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 11/04/15 EST. NO. 005 TIME 10:15 AM R.E. NAME: BOKOVA, MARY 03-0G1504 --------------------------------------------------------------------------- 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 0001 22,387.41 E.W. @ U.P (+) 100815 N 001 0 0002 -21,647.94 A.C. @ U.P.(-) 100815 N 002 0 003 0002 -1,008.78 A.C. @ U.P.(-) 092115 N 2 0 -269.31 TOTAL THIS ESTIMATE 249,505.64 TOTAL PREVIOUS ESTIMATE 249,236.33 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 11/04/15 EST. NO. 005 TIME 10:15 AM R.E. NAME: BOKOVA, MARY 03-0G1504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- EQUAL EMPLOYMENT OPPORTUNITY MISSING FHWA1391 -10,000.00 004 RECEIVED FHWA 1391 10,000.00 005 10,000.00 0.00 LABOR COMPLIANCE VIOLATION PER LTR DATED 7/15 -10,000.00 001 RETURN DEDUCT 7/15 10,000.00 002 PER LTR DATED 8/15 -10,000.00 003 RTN DEDUCT 8/15 10,000.00 004 PER LTR DATED 10/15 -7,000.00 005 -7,000.00 -7,000.00 OVERBID ITEMS OVERBID ITEM NO. 042 -36,336.15 001 OVERBID ITEM NO. 042 -32,702.53 003 OVERBID ITEM NO. 042 -3,633.62 004 0.00 -72,672.30 TOTAL DEDUCTIONS 3,000.00 -79,672.30 PROGRAM CAS145 PAGE 1 DATE 11/04/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0G1504 TIME 10:15 AM ESTIMATE NO. 005 BID OPENING 04/23/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/15 R.E. NAME: BOKOVA, MARY DATE OF THIS ESTIMATE 11/04/15 LOCATION RERUN PROGRESS ESTIMATE 03-NEV-49-0.0/14.4 ----------------------- A. TEICHERT & SON INC. DBA IN NEVADA COUNTY IN AND NEAR GRASS TEICHERT CONSTRUCTION VALLEY FROM BEAR RIVER BRIDGE TO 265 VAL DERVIN PARKWAY PINGREE ROAD AND FROM 0.4 MILE STOCKTON CA 95206 SOUTH OF CORNETTE WAY TO 0.2 MILE SOUTH OF ROUTE 20/49 FED. AID NO. NH-P049(160)E RHMA-O (OGFC) OVERLAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 0.250 625.00 1.000 2,500 002 CONSTRUCTION AREA SIGNS LS 25,000.0000 25,000.00 0.250 6,250.00 1.000 25,000 003 TRAFFIC CONTROL SYSTEM LS 475,000.0000 475,000.00 0.060 28,500.00 1.000 475,000 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 25,000.0000 25,000.00 0.060 1,500.00 1.000 25,000 005 JOB SITE MANAGEMENT LS 25,000.0000 25,000.00 0.060 1,500.00 1.000 25,000 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,500.0000 2,500.00 0.250 625.00 1.000 2,500 007 TEMPORARY DRAINAGE INLET PROTECTION EA 500.0000 4,500.00 12.000 6,000 008 TEMPORARY FENCE (TYPE ESA) LF 3.0000 3,000.00 305.000 915 009 TREATED WOOD WASTE LB 0.2500 13,850.00 49,560.000 12,390 010 REMOVE GUARDRAIL LF 6.0000 25,740.00 3,188.000 19,128 011 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 13,260.00 45,415.000 13,624 012 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.7500 15,155.00 8,574.000 15,004 013 REMOVE ASPHALT CONCRETE DIKE LF 1.7500 33,075.00 150.000 262.50 11,426.000 19,995 014 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.2500 152,750.00 30,251.440 98,317 015 SHOULDER BACKING TON 100.0000 25,000.00 263.000 26,300.00 263.000 26,300 016 ASPHALTIC EMULSION (FOG SEAL COAT) TON 1.0000 60.00 14.000 14 017 PREPAVING INERTIAL PROFILER LS 10,000.0000 10,000.00 1.000 10,000 018 PREPAVING GRINDING DAY EA 6,000.0000 60,000.00 10.000 60,000 019 HOT MIX ASPHALT (TYPE A) TON 100.0000 46,000.00 337.520 33,752.00 337.520 33,752 020 RUBBERIZED HOT MIX ASPHALT-OPEN GRADED TON 71.0000 1,952,500.00 24,742.570 1,756,722 (OPEN GRADED FRICTION COURSE) 021 SHOULDER RUMBLE STRIP STA 40.0000 54,400.00 79.800 3,192.00 939.800 37,592 (HMA,GROUND-IN INDENTATIONS) 022 CENTERLINE RUMBLE STRIP STA 50.0000 28,500.00 13.400 670.00 700.600 35,030 (HMA, GROUND-IN INDENTATIONS) PROGRAM CAS145 PAGE 2 DATE 11/04/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0G1504 TIME 10:15 AM ESTIMATE NO. 005 BID OPENING 04/23/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/15 R.E. NAME: BOKOVA, MARY DATE OF THIS ESTIMATE 11/04/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 DATA CORE LS 2,500.0000 2,500.00 0.000 0 024 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 3.0000 25,440.00 4,363.000 13,089.00 4,363.000 13,089 025 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 3.0000 1,530.00 228.000 684.00 228.000 684 026 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 3.0000 19,170.00 7,252.000 21,756.00 7,252.000 21,756 027 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 3.0000 12,960.00 1,644.000 4,932.00 1,644.000 4,932 028 TACK COAT TON 1.0000 220.00 10.020 10.02 94.050 94 029 OBJECT MARKER (TYPE L-1) EA 80.0000 640.00 0.000 0 030 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 33.0000 120,780.00 3,569.000 117,777 031 END ANCHOR ASSEMBLY (TYPE SFT) EA 725.0000 725.00 1.000 725 032 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,100.0000 9,300.00 3.000 9,300 033 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,100.0000 43,400.00 9.000 27,900 034 THERMOPLASTIC PAVEMENT MARKING SQFT 4.2500 37,400.00 9,182.000 39,023.50 9,182.000 39,023 (ENHANCED WET NIGHT VISIBILITY) 035 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 150,500.00 246,259.000 123,129.50 294,964.000 147,482 (ENHANCED WET NIGHT VISIBILITY) 036 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 33.00 134.000 40.20 134.000 40 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) 037 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 1,329.00 3,686.000 1,105.80 4,826.000 1,447 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 038 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 20,130.00 35,136.000 10,540.80 67,556.000 20,266 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 039 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 22,200.00 17,062.000 17,062.00 21,962.000 21,962 (ENHANCED WET NIGHT VISIBILITY) 040 PAVEMENT MARKER EA 7.0000 62,230.00 8,168.000 57,176.00 8,168.000 57,176 (RETROREFLECTIVE-RECESSED) 041 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,500.0000 2,500.00 0.060 150.00 1.000 2,500 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 11/04/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0G1504 TIME 10:15 AM ESTIMATE NO. 005 BID OPENING 04/23/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/15 R.E. NAME: BOKOVA, MARY DATE OF THIS ESTIMATE 11/04/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 391,875.32 3,185,940.50 ADJUSTMENT OF COMPENSATION -22,656.72 -18,841.42 EXTRA WORK 22,387.41 268,077.75 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 391,606.01 3,435,176.83 042 MOBILIZATION LS 472,500.0000 472,500.00 1.000 472,500 ORIGINAL CONTRACT AMOUNT 3,998,277.00 TOTAL WORK COMPLETED 391,606.01 3,907,676.83 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 3,000.00 -79,672.30 TOTAL 394,606.01 3,828,004.53 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 042 MOBILIZATION 399,827.70 472,500.00 72,672.30 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 06/11/15 55 06/26/15 06/26/15 10/30/15 68 13 13 0 87% 100% PROGRESS IS SATISFACTORY BOKOVA, MARY RESIDENT ENGINEER PROGRAM CAS145 DATE 11/04/15