,429.50 1,177.000 5,296.50 1,177.000 5,296.50 SF) 00 FENCE (TYPE WM, METAL POST) M 30.0000 243,600.00 6,658.000 199,740.00 S) 01 1.5 M WIRE MESH GATE EA 1,000.0000 14,000.00 0.000 0.00 S) 02 4.3 M WIRE MESH GATE EA 1,100.0000 1,100.00 0.000 0.00 S) 03 6.4 M WIRE MESH GATE EA 1,400.0000 1,400.00 0.000 0.00 S) PROGRAM CAS145 PAGE 5 DATE 09/22/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-362504 TIME 09:51 AM ESTIMATE NO. 08 BID OPENING 07/24/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/08 R.E. NAME: SHIVINDER SINGH DATE OF THIS ESTIMATE 09/22/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 04 DELINEATOR (CLASS 1) EA 30.0000 870.00 0.000 0.00 S) 05 MILEPOST MARKER EA 60.0000 480.00 0.000 0.00 06 GUARD RAILING DELINEATOR EA 25.0000 1,875.00 0.000 0.00 S) 07 OBJECT MARKER EA 45.0000 990.00 0.000 0.00 08 METAL BEAM GUARD RAILING (WOOD POST) M 79.3000 153,049.00 0.000 0.00 S) 09 TRANSITION RAILING (TYPE WB) EA 4,500.0000 58,500.00 0.000 0.00 S) 10 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,300.0000 3,300.00 0.000 0.00 S) 11 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,800.0000 28,000.00 0.000 0.00 S) 12 CONCRETE BARRIER (TYPE 736 MODIFIED) M 250.0000 284,000.00 0.000 0.00 F) 13 CONCRETE BARRIER (TYPE 736S) M 400.0000 16,000.00 0.000 0.00 F) 14 THERMOPLASTIC PAVEMENT MARKING M2 52.0000 10,400.00 0.000 0.00 S) 15 THERMOPLASTIC TRAFFIC STRIPE M 1.8500 26,455.00 0.000 0.00 S) (SPRAYABLE) 16 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 800.00 0.000 0.00 S) 17 ELECTRICAL CONDUIT (BRIDGE) M 15.0000 17,250.00 4.000 60.00 S) 18 MODIFY SIGNAL AND LIGHTING LS 247,000.0000 247,000.00 0.358 88,426.00 0.508 125,476.00 S) PROGRAM CAS145 PAGE 6 DATE 09/22/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-362504 TIME 09:51 AM ESTIMATE NO. 08 BID OPENING 07/24/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/08 R.E. NAME: SHIVINDER SINGH DATE OF THIS ESTIMATE 09/22/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 2,328,062.00 9,570,352.30 ADJUSTMENT OF COMPENSATION 0.00 43,136.00 EXTRA WORK 99,481.70 185,735.68 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 2,427,543.70 9,799,223.98 19 MOBILIZATION LS 2350,000.0000 2,350,000.00 0.950 2,232,500.00 ORIGINAL CONTRACT AMOUNT 23,823,106.50 TOTAL WORK COMPLETED 2,427,543.70 12,031,723.98 MATERIALS ON HAND ON SITE 313,385.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 2,427,543.70 12,345,108.98 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 09/07/07 600 09/24/07 03/17/08 08/10/10 128 116 0 0 50% 21% PROGRESS IS SATISFACTORY CCO SHIVINDER SINGH RESIDENT ENGINEER PROGRAM CAS145 DATE 09/22/08