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 12/09/09 EST. NO.05 TIME 08:48 AM R.E. NAME: MURPHY, ROD 03-3M1204 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 003 0012 10,975.38 E.W. @ F.A.(+) 091409 N 7 0 0013 14,826.20 091509 N 8 0 0017 12,297.47 091009 N 523953 0021 5,156.82 090909 N 528268 004 0009 1,339.62 E.W. @ F.A.(+) 082809 N 8 0 0012 49,625.93 082409 N 527345 0013 6,295.20 081909 N 528255 0014 2,291.31 081809 N 528262 0015 12,760.27 082709 N 528266 0017 9,028.79 082609 N 528309 0018 6,818.66 082509 N 528311 131,415.65 TOTAL THIS ESTIMATE 17,968.03 TOTAL PREVIOUS ESTIMATE 149,383.68 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 12/09/09 EST. NO.05 TIME 08:48 AM R.E. NAME: MURPHY, ROD 03-3M1204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION CERTIFIED PAYROLLS -10,000.00 04 0.00 -10,000.00 TOTAL DEDUCTIONS 0.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 12/09/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3M1204 TIME 08:48 AM ESTIMATE NO. 05 BID OPENING 02/10/09 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 12/09/09 LOCATION SEMI-FINAL ESTIMATE 03-PLA-80-68.5/69.8 ------------------- TEICHERT CONSTRUCTION IN PLACER AND NEVADA COUNTIES IN P O BOX 700 AND NEAR KINGVALE FROM TROY LINCOLN CA 95648 UNDERCROSSING #19-106 TO SODA SPRINGS OVERCROSSING #17-74 FED. AID NO. N O N E BONDED WEARING COURSE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 CONSTRUCTION SITE MANAGEMENT LS 8,895.0000 8,895.00 1.000 8,895.00 02 PREPARE WATER POLLUTION CONTROL LS 2,000.0000 2,000.00 1.000 2,000.00 PROGRAM 03 CONSTRUCTION AREA SIGNS LS 5,000.0000 5,000.00 1.000 5,000.00 04 TRAFFIC CONTROL SYSTEM LS 102,000.0000 102,000.00 1.000 102,000.00 05 PORTABLE CHANGEABLE MESSAGE SIGN LS 12,000.0000 12,000.00 1.000 12,000.00 06 REMOVE TERMINAL SECTION EA 425.0000 425.00 0.000 0.00 07 REMOVE METAL BEAM GUARD RAILING LF 11.0000 220.00 0.000 0.00 08 REMOVE WHITE THERMOPLASTIC TRAFFIC SQFT 2.0000 2,700.00 730.000 1,460.00 STRIPE 09 REMOVE ASPHALT CONCRETE DIKE LF 1.1000 13,090.00 11,900.000 13,090.00 10 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.0000 18,000.00 2,388.000 7,164.00 11 LEAD COMPLIANCE PLAN LS 1,050.0000 1,050.00 1.000 1,050.00 12 IMPORTED MATERIAL (SHOULDER BACKING) TON 48.0000 24,000.00 492.780 23,653.44 13 ASPHALTIC EMULSION (FOG SEAL COAT) TON 700.0000 4,200.00 6.000 4,200.00 14 ASPHALT CONCRETE (LEVELING) TON 162.0000 64,800.00 406.200 65,804.40 15 HOT MIX ASPHALT (TYPE A) TON 90.0000 27,000.00 248.130 22,331.70 16 HOT MIX ASPHALT TON 114.5000 1,419,800.00 11,127.240 1,274,068.98 (BONDED WEARING COURSE-GAP GRADED) 17 ASPHALTIC EMULSION MEMBRANE TON 985.0000 177,300.00 88.030 86,709.55 (BONDED WEARING COURSE) 18 SHOULDER RUMBLE STRIP STA 12.0000 9,600.00 730.600 8,767.20 (AC, GROUND-IN INDENTATIONS) 19 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.1000 12,210.00 11,100.000 12,210.00 20 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.1000 880.00 600.000 660.00 21 SEAL JOINT (EXISTING CONCRETE PAVEMENT) LF 1.6500 49,500.00 22,560.000 37,224.00 22 PAVEMENT TRANSITION TAPER SQYD 14.0000 23,520.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 12/09/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3M1204 TIME 08:48 AM ESTIMATE NO. 05 BID OPENING 02/10/09 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 12/09/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 GRIND EXISTING CONCRETE SQYD 8.0000 98,400.00 0.000 0.00 PAVEMENT 24 TRANSITION RAILING (TYPE WB) EA 7,750.0000 7,750.00 0.000 0.00 25 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,650.0000 3,650.00 0.000 0.00 26 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 34,000.00 39,142.000 39,142.00 (RECESSED, BROKEN 36-12) 27 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 4,000.00 2,793.000 5,586.00 (RECESSED) 28 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 200.00 373.000 373.00 (RECESSED) (BROKEN 17-7) 29 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0500 89,460.00 85,943.000 90,240.15 (RECESSED) 30 TWO-COMPONENT PAINT PAVEMENT MARKING SQFT 25.0000 12,000.00 708.000 17,700.00 31 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,575.0000 1,575.00 1.000 1,575.00 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 12/09/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3M1204 TIME 08:48 AM ESTIMATE NO. 05 BID OPENING 02/10/09 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 12/09/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 1,842,904.42 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 131,415.65 149,383.68 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 131,415.65 1,992,288.10 32 MOBILIZATION LS 20,000.0000 20,000.00 1.000 20,000.00 ORIGINAL CONTRACT AMOUNT 2,249,225.00 TOTAL WORK COMPLETED 131,415.65 2,012,288.10 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -10,000.00 TOTAL 131,415.65 2,002,288.10 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 03/20/09 60 07/01/09 07/01/09 10/09/09 45 27 0 0 100% 100% MURPHY, ROD RESIDENT ENGINEER PROGRAM CAS145 DATE 12/09/09