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 03/16/11 EST. NO.17 TIME 01:41 PM 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 03/16/11 EST. NO.17 TIME 01:41 PM R.E. NAME: BAL BAHADUR PAUL 10-3A6504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE ANTIC 40 DAYS LIQ -176,000.00 15 MISSING CEM- 4401 -10,000.00 16 RELEASE ANTIC.40DAYS 176,000.00 16 0.00 -10,000.00 LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -10,000.00 04 REC'ED PAYROLLS 10,000.00 05 MISSING PAYROLLS -10,000.00 06 REC'ED PAYROLLS 10,000.00 08 MISSING PAYROLLS -10,000.00 13 MISSING PAYROLLS -5,000.00 15 REC'ED PAYROLLS 15,000.00 17 15,000.00 0.00 TOTAL DEDUCTIONS 15,000.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 03/16/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-3A6504 TIME 01:41 PM ESTIMATE NO. 17 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 02/10/11 R.E. NAME: BAL BAHADUR PAUL DATE OF THIS ESTIMATE 03/16/11 LOCATION SEMI-FINAL 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 1.000 5,000.00 02 TIME-RELATED OVERHEAD WDAY 3,500.0000 350,000.00 120.000 420,000.00 03 TEMPORARY FENCE (TYPE WM, METAL POST) M 35.0000 1,610.00 14.050 491.75 04 CONSTRUCTION SITE MANAGEMENT LS 1,000.0000 1,000.00 1.000 1,000.00 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 70.000 4,900.00 07 STREET SWEEPING LS 60,000.0000 60,000.00 1.000 60,000.00 08 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 5,000.0000 5,000.00 1.000 5,000.00 09 CONSTRUCTION AREA SIGNS LS 9,500.0000 9,500.00 1.000 9,500.00 S) 10 TRAFFIC CONTROL SYSTEM LS 100,000.0000 100,000.00 1.000 100,000.00 S) 11 PORTABLE CHANGEABLE MESSAGE SIGN LS 15,000.0000 15,000.00 1.000 15,000.00 S) 12 ABANDON MANHOLE EA 600.0000 1,200.00 2.000 1,200.00 13 REMOVE ROADSIDE SIGN EA 60.0000 240.00 4.000 240.00 14 REMOVE ASPHALT CONCRETE DIKE M 3.0000 870.00 270.000 810.00 15 REMOVE PIPE M 40.0000 22,000.00 289.500 11,580.00 16 REMOVE INLET EA 350.0000 14,700.00 25.000 8,750.00 17 REMOVE MANHOLE EA 500.0000 3,000.00 1.000 500.00 18 RESET ROADSIDE SIGN EA 125.0000 125.00 1.000 125.00 19 ADJUST MONUMENT WELL TO GRADE EA 425.0000 4,250.00 1.000 425.00 20 ADJUST MANHOLE TO GRADE EA 600.0000 78,000.00 169.000 101,400.00 21 ADJUST VALVE COVER TO GRADE EA 450.0000 72,000.00 285.000 128,250.00 22 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 1.3000 128,830.00 99,100.000 128,830.00 S) PROGRAM CAS145 PAGE 2 DATE 03/16/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-3A6504 TIME 01:41 PM ESTIMATE NO. 17 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 02/10/11 R.E. NAME: BAL BAHADUR PAUL DATE OF THIS ESTIMATE 03/16/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 REMOVE CONCRETE M3 100.0000 42,000.00 330.000 33,000.00 24 ROADWAY EXCAVATION M3 35.0000 88,550.00 2,530.000 88,550.00 25 CLASS 2 AGGREGATE BASE M3 52.0000 114,920.00 2,210.000 114,920.00 26 ASPHALT CONCRETE (TYPE A) TONN 120.0000 184,800.00 1,540.000 184,800.00 27 RUBBERIZED ASPHALT CONCRETE (TYPE G) TONN 85.0000 1,326,000.00 13,220.000 1,123,700.00 28 ASPHALTIC EMULSION (PAINT BINDER) TONN 1.0000 60.00 60.000 60.00 29 MINOR CONCRETE (MINOR STRUCTURE) M3 1,500.0000 112,500.00 45.000 67,500.00 F) 30 FURNISH SINGLE SHEET ALUMINUM SIGN M2 125.0000 3,375.00 26.330 3,291.25 (1.6 MM-UNFRAMED) 31 FURNISH SINGLE SHEET ALUMINUM SIGN M2 200.0000 200.00 0.820 164.00 (2.0 MM-UNFRAMED) 32 FURNISH SINGLE SHEET ALUMINUM SIGN M2 145.0000 1,015.00 6.640 962.80 (1.6 MM-FRAMED) 33 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 90.0000 180.00 2.000 180.00 METHOD) 34 450 MM REINFORCED CONCRETE PIPE M 300.0000 162,000.00 277.500 83,250.00 (RUBBER GASKET JOINT) 35 600 MM REINFORCED CONCRETE PIPE M 370.0000 22,940.00 25.300 9,361.00 (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 6.000 18,000.00 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 322,000.00 356.000 249,200.00 CONSTRUCTION) 44 MANHOLE FRAME AND COVER EA 250.0000 5,250.00 21.000 5,250.00 SF) 45 INLET FRAME AND GRATE EA 350.0000 15,050.00 43.000 15,050.00 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 1,225.000 36,750.00 S) 48 THERMOPLASTIC TRAFFIC STRIPE M 1.2500 19,125.00 14,301.000 17,876.25 S) (SPRAYABLE) 49 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.0000 1,100.00 550.000 1,100.00 S) PROGRAM CAS145 PAGE 3 DATE 03/16/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-3A6504 TIME 01:41 PM ESTIMATE NO. 17 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 02/10/11 R.E. NAME: BAL BAHADUR PAUL DATE OF THIS ESTIMATE 03/16/11 ------------------------------------------------------------------------------------------------------------------------------------ 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 2,035.000 8,140.00 S) 51 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 10,000.0000 10,000.00 0.200 2,000.00 1.000 10,000.00 S) SYSTEM ELEMENTS DURING CONSTRUCTION 52 MODIFY SIGNAL AND LIGHTING (LOCATION 1) LS 80,000.0000 80,000.00 0.850 68,000.00 S) 53 MODIFY SIGNAL AND LIGHTING (LOCATION 2) LS 50,000.0000 50,000.00 0.200 10,000.00 1.000 50,000.00 S) 54 MODIFY SIGNAL AND LIGHTING (LOCATION 3) LS 10,000.0000 10,000.00 0.200 2,000.00 1.000 10,000.00 S) 55 MODIFY SIGNAL AND LIGHTING (LOCATION 4) LS 50,000.0000 50,000.00 0.100 5,000.00 1.000 50,000.00 S) 56 MODIFY SIGNAL AND LIGHTING (LOCATION 5) LS 10,000.0000 10,000.00 0.300 3,000.00 1.000 10,000.00 S) 57 MODIFY SIGNAL AND LIGHTING (LOCATION 6) LS 10,000.0000 10,000.00 0.300 3,000.00 1.000 10,000.00 S) 58 MODIFY SIGNAL AND LIGHTING (LOCATION 7) LS 80,000.0000 80,000.00 0.100 8,000.00 1.000 80,000.00 S) 59 MODIFY SIGNAL AND LIGHTING (LOCATION 8) LS 80,000.0000 80,000.00 0.100 8,000.00 1.000 80,000.00 S) 60 MODIFY SIGNAL AND LIGHTING (LOCATION 9) LS 80,000.0000 80,000.00 0.200 16,000.00 1.000 80,000.00 S) 61 MODIFY SIGNAL AND LIGHTING (LOCATION 10) LS 80,000.0000 80,000.00 0.180 14,400.00 0.980 78,400.00 S) 62 MODIFY SIGNAL AND LIGHTING (LOCATION 11) LS 80,000.0000 80,000.00 0.200 16,000.00 1.000 80,000.00 S) 63 MODIFY SIGNAL AND LIGHTING (LOCATION 12) LS 80,000.0000 80,000.00 0.300 24,000.00 1.000 80,000.00 S) 64 MODIFY SIGNAL AND LIGHTING (LOCATION 13) LS 20,000.0000 20,000.00 0.300 6,000.00 1.000 20,000.00 S) 65 MODIFY SIGNAL AND LIGHTING (LOCATION 14) LS 80,000.0000 80,000.00 0.150 12,000.00 1.000 80,000.00 S) 66 MODIFY SIGNAL AND LIGHTING (LOCATION 15) LS 80,000.0000 80,000.00 0.140 11,200.00 0.990 79,200.00 S) 67 MODIFY IN-ROADWAY WARNING LIGHTS LS 10,000.0000 10,000.00 0.900 9,000.00 1.000 10,000.00 S) PROGRAM CAS145 PAGE 4 DATE 03/16/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-3A6504 TIME 01:41 PM ESTIMATE NO. 17 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 02/10/11 R.E. NAME: BAL BAHADUR PAUL DATE OF THIS ESTIMATE 03/16/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 149,600.00 3,960,703.05 ADJUSTMENT OF COMPENSATION 0.00 98,276.90 EXTRA WORK 0.00 1,191,065.79 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 149,600.00 5,250,045.74 68 MOBILIZATION LS 160,000.0000 160,000.00 1.000 160,000.00 ORIGINAL CONTRACT AMOUNT 4,598,975.00 TOTAL WORK COMPLETED 149,600.00 5,410,045.74 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 15,000.00 -10,000.00 TOTAL 164,600.00 5,400,045.74 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 04/24/09 120 07/20/09 07/20/09 02/10/11 120 74 0 0 100% 100% BAL BAHADUR PAUL RESIDENT ENGINEER PROGRAM CAS145 DATE 03/16/11