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 11/22/13 EST. NO.06 TIME 11:45 AM R.E. NAME: SCOTT, JEFF 03-3C9004 --------------------------------------------------------------------------- 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 0001 1,785.64 E.W. @ F.A.(+) 072413 N 0043.0 0002 768.49 062413 N 0047.0 0003 4,694.76 073113 N 0048.0 0004 596.16 083013 N 0049.0 006 0001 689.61 E.W. @ F.A.(+) 081413 N 0044.0 0002 397.87 081513 N 0045.0 0003 2,875.30 082013 N 0046.0 007 0001 62,965.87 A.C. @ U.P.(+) 111713 N 1 0 74,773.70 TOTAL THIS ESTIMATE 40,709.58 TOTAL PREVIOUS ESTIMATE 115,483.28 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 11/22/13 EST. NO.06 TIME 11:45 AM R.E. NAME: SCOTT, JEFF 03-3C9004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION PER LTR DATED 9/13 -10,000.00 04 PER LTR DATED 10/13 -5,000.00 05 RETURN DEDUCT 9/13 10,000.00 05 PER LTR DATED 11/13 -5,000.00 06 RETURN DEDUCT 10/13 5,000.00 06 0.00 -5,000.00 TOTAL DEDUCTIONS 0.00 -5,000.00 PROGRAM CAS145 PAGE 1 DATE 11/22/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3C9004 TIME 11:45 AM ESTIMATE NO. 06 BID OPENING 09/19/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/19/13 R.E. NAME: SCOTT, JEFF DATE OF THIS ESTIMATE 11/22/13 LOCATION PROGRESS ESTIMATE 03-SAC-12-0.3/6.1 ----------------- TEICHERT CONSTRUCTION IN SACRAMENTO COUNTY NEAR RIO VISTA P O BOX 1118 AT VARIOUS LOCATIONS FROM EAST OF STOCKTON CA 95201 THE SACRAMENTO RIVER BRIDGE TO THE MOKELUMNE RIVER BRIDGE FED. AID NO. ACNH-P012(110) REHABILITATE PAVEMENT OVERLAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 500.0000 500.00 1.000 500 002 PREPARE WATER POLLUTION CONTROL LS 2,500.0000 2,500.00 1.000 2,500 PROGRAM 003 TEMPORARY FIBER ROLL LF 3.0000 3,210.00 1,070.000 3,210 004 TEMPORARY GRAVEL BAG BERM LF 100.0000 3,300.00 33.000 3,300 005 CONSTRUCTION AREA SIGNS LS 2,500.0000 2,500.00 1.000 2,500 006 TRAFFIC CONTROL SYSTEM LS 25,000.0000 25,000.00 1.000 25,000 007 TYPE III BARRICADE EA 60.0000 780.00 13.000 780 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 10,000.0000 10,000.00 1.000 10,000 009 REMOVE METAL BEAM GUARD RAILING LF 6.0000 7,980.00 1,330.000 7,980 010 REMOVE ASPHALT CONCRETE DIKE LF 1.5000 3,810.00 2,540.000 3,810 011 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 4.0000 16,960.00 4,651.300 18,605 012 ROADWAY EXCAVATION CY 30.0000 24,600.00 1,949.980 58,499 013 LEAD COMPLIANCE PLAN LS 1,000.0000 1,000.00 1.000 1,000 014 SHOULDER BACKING TON 22.0000 84,700.00 3,850.000 84,700 015 WEED CONTROL MAT (FIBER) SQYD 42.0000 21,000.00 500.000 21,000 016 CLASS 2 AGGREGATE BASE (CY) CY 30.0000 17,400.00 1,288.650 38,659 017 CRACK TREATMENT LNMI 3,265.0000 42,445.00 0.000 0 018 REPLACE ASPHALT CONCRETE SURFACING CY 160.0000 694,400.00 4,747.060 759,529 019 HOT MIX ASPHALT (TYPE A) TON 90.0000 419,400.00 24.450 2,200.50 6,403.250 576,292 020 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 90.0000 1,746,000.00 16,108.230 1,449,740 021 SHOULDER RUMBLE STRIP STA 8.0000 4,160.00 520.000 4,160 (HMA,GROUND-IN INDENTATIONS) 022 CENTERLINE RUMBLE STRIP STA 8.0000 2,240.00 280.000 2,240 (HMA, GROUND-IN INDENTATIONS) PROGRAM CAS145 PAGE 2 DATE 11/22/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3C9004 TIME 11:45 AM ESTIMATE NO. 06 BID OPENING 09/19/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/19/13 R.E. NAME: SCOTT, JEFF DATE OF THIS ESTIMATE 11/22/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 DATA CORE LS 500.0000 500.00 1.000 500 024 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 3.0000 810.00 -87.000 -261.00 183.000 549 025 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 3.0000 3,480.00 332.000 996.00 1,492.000 4,476 026 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 3.0000 3,360.00 26.000 78.00 1,146.000 3,438 027 PLACE HOT MIX ASPHALT SQYD 70.0000 1,820.00 26.000 1,820 (MISCELLANEOUS AREA) 028 TACK COAT TON 1.0000 41.00 41.000 41 029 CURB RAMP DETECTABLE WARNING SURFACE SQFT 1.0000 15.00 15.000 15 030 DELINEATOR (CLASS 1) EA 35.0000 805.00 23.000 805 031 HIGHWAY POST MARKER EA 40.0000 120.00 3.000 120 032 OBJECT MARKER (TYPE L-1) EA 40.0000 80.00 2.000 80 033 METAL BEAM GUARD RAILING LF 20.0000 22,400.00 1,120.000 22,400 034 TRANSITION RAILING (TYPE WB) EA 4,000.0000 8,000.00 2.000 8,000 035 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,000.0000 3,000.00 1.000 3,000 036 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,500.0000 7,500.00 2.000 5,000 037 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 36,800.00 72,243.000 36,121 038 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 3,180.00 3,291.000 3,291 039 THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 4,170.00 1,233.000 3,699 040 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 60.00 0.000 0 (BROKEN 12-3) 041 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 12,000.00 23,583.000 11,791 (BROKEN 36-12) 042 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 390.00 786.000 393 (BROKEN 17-7) 043 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.1000 5,330.00 1,403.000 5,752 044 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 1.000 500 SYSTEM ELEMENTS DURING CONSTRUCTION 045 MODIFY SIGNAL AND LIGHTING LS 46,000.0000 46,000.00 1.000 46,000 PROGRAM CAS145 PAGE 3 DATE 11/22/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3C9004 TIME 11:45 AM ESTIMATE NO. 06 BID OPENING 09/19/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/19/13 R.E. NAME: SCOTT, JEFF DATE OF THIS ESTIMATE 11/22/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 3,013.50 3,231,799.20 ADJUSTMENT OF COMPENSATION 62,965.87 62,965.87 EXTRA WORK 11,807.83 52,517.41 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 77,787.20 3,347,282.48 046 MOBILIZATION LS 303,000.0000 303,000.00 1.000 303,000 ORIGINAL CONTRACT AMOUNT 3,597,246.00 TOTAL WORK COMPLETED 77,787.20 3,650,282.48 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -5,000.00 TOTAL 77,787.20 3,645,282.48 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 12/03/12 105 04/08/13 12/18/12 01/21/14 65 165 0 0 89% 62% PROGRESS IS SATISFACTORY SCOTT, JEFF RESIDENT ENGINEER PROGRAM CAS145 DATE 11/22/13