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 07/26/11 EST. NO.01 TIME 02:44 PM R.E. NAME: ZINK, PHIL 03-4M0404 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- *** THERE ARE NO EXTRA WORK PAYMENTS THIS ESTIMATE *** 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 07/26/11 EST. NO.01 TIME 02:44 PM R.E. NAME: ZINK, PHIL 03-4M0404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/26/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4M0404 TIME 02:44 PM ESTIMATE NO. 01 BID OPENING 01/11/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/11 R.E. NAME: ZINK, PHIL DATE OF THIS ESTIMATE 07/26/11 LOCATION PROGRESS ESTIMATE 03-PLA-80-24.5/33.3 ----------------- TEICHERT CONSTRUCTION IN PLACER COUNTY IN AND NEAR COLFAX PO BOX 700 FROM 1.1 MILES EAST OF PLACER LINCOLN CA 95648 HILLS OVERCROSSING TO 0.2 MILE EAST OF ROUTE 174/80 SEPARATION FED. AID NO. ACIM-803(239)E BONDED WEARING COURSE OVERLAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 CONSTRUCTION SITE MANAGEMENT LS 10,000.0000 10,000.00 0.179 1,790.00 0.179 1,790.00 02 PREPARE WATER POLLUTION CONTROL LS 5,000.0000 5,000.00 0.134 670.00 0.134 670.00 PROGRAM 03 CONSTRUCTION AREA SIGNS LS 10,000.0000 10,000.00 0.736 7,360.00 0.736 7,360.00 04 TRAFFIC CONTROL SYSTEM LS 407,000.0000 407,000.00 0.179 72,853.00 0.179 72,853.00 05 PORTABLE CHANGEABLE MESSAGE SIGN LS 40,000.0000 40,000.00 0.179 7,160.00 0.179 7,160.00 06 REMOVE ASPHALT CONCRETE DIKE LF 1.0000 8,660.00 0.000 0.00 07 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 0.8000 363,200.00 101,138.400 80,910.72 101,138.400 80,910.72 08 IMPORTED MATERIAL (SHOULDER BACKING) TON 50.0000 17,500.00 0.000 0.00 09 ASPHALTIC EMULSION (FOG SEAL COAT) TON 650.0000 16,250.00 0.000 0.00 10 CRACK TREATMENT LNMI 3,750.0000 45,000.00 0.000 0.00 11 HOT MIX ASPHALT (TYPE A) TON 100.0000 22,000.00 0.000 0.00 12 HOT MIX ASPHALT TON 82.5000 2,912,250.00 3,509.860 289,563.45 3,509.860 289,563.45 (BONDED WEARING COURSE-GAP GRADED) 13 ASPHALTIC EMULSION MEMBRANE TON 700.0000 371,000.00 0.000 0.00 (BONDED WEARING COURSE) 14 RUMBLE STRIP STA 15.0000 25,500.00 0.000 0.00 15 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 1.1500 1,782.50 0.000 0.00 16 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.1500 7,647.50 0.000 0.00 17 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.1500 540.50 0.000 0.00 18 DELINEATOR (CLASS 2) EA 30.0000 4,200.00 0.000 0.00 19 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3800 79,040.00 0.000 0.00 20 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0500 11,550.00 0.000 0.00 21 THERMOPLASTIC PAVEMENT MARKING SQFT 3.6000 10,512.00 0.000 0.00 22 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.1600 18,400.00 0.000 0.00 (BROKEN 36-12) PROGRAM CAS145 PAGE 2 DATE 07/26/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4M0404 TIME 02:44 PM ESTIMATE NO. 01 BID OPENING 01/11/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/11 R.E. NAME: ZINK, PHIL DATE OF THIS ESTIMATE 07/26/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.1600 256.00 0.000 0.00 (BROKEN 17-7) 24 PAVEMENT MARKER EA 10.0000 24,300.00 0.000 0.00 (RETROREFLECTIVE-RECESSED) 25 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,000.0000 2,000.00 0.500 1,000.00 0.500 1,000.00 SYSTEM ELEMENTS DURING CONSTRUCTION 26 MODIFY TRAFFIC MONITORING STATION LS 23,500.0000 23,500.00 0.080 1,880.00 0.080 1,880.00 (COUNT) PROGRAM CAS145 PAGE 3 DATE 07/26/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4M0404 TIME 02:44 PM ESTIMATE NO. 01 BID OPENING 01/11/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/11 R.E. NAME: ZINK, PHIL DATE OF THIS ESTIMATE 07/26/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 463,187.17 463,187.17 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 463,187.17 463,187.17 27 MOBILIZATION LS 493,000.0000 493,000.00 0.500 246,500.00 0.500 246,500.00 ORIGINAL CONTRACT AMOUNT 4,930,088.50 TOTAL WORK COMPLETED 709,687.17 709,687.17 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 709,687.17 709,687.17 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 03/24/11 95 06/27/11 06/27/11 10/30/11 17 0 0 0 14% 18% PROGRESS IS SATISFACTORY ZINK, PHIL RESIDENT ENGINEER PROGRAM CAS145 DATE 07/26/11