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 08/22/11 EST. NO.05 TIME 12:52 PM R.E. NAME: SCOTT, JEFF 03-1E6704 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 002 0002 83.20 A.C. @ U.P.(+) 063011 N 0027.0 0003 263.60 073111 N 0051.0 006 0001 1,500.00 E.W. @ F.A.(+) 052911 N 0045.0 007 0001 992.20 E.W. @ F.A.(+) 070611 N 0034.0 008 0002 644.45 E.W. @ F.A.(+) 061411 N 0018.0 0003 1,239.26 061711 N 0019.0 0004 1,058.62 062211 N 0020.0 0005 4,123.88 061311 N 0017.0 0006 5,032.20 061711 N 0035.0 0007 4,345.85 062211 N 0036.0 19,283.26 TOTAL THIS ESTIMATE 1,827.10 TOTAL PREVIOUS ESTIMATE 21,110.36 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 08/22/11 EST. NO.05 TIME 12:52 PM R.E. NAME: SCOTT, JEFF 03-1E6704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/22/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1E6704 TIME 12:52 PM ESTIMATE NO. 05 BID OPENING 10/26/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/19/11 R.E. NAME: SCOTT, JEFF DATE OF THIS ESTIMATE 08/22/11 LOCATION PROGRESS ESTIMATE 03-SAC-99-0.1/12.0 ----------------- TEICHERT CONSTRUCTION IN SACRAMENTO COUNTY NEAR GALT FROM P O BOX 15144 0.1 MILE SOUTH OF CRYSTAL WAY TO SACRAMENTO CA 95851 1.9 MILE NORTH OF GRANT LINE ROAD FED. AID NO. NH-P099(531)E RAC OVERLAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,000.0000 5,000.00 0.250 1,250.00 0.500 2,500.00 002 TIME-RELATED OVERHEAD WDAY 100.0000 14,000.00 22.000 2,200.00 50.000 5,000.00 003 CONSTRUCTION SITE MANAGEMENT LS 4,000.0000 4,000.00 0.157 628.00 0.349 1,396.00 004 PREPARE WATER POLLUTION CONTROL LS 2,000.0000 2,000.00 0.750 1,500.00 PROGRAM 005 TEMPORARY FIBER ROLL LF 4.0000 4,160.00 0.000 0.00 006 TEMPORARY CONSTRUCTION ENTRANCE EA 2,500.0000 10,000.00 0.000 0.00 007 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 5,000.0000 5,000.00 0.750 3,750.00 0.950 4,750.00 008 CONSTRUCTION AREA SIGNS LS 19,000.0000 19,000.00 0.750 14,250.00 009 TRAFFIC CONTROL SYSTEM LS 60,000.0000 60,000.00 0.157 9,420.00 0.349 20,940.00 010 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.6000 12,720.00 9,073.000 5,443.80 18,824.000 11,294.40 011 CHANNELIZER (SURFACE MOUNTED) EA 25.0000 9,000.00 0.000 0.00 012 TRAFFIC PLASTIC DRUM EA 90.0000 8,280.00 71.000 6,390.00 96.000 8,640.00 013 PORTABLE CHANGEABLE MESSAGE SIGN LS 40,000.0000 40,000.00 0.157 6,280.00 0.349 13,960.00 014 TEMPORARY RAILING (TYPE K) LF 9.5000 190,950.00 3,220.000 30,590.00 19,460.000 184,870.00 015 TEMPORARY CRASH CUSHION MODULE EA 150.0000 46,500.00 28.000 4,200.00 56.000 8,400.00 016 TEMPORARY CRASH CUSHION EA 5,500.0000 16,500.00 0.000 0.00 (TYPE ABSORB 350) 017 TEMPORARY TRAFFIC SCREEN LF 4.7500 64,600.00 3,220.000 15,295.00 5,380.000 25,555.00 018 REMOVE ENTRANCE TAPER EA 300.0000 300.00 0.000 0.00 019 REMOVE METAL BEAM GUARD RAILING LF 5.0000 15,950.00 0.000 0.00 020 REMOVE THRIE BEAM BARRIER LF 3.0000 20,430.00 6,675.000 20,025.00 021 REMOVE TRAFFIC STRIPE LF 0.5000 6,400.00 1,988.000 994.00 5,852.000 2,926.00 022 REMOVE PAVEMENT MARKER EA 1.0000 320.00 261.000 261.00 468.000 468.00 PROGRAM CAS145 PAGE 2 DATE 08/22/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1E6704 TIME 12:52 PM ESTIMATE NO. 05 BID OPENING 10/26/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/19/11 R.E. NAME: SCOTT, JEFF DATE OF THIS ESTIMATE 08/22/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE ROADSIDE SIGN EA 350.0000 350.00 0.000 0.00 024 REMOVE ASPHALT CONCRETE DIKE LF 2.2500 53,100.00 13,665.000 30,746.25 025 REMOVE PIPE LF 35.0000 700.00 0.000 0.00 026 REMOVE ASPHALT CONCRETE SURFACING SQFT 2.6000 15,683.20 0.000 0.00 027 MODIFY METAL BEAM GUARD RAILING LF 9.0000 1,620.00 0.000 0.00 028 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 0.7500 273,750.00 14,416.000 10,812.00 138,584.000 103,938.00 029 REMOVE CONCRETE CURB LF 30.0000 20,700.00 60.000 1,800.00 030 REMOVE UNSOUND CONCRETE CF 300.0000 900.00 0.000 0.00 031 CLEAN BRIDGE DECK SQFT 0.5000 3,016.00 0.000 0.00 032 CLEARING AND GRUBBING LS 15,000.0000 15,000.00 1.000 15,000.00 033 ROADWAY EXCAVATION CY 18.0000 340,200.00 3,830.000 68,940.00 16,976.000 305,568.00 034 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 1.000 2,500.00 035 IMPORTED BORROW CY 11.0000 14,520.00 1,004.000 11,044.00 036 IMPORTED MATERIAL (SHOULDER BACKING) TON 10.0000 49,500.00 1,880.000 18,800.00 1,880.000 18,800.00 037 PRUNE EXISTING PLANTS LS 24,000.0000 24,000.00 1.000 24,000.00 038 CLASS 2 AGGREGATE BASE CY 31.0000 219,170.00 1,588.000 49,228.00 9,855.000 305,505.00 039 AGGREGATE BASE (APPROACH SLAB) CY 440.0000 3,960.00 9.000 3,960.00 040 ASPHALTIC EMULSION (FOG SEAL COAT) TON 100.0000 600.00 0.000 0.00 041 CRACK TREATMENT LNMI 5,000.0000 40,000.00 0.000 0.00 042 REPLACE ASPHALT CONCRETE SURFACING CY 275.0000 129,250.00 387.400 106,535.00 043 HOT MIX ASPHALT TON 53.0000 4,595,100.00 18,355.000 972,815.00 39,505.000 2,093,765.00 044 RUBBERIZED WARM MIX ASPHALT TON 70.0000 1,568,000.00 0.000 0.00 (OPEN GRADED) 045 RUMBLE STRIP STA 10.0000 21,800.00 0.000 0.00 046 DATA CORE LS 10,000.0000 10,000.00 0.000 0.00 047 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 2.0000 4,900.00 0.000 0.00 048 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 2.0000 2,580.00 0.000 0.00 049 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 2.0000 29,600.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 08/22/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1E6704 TIME 12:52 PM ESTIMATE NO. 05 BID OPENING 10/26/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/19/11 R.E. NAME: SCOTT, JEFF DATE OF THIS ESTIMATE 08/22/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 050 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 2.0000 13,260.00 0.000 0.00 051 PLACE HOT MIX ASPHALT SQYD 150.0000 300.00 0.000 0.00 (MISCELLANEOUS AREA) 052 TACK COAT TON 3,000.0000 276,000.00 52.000 156,000.00 131.000 393,000.00 053 JOINTED PLAIN CONCRETE PAVEMENT CY 150.0000 556,500.00 1,437.000 215,550.00 2,555.000 383,250.00 054 SHOULDER RUMBLE STRIP STA 280.0000 11,480.00 0.000 0.00 (CONCRETE PAVEMENT, GROUND-IN INDENTATIONS) 055 REPLACE CONCRETE PAVEMENT CY 300.0000 633,000.00 0.000 0.00 (RAPID STRENGTH CONCRETE) 056 SEAL PAVEMENT JOINT LF 2.7000 39,150.00 0.000 0.00 057 SEAL LONGITUDINAL JOINT LF 7.3000 30,076.00 0.000 0.00 058 STRUCTURAL CONCRETE, APPROACH SLAB CY 750.0000 67,500.00 111.500 83,625.00 (TYPE R) 059 MINOR CONCRETE (MINOR STRUCTURE) CY 4,200.0000 147,000.00 0.000 0.00 060 RAPID SETTING CONCRETE (PATCH) CF 600.0000 1,800.00 0.000 0.00 061 JOINT SEAL (MR 1") LF 50.0000 2,150.00 0.000 0.00 062 JOINT SEAL (MR 1 1/2") LF 90.0000 3,870.00 0.000 0.00 063 TREAT BRIDGE DECK SQFT 0.5000 3,016.00 0.000 0.00 (F) 064 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 135.0000 10,935.00 0.000 0.00 065 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.5000 1,332.00 0.000 0.00 (0.080"-FRAMED) 066 ROADSIDE SIGN - TWO POST EA 770.0000 770.00 0.000 0.00 067 CORRUGATED STEEL FLUME DOWNDRAIN LF 100.0000 4,000.00 0.000 0.00 068 TAPERED INLET EA 1,200.0000 2,400.00 0.000 0.00 069 FLUME ANCHOR ASSEMBLY EA 200.0000 800.00 0.000 0.00 070 DELINEATOR (CLASS 1) EA 35.0000 16,100.00 0.000 0.00 071 OBJECT MARKER (TYPE P) EA 75.0000 750.00 0.000 0.00 072 OBJECT MARKER (TYPE L-1) EA 40.0000 2,360.00 0.000 0.00 073 METAL BEAM GUARD RAILING LF 16.0000 116,480.00 0.000 0.00 074 METAL BEAM GUARD RAILING (SPECIAL) EA 500.0000 500.00 0.000 0.00 075 METAL BEAM GUARD RAILING (7' POST) LF 17.5000 29,925.00 0.000 0.00 PROGRAM CAS145 PAGE 4 DATE 08/22/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1E6704 TIME 12:52 PM ESTIMATE NO. 05 BID OPENING 10/26/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/19/11 R.E. NAME: SCOTT, JEFF DATE OF THIS ESTIMATE 08/22/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 076 SINGLE THRIE BEAM BARRIER (STEEL POST) LF 20.5000 137,965.00 0.000 0.00 077 TRANSITION RAILING (TYPE STB) EA 3,100.0000 3,100.00 0.000 0.00 078 TRANSITION RAILING (TYPE WB) EA 2,900.0000 81,200.00 0.000 0.00 079 RAIL TENSIONING ASSEMBLY EA 200.0000 400.00 0.000 0.00 080 END ANCHOR ASSEMBLY (TYPE SFT) EA 600.0000 4,200.00 0.000 0.00 081 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,300.0000 2,300.00 0.000 0.00 082 ALTERNATIVE FLARED TERMINAL SYSTEM EA 1,850.0000 33,300.00 0.000 0.00 083 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3200 77,760.00 0.000 0.00 084 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 12,500.00 0.000 0.00 085 THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 7,230.00 0.000 0.00 086 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 23,400.00 0.000 0.00 (BROKEN 36-12) 087 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 338.00 0.000 0.00 (BROKEN 17-7) 088 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 18,900.00 0.000 0.00 089 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 0.157 78.50 0.349 174.50 SYSTEM ELEMENTS DURING CONSTRUCTION 090 MODIFY ROADWAY WEATHER INFORMATION LS 9,000.0000 9,000.00 0.100 900.00 SYSTEM 091 MODIFY TRAFFIC MONITORING STATION LS 26,000.0000 26,000.00 0.100 2,600.00 092 MODIFY TRAFFIC MONITORING STATION LS 60,000.0000 60,000.00 0.100 6,000.00 (COUNT) PROGRAM CAS145 PAGE 5 DATE 08/22/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1E6704 TIME 12:52 PM ESTIMATE NO. 05 BID OPENING 10/26/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/19/11 R.E. NAME: SCOTT, JEFF DATE OF THIS ESTIMATE 08/22/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,578,925.30 4,219,185.15 ADJUSTMENT OF COMPENSATION 346.80 410.40 EXTRA WORK 18,936.46 20,699.96 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,598,208.56 4,240,295.51 093 MOBILIZATION LS 682,000.0000 682,000.00 0.950 647,900.00 ORIGINAL CONTRACT AMOUNT 11,147,156.20 TOTAL WORK COMPLETED 1,598,208.56 4,888,195.51 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,598,208.56 4,888,195.51 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 01/11/11 140 04/06/11 03/07/11 01/03/12 50 67 0 0 43% 36% PROGRESS IS SATISFACTORY SCOTT, JEFF RESIDENT ENGINEER PROGRAM CAS145 DATE 08/22/11