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 11/25/09 EST. NO.04 TIME 09:55 AM R.E. NAME: MURPHY, ROD 03-3M0404 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 004 0001 1,679.77 E.W. @ F.A.(+) 100909 N 0003.0 0002 485.85 100809 N 0004.0 005 0001 38,140.88 A.C. @ U.P.(+) 103009 N 0001 0 40,306.50 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 40,306.50 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 11/25/09 EST. NO.04 TIME 09:55 AM R.E. NAME: MURPHY, ROD 03-3M0404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION CERTIFIED PAYROLLS -6,000.00 04 -6,000.00 -6,000.00 TOTAL DEDUCTIONS -6,000.00 -6,000.00 PROGRAM CAS145 PAGE 1 DATE 11/25/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3M0404 TIME 09:55 AM ESTIMATE NO. 04 BID OPENING 03/10/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/09/09 R.E. NAME: MURPHY, ROD DATE OF THIS ESTIMATE 11/25/09 LOCATION RERUN PROGRESS ESTIMATE AFTER ACCEPTANCE 03-PLA-80-45.7/49.1 ---------------------------------------- TEICHERT CONSTRUCTION IN PLACER COUNTY NEAR BAXTER FROM P O BOX 700 THE TOWLE OVERHEAD TO 0.10 MILE LINCOLN CA 956840700 EAST OF DRUM FOREBAY OVERCROSSING FED. AID NO. N O N E BONDED WEARING COURSE OVERLAY ------------------------------------------------------------------------------------------------------------------------------------ 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 2,500.0000 2,500.00 1.000 2,500.00 02 CONSTRUCTION SITE MANAGEMENT LS 4,500.0000 4,500.00 0.250 1,125.00 1.000 4,500.00 03 PREPARE WATER POLLUTION CONTROL LS 2,000.0000 2,000.00 1.000 2,000.00 PROGRAM 04 STREET SWEEPING LS 14,000.0000 14,000.00 0.150 2,100.00 1.000 14,000.00 05 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,000.0000 1,000.00 1.000 1,000.00 06 CONSTRUCTION AREA SIGNS LS 2,500.0000 2,500.00 0.400 1,000.00 1.000 2,500.00 07 TRAFFIC CONTROL SYSTEM LS 31,000.0000 31,000.00 0.100 3,100.00 1.000 31,000.00 08 PORTABLE CHANGEABLE MESSAGE SIGN LS 6,000.0000 6,000.00 0.150 900.00 1.000 6,000.00 09 REMOVE THERMOPLASTIC TRAFFIC STRIPE SQFT 3.0000 5,700.00 2,794.000 8,382.00 10 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 27.0000 8,100.00 300.000 8,100.00 11 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 1.000 1,500.00 12 HOT MIX ASPHALT TON 121.0000 742,940.00 464.020 56,146.42 5,520.470 667,976.87 (BONDED WEARING COURSE-GAP GRADED) 13 ASPHALTIC EMULSION MEMBRANE TON 710.0000 63,190.00 15.280 10,848.80 64.410 45,731.10 (BONDED WEARING COURSE) 14 SHOULDER RUMBLE STRIP STA 20.0000 6,400.00 316.160 6,323.20 316.160 6,323.20 (HMA,GROUND-IN INDENTATIONS) 15 REPLACE CONCRETE PAVEMENT CY 1,000.0000 70,000.00 41.000 41,000.00 70.000 70,000.00 (RAPID STRENGTH CONCRETE) 16 REPAIR SPALLED JOINTS SQYD 3,500.0000 14,000.00 4.000 14,000.00 17 SEAL JOINT (EXISTING CONCRETE PAVEMENT) LF 1.5000 168,000.00 88,300.000 132,450.00 18 GRIND EXISTING CONCRETE SQYD 14.0000 31,640.00 0.000 0.00 PAVEMENT 19 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.5500 64,480.00 36,791.000 57,026.05 36,791.000 57,026.05 (RECESSED) 20 8" THERMOPLASTIC TRAFFIC STRIPE LF 3.0000 8,700.00 2,922.000 8,766.00 2,922.000 8,766.00 (RECESSED) 21 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.9000 17,280.00 18,015.000 16,213.50 18,015.000 16,213.50 (RECESSED, BROKEN 36-12) 22 4" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 720.00 360.000 720.00 360.000 720.00 (RECESSED) (BROKEN 17-7) PROGRAM CAS145 PAGE 2 DATE 11/25/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3M0404 TIME 09:55 AM ESTIMATE NO. 04 BID OPENING 03/10/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/09/09 R.E. NAME: MURPHY, ROD DATE OF THIS ESTIMATE 11/25/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 205,268.97 1,100,688.72 ADJUSTMENT OF COMPENSATION 38,140.88 38,140.88 EXTRA WORK 2,165.62 2,165.62 SUBTOTAL AMOUNT EARNED 245,575.47 1,140,995.22 ORIGINAL CONTRACT AMOUNT 1,266,150.00 TOTAL WORK COMPLETED 245,575.47 1,140,995.22 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -6,000.00 -6,000.00 TOTAL 239,575.47 1,134,995.22 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 04/13/09 45 07/15/09 07/01/09 10/09/09 45 27 0 0 100% 100% MURPHY, ROD RESIDENT ENGINEER PROGRAM CAS145 DATE 11/25/09