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 12/19/09 EST. NO.06 TIME 08:39 AM R.E. NAME: BAL BAHADUR PAUL 10-3A6504 --------------------------------------------------------------------------- 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 12/19/09 EST. NO.06 TIME 08:39 AM R.E. NAME: BAL BAHADUR PAUL 10-3A6504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -10,000.00 04 REC'ED PAYROLLS 10,000.00 05 MISSING PAYROLLS -10,000.00 06 -10,000.00 -10,000.00 TOTAL DEDUCTIONS -10,000.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 12/19/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-3A6504 TIME 08:39 AM ESTIMATE NO. 06 BID OPENING 04/01/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/19/09 R.E. NAME: BAL BAHADUR PAUL DATE OF THIS ESTIMATE 12/19/09 LOCATION PROGRESS ESTIMATE 10-STA-132-L14.9/L16.8 ----------------- TEICHERT CONSTRUCTION IN STANISLAUS COUNTY ON ROUTE 132 835 SOUTH KILROY ROAD IN MODESTO FROM L STREET TO SAN TURLOCK, CA 95380 JUAN DRIVE FED. AID NO. NH- ( ) PAVEMENT REHABILITATION ------------------------------------------------------------------------------------------------------------------------------------ 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 5,000.0000 5,000.00 0.400 2,000.00 02 TIME-RELATED OVERHEAD WDAY 3,500.0000 350,000.00 65.000 227,500.00 03 TEMPORARY FENCE (TYPE WM, METAL POST) M 35.0000 1,610.00 0.000 0.00 04 CONSTRUCTION SITE MANAGEMENT LS 1,000.0000 1,000.00 0.500 500.00 05 PREPARE WATER POLLUTION CONTROL LS 1,000.0000 1,000.00 1.000 1,000.00 PROGRAM 06 TEMPORARY DRAINAGE INLET PROTECTION EA 70.0000 6,580.00 22.000 1,540.00 07 STREET SWEEPING LS 60,000.0000 60,000.00 0.170 10,200.00 08 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 5,000.0000 5,000.00 0.170 850.00 09 CONSTRUCTION AREA SIGNS LS 9,500.0000 9,500.00 0.600 5,700.00 S) 10 TRAFFIC CONTROL SYSTEM LS 100,000.0000 100,000.00 0.450 45,000.00 S) 11 PORTABLE CHANGEABLE MESSAGE SIGN LS 15,000.0000 15,000.00 0.450 6,750.00 S) 12 ABANDON MANHOLE EA 600.0000 1,200.00 2.000 1,200.00 13 REMOVE ROADSIDE SIGN EA 60.0000 240.00 0.000 0.00 14 REMOVE ASPHALT CONCRETE DIKE M 3.0000 870.00 0.000 0.00 15 REMOVE PIPE M 40.0000 22,000.00 230.790 9,231.60 16 REMOVE INLET EA 350.0000 14,700.00 27.000 9,450.00 17 REMOVE MANHOLE EA 500.0000 3,000.00 1.000 500.00 18 RESET ROADSIDE SIGN EA 125.0000 125.00 0.000 0.00 19 ADJUST MONUMENT WELL TO GRADE EA 425.0000 4,250.00 0.000 0.00 20 ADJUST MANHOLE TO GRADE EA 600.0000 78,000.00 0.000 0.00 21 ADJUST VALVE COVER TO GRADE EA 450.0000 72,000.00 0.000 0.00 22 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 1.3000 128,830.00 0.000 0.00 S) PROGRAM CAS145 PAGE 2 DATE 12/19/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-3A6504 TIME 08:39 AM ESTIMATE NO. 06 BID OPENING 04/01/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/19/09 R.E. NAME: BAL BAHADUR PAUL DATE OF THIS ESTIMATE 12/19/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 REMOVE CONCRETE M3 100.0000 42,000.00 2.000 200.00 24 ROADWAY EXCAVATION M3 35.0000 88,550.00 0.000 0.00 25 CLASS 2 AGGREGATE BASE M3 52.0000 114,920.00 238.700 12,412.40 26 ASPHALT CONCRETE (TYPE A) TONN 120.0000 184,800.00 39.000 4,680.00 407.320 48,878.40 27 RUBBERIZED ASPHALT CONCRETE (TYPE G) TONN 85.0000 1,326,000.00 0.000 0.00 28 ASPHALTIC EMULSION (PAINT BINDER) TONN 1.0000 60.00 0.000 0.00 29 MINOR CONCRETE (MINOR STRUCTURE) M3 1,500.0000 112,500.00 20.500 30,750.00 42.730 64,095.00 F) 30 FURNISH SINGLE SHEET ALUMINUM SIGN M2 125.0000 3,375.00 0.000 0.00 (1.6 MM-UNFRAMED) 31 FURNISH SINGLE SHEET ALUMINUM SIGN M2 200.0000 200.00 0.000 0.00 (2.0 MM-UNFRAMED) 32 FURNISH SINGLE SHEET ALUMINUM SIGN M2 145.0000 1,015.00 0.000 0.00 (1.6 MM-FRAMED) 33 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 90.0000 180.00 0.000 0.00 METHOD) 34 450 MM REINFORCED CONCRETE PIPE M 300.0000 162,000.00 9.390 2,817.00 289.180 86,754.00 (RUBBER GASKET JOINT) 35 600 MM REINFORCED CONCRETE PIPE M 370.0000 22,940.00 25.570 9,460.90 (RUBBER GASKET JOINT) 36 1050 MM REINFORCED CONCRETE PIPE M 900.0000 21,600.00 4.440 3,996.00 (RUBBER GASKET JOINT) 37 1370 MM REINFORCED CONCRETE PIPE M 1,100.0000 26,400.00 0.000 0.00 (RUBBER GASKET JOINT) 38 1680 MM REINFORCED CONCRETE PIPE M 1,700.0000 17,000.00 0.000 0.00 (RUBBER GASKET JOINT) 39 1200 MM PRECAST CONCRETE PIPE MANHOLE EA 3,000.0000 27,000.00 7.000 21,000.00 40 1500 MM PRECAST CONCRETE PIPE MANHOLE EA 5,000.0000 40,000.00 1.000 5,000.00 41 1830 MM PRECAST CONCRETE PIPE MANHOLE EA 10,000.0000 20,000.00 0.000 0.00 42 2130 MM PRECAST CONCRETE PIPE MANHOLE EA 11,000.0000 44,000.00 1.000 11,000.00 43 MINOR CONCRETE (MISCELLANEOUS M3 700.0000 322,000.00 2.000 1,400.00 CONSTRUCTION) 44 MANHOLE FRAME AND COVER EA 250.0000 5,250.00 0.000 0.00 SF) 45 INLET FRAME AND GRATE EA 350.0000 15,050.00 20.000 7,000.00 SF) 46 OBJECT MARKER (TYPE K) EA 45.0000 45.00 0.000 0.00 47 THERMOPLASTIC PAVEMENT MARKING M2 30.0000 42,600.00 0.000 0.00 S) 48 THERMOPLASTIC TRAFFIC STRIPE M 1.2500 19,125.00 0.000 0.00 S) (SPRAYABLE) 49 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.0000 1,100.00 0.000 0.00 S) PROGRAM CAS145 PAGE 3 DATE 12/19/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-3A6504 TIME 08:39 AM ESTIMATE NO. 06 BID OPENING 04/01/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/19/09 R.E. NAME: BAL BAHADUR PAUL DATE OF THIS ESTIMATE 12/19/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 9,360.00 0.000 0.00 S) 51 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 10,000.0000 10,000.00 0.300 3,000.00 S) SYSTEM ELEMENTS DURING CONSTRUCTION 52 MODIFY SIGNAL AND LIGHTING (LOCATION 1) LS 80,000.0000 80,000.00 0.550 44,000.00 S) 53 MODIFY SIGNAL AND LIGHTING (LOCATION 2) LS 50,000.0000 50,000.00 0.400 20,000.00 S) 54 MODIFY SIGNAL AND LIGHTING (LOCATION 3) LS 10,000.0000 10,000.00 0.250 2,500.00 S) 55 MODIFY SIGNAL AND LIGHTING (LOCATION 4) LS 50,000.0000 50,000.00 0.500 25,000.00 S) 56 MODIFY SIGNAL AND LIGHTING (LOCATION 5) LS 10,000.0000 10,000.00 0.350 3,500.00 S) 57 MODIFY SIGNAL AND LIGHTING (LOCATION 6) LS 10,000.0000 10,000.00 0.300 3,000.00 S) 58 MODIFY SIGNAL AND LIGHTING (LOCATION 7) LS 80,000.0000 80,000.00 0.550 44,000.00 S) 59 MODIFY SIGNAL AND LIGHTING (LOCATION 8) LS 80,000.0000 80,000.00 0.100 8,000.00 0.500 40,000.00 S) 60 MODIFY SIGNAL AND LIGHTING (LOCATION 9) LS 80,000.0000 80,000.00 0.450 36,000.00 S) 61 MODIFY SIGNAL AND LIGHTING (LOCATION 10) LS 80,000.0000 80,000.00 0.250 20,000.00 0.450 36,000.00 S) 62 MODIFY SIGNAL AND LIGHTING (LOCATION 11) LS 80,000.0000 80,000.00 0.200 16,000.00 0.400 32,000.00 S) 63 MODIFY SIGNAL AND LIGHTING (LOCATION 12) LS 80,000.0000 80,000.00 0.150 12,000.00 0.250 20,000.00 S) 64 MODIFY SIGNAL AND LIGHTING (LOCATION 13) LS 20,000.0000 20,000.00 0.400 8,000.00 S) 65 MODIFY SIGNAL AND LIGHTING (LOCATION 14) LS 80,000.0000 80,000.00 0.250 20,000.00 0.250 20,000.00 S) 66 MODIFY SIGNAL AND LIGHTING (LOCATION 15) LS 80,000.0000 80,000.00 0.250 20,000.00 0.250 20,000.00 S) 67 MODIFY IN-ROADWAY WARNING LIGHTS LS 10,000.0000 10,000.00 0.000 0.00 S) PROGRAM CAS145 PAGE 4 DATE 12/19/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-3A6504 TIME 08:39 AM ESTIMATE NO. 06 BID OPENING 04/01/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/19/09 R.E. NAME: BAL BAHADUR PAUL DATE OF THIS ESTIMATE 12/19/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 134,247.00 949,618.30 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 61,366.71 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 134,247.00 1,010,985.01 68 MOBILIZATION LS 160,000.0000 160,000.00 0.200 32,000.00 0.950 152,000.00 ORIGINAL CONTRACT AMOUNT 4,598,975.00 TOTAL WORK COMPLETED 166,247.00 1,162,985.01 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -10,000.00 -10,000.00 TOTAL 156,247.00 1,152,985.01 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 04/24/09 120 07/20/09 07/20/09 01/12/09 64 3 0 0 25% 53% PROGRESS IS SATISFACTORY CCO BAL BAHADUR PAUL RESIDENT ENGINEER PROGRAM CAS145 DATE 12/19/09