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 12/16/09 EST. NO.06 TIME 10:18 AM R.E. NAME: FAZAL, IMRAN 01-474104 --------------------------------------------------------------------------- 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 0020 3,043.17 E.W. @ F.A.(+) 092209 N 1FT100 0024 3,043.17 092809 N 1FT140 0025 3,043.17 092909 N 1FT150 0026 3,043.17 093009 N 1FT160 0027 3,043.17 100109 N 1FT170 0028 3,043.17 100209 N 1FT180 0029 3,881.52 091909 N 1FT8A0 0030 4,969.53 092009 N 1FT8B0 0031 3,631.11 092609 N 1FT131 0032 4,969.55 092709 N 08/410 0033 4,006.73 100309 N 1FT190 0034 4,969.53 100409 N 1FT200 0035 3,083.33 100509 N 1FT210 0036 3,043.17 100609 N 1FT220 0037 3,043.17 100709 N 1FT230 0038 3,043.17 100809 N 1FT240 0039 3,043.17 100909 N 1FT250 0040 4,006.73 101009 N 1FT260 0041 2,028.78 101209 N 1FT280 0042 364.95 101309 N 1B 0 0044 1,181.36 102009 N 1FT290 0045 1,327.42 102109 N 1FT300 0046 1,264.81 102209 N 1FT310 0047 1,264.81 102309 N 1FT320 0048 1,419.04 102409 N 1FT330 0049 1,264.81 102609 N 1FT340 0050 1,097.88 102709 N 1FT350 0051 1,014.39 102809 N 1FT360 0052 1,014.39 102909 N 1FT370 0053 1,014.39 103009 N 1FT380 0054 1,097.88 110209 N 1FT390 0055 1,097.88 110309 N 1FT400 0056 950.99 110409 N 1FT410 0057 253.61 110509 N 1FT420 0058 523.04 110909 N 1FT430 0059 167.27 110909 N 1C 0 005 0001 853.05 E.W. @ F.A.(+) 092509 N CO10 0 0003 418.13 102109 N CO12 0 0004 2,030.13 102609 N CO13 0 85,598.74 TOTAL THIS ESTIMATE 33,390.89 TOTAL PREVIOUS ESTIMATE 118,989.63 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 12/16/09 EST. NO.06 TIME 10:18 AM R.E. NAME: FAZAL, IMRAN 01-474104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING WPCP REPORTS -18,934.00 03 REC'D WPCP REPORT 18,934.00 05 0.00 0.00 EQUAL EMPLOYMENT OPPORTUNITY MISSING FHWA 1391 -10,000.00 02 RECEIVED FHWA1391 10,000.00 04 MISSING CEM2402F -10,000.00 06 -10,000.00 -10,000.00 LABOR COMPLIANCE VIOLATION PER LTR DATED 9/09 -5,000.00 03 0.00 -5,000.00 TOTAL DEDUCTIONS -10,000.00 -15,000.00 PROGRAM CAS145 PAGE 1 DATE 12/16/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-474104 TIME 10:18 AM ESTIMATE NO. 06 BID OPENING 11/18/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/12/09 R.E. NAME: FAZAL, IMRAN DATE OF THIS ESTIMATE 12/16/09 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 01-MEN-128-50.5/50.9 ---------------------------------- FEDCO CONSTRUCTION INC IN MENDOCINO COUNTY NEAR YORKVILLE 3510 BROOKS AVENUE AT 7.1 MI EAST OF DRY CREEK BRIDGE SANTA ROSA CA 95407 #10-47 AND AT 7.5 MI EAST OF DRY CREEK BRIDGE #10-47 FED. AID NO. N O N E REPAIR SLIPOUTS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 CONSTRUCTION SITE MANAGEMENT LS 3,000.0000 3,000.00 0.300 900.00 1.000 3,000.00 02 PREPARE WATER POLLUTION CONTROL LS 2,000.0000 2,000.00 0.250 500.00 1.000 2,000.00 S) PROGRAM 03 TEMPORARY FIBER ROLL LF 2.5000 1,200.00 477.000 1,192.50 04 TEMPORARY SILT FENCE LF 3.5000 1,085.00 30.000 105.00 236.000 826.00 05 TEMPORARY CONCRETE WASHOUT FACILITY EA 2,000.0000 2,000.00 1.000 2,000.00 1.000 2,000.00 06 TEMPORARY CONSTRUCTION ENTRANCE EA 3,000.0000 3,000.00 1.000 3,000.00 07 STREET SWEEPING LS 3,300.0000 3,300.00 0.340 1,122.00 1.000 3,300.00 08 CONSTRUCTION AREA SIGNS LS 7,500.0000 7,500.00 0.160 1,200.00 1.000 7,500.00 S) 09 TRAFFIC CONTROL SYSTEM LS 30,000.0000 30,000.00 0.160 4,800.00 1.000 30,000.00 S) 10 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 10.0000 720.00 68.000 680.00 S) 11 TEMPORARY TRAFFIC STRIPE (PAINT) LF 1.0000 2,090.00 602.000 602.00 1,623.000 1,623.00 S) 12 CHANNELIZER (SURFACE MOUNTED) EA 50.0000 700.00 14.000 700.00 S) 13 PORTABLE CHANGEABLE MESSAGE SIGN LS 14,000.0000 14,000.00 0.160 2,240.00 1.000 14,000.00 S) 14 TEMPORARY FLASHING BEACON LS 18,000.0000 18,000.00 0.340 6,120.00 1.000 18,000.00 S) (SOLAR POWERED) 15 TEMPORARY RAILING (TYPE K) LF 41.0000 22,960.00 420.000 17,220.00 S) 16 TEMPORARY CRASH CUSHION MODULE EA 200.0000 5,600.00 28.000 5,600.00 S) 17 TEMPORARY RETAINING WALL LF 21.0000 2,730.00 0.000 0.00 18 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 8.0000 13,920.00 1,456.000 11,648.00 STRIPE 19 REMOVE PAINTED TRAFFIC STRIPE LF 10.0000 220.00 -542.000 -5,420.00 22.000 220.00 20 REMOVE HEADWALL EA 350.0000 350.00 1.000 350.00 21 RESET MILEPOST MARKER EA 55.0000 220.00 4.000 220.00 4.000 220.00 22 RESET ROADSIDE SIGN EA 625.0000 2,500.00 3.000 1,875.00 3.000 1,875.00 PROGRAM CAS145 PAGE 2 DATE 12/16/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-474104 TIME 10:18 AM ESTIMATE NO. 06 BID OPENING 11/18/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/12/09 R.E. NAME: FAZAL, IMRAN DATE OF THIS ESTIMATE 12/16/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 RESET TEMPORARY RAILING (TYPE K) LF 3.0000 1,320.00 400.000 1,200.00 24 RESET TEMPORARY CRASH CUSHION MODULE EA 28.0000 784.00 28.000 784.00 25 ROADWAY EXCAVATION CY 41.0000 145,550.00 139.190 5,706.79 2,844.190 116,611.79 26 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 1.000 2,500.00 (STRIPE REMOVAL) 27 IMPORTED BORROW CY 41.0000 19,270.00 103.000 4,223.00 470.810 19,303.21 28 EROSION CONTROL (TYPE D) SQYD 2.0000 3,940.00 1,970.000 3,940.00 1,970.000 3,940.00 S) 29 FIBER ROLLS LF 5.0000 5,150.00 1,030.000 5,150.00 1,030.000 5,150.00 30 CLASS 2 AGGREGATE BASE CY 82.0000 40,180.00 453.800 37,211.60 485.090 39,777.38 31 HOT MIX ASPHALT (TYPE A) TON 160.0000 76,800.00 474.980 75,996.80 543.110 86,897.60 32 MINOR CONCRETE (MINOR STRUCTURE) CY 2,000.0000 2,400.00 1.200 2,400.00 1.200 2,400.00 F) 33 24" ALTERNATIVE PIPE CULVERT LF 150.0000 16,500.00 118.000 17,700.00 118.000 17,700.00 34 8" PERFORATED PLASTIC PIPE UNDERDRAIN LF 65.0000 7,800.00 108.000 7,020.00 35 8" NON-PERFORATED PLASTIC PIPE LF 53.0000 6,890.00 98.000 5,194.00 98.000 5,194.00 36 24" DOWNDRAIN SLIP JOINT EA 700.0000 1,400.00 2.000 1,400.00 2.000 1,400.00 37 24" ANCHOR ASSEMBLY EA 535.0000 2,140.00 3.000 1,605.00 3.000 1,605.00 38 24" ALTERNATIVE PIPE DOWNDRAIN LF 79.0000 4,424.00 42.000 3,318.00 42.000 3,318.00 39 36" ALTERNATIVE PIPE INLET LF 350.0000 2,100.00 6.000 2,100.00 6.000 2,100.00 40 ROCK SLOPE PROTECTION CY 125.0000 5,875.00 58.000 7,250.00 58.000 7,250.00 (1/4 TON, METHOD B) 41 ROCK SLOPE PROTECTION CY 325.0000 2,600.00 8.000 2,600.00 8.000 2,600.00 (FACING, METHOD B) 42 ROCK SLOPE PROTECTION FABRIC SQYD 1.2000 144.00 129.000 154.80 129.000 154.80 43 MISCELLANEOUS IRON AND STEEL LB 5.0000 1,180.00 236.000 1,180.00 236.000 1,180.00 F) 44 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.4500 3,915.00 2,030.000 2,943.50 2,966.000 4,300.70 S) 45 PAVEMENT MARKER (RETROREFLECTIVE) EA 9.0000 702.00 51.000 459.00 77.000 693.00 S) 46 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,500.0000 1,500.00 0.200 300.00 1.000 1,500.00 S) SYSTEM ELEMENTS DURING CONSTRUCTION 47 CLEARING AND GRUBBING LS 25,600.0000 25,600.00 0.250 6,400.00 1.000 25,600.00 PROGRAM CAS145 PAGE 3 DATE 12/16/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-474104 TIME 10:18 AM ESTIMATE NO. 06 BID OPENING 11/18/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/12/09 R.E. NAME: FAZAL, IMRAN DATE OF THIS ESTIMATE 12/16/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 203,496.49 485,133.98 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 85,598.74 118,989.63 SUBTOTAL AMOUNT EARNED 289,095.23 604,123.61 ORIGINAL CONTRACT AMOUNT 517,759.00 TOTAL WORK COMPLETED 289,095.23 604,123.61 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -10,000.00 -15,000.00 TOTAL 279,095.23 589,123.61 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 12/22/08 45 07/27/09 01/07/09 11/12/09 63 151 19 0 100% 100% FAZAL, IMRAN RESIDENT ENGINEER PROGRAM CAS145 DATE 12/16/09