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 02/20/12 EST. NO.05 TIME 06:32 AM R.E. NAME: MAGGARD, SHELLEY 06-0F0004 --------------------------------------------------------------------------- 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 02/20/12 EST. NO.05 TIME 06:32 AM R.E. NAME: MAGGARD, SHELLEY 06-0F0004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 02/20/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0F0004 TIME 06:32 AM ESTIMATE NO. 05 BID OPENING 04/19/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/12 R.E. NAME: MAGGARD, SHELLEY DATE OF THIS ESTIMATE 02/20/12 LOCATION PROGRESS ESTIMATE 06-TUL-198-R9.5/R9.7 ----------------- TEICHERT CONSTRUCTION IN TULARE COUNTY IN VISALIA FROM P O BOX 620 CONYER STREET OVERCROSSING TO FOWLER CA 93625 TO WATSON STREET FED. AID NO. ACHS-NHGP(57)E ,198- (57)E WIDEN OFF RAMP AND CONSTRUCT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 2,000.0000 2,000.00 0.550 1,100.00 002 PREPARE WATER POLLUTION CONTROL LS 2,500.0000 2,500.00 0.750 1,875.00 PROGRAM 003 TEMPORARY FIBER ROLL LF 3.8000 2,166.00 1,120.000 4,256.00 004 TEMPORARY DRAINAGE INLET PROTECTION EA 150.0000 900.00 8.000 1,200.00 005 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 2,000.0000 2,000.00 0.560 1,120.00 006 CONSTRUCTION AREA SIGNS LS 2,500.0000 2,500.00 0.740 1,850.00 007 TRAFFIC CONTROL SYSTEM LS 19,200.0000 19,200.00 0.550 10,560.00 008 TYPE III BARRICADE EA 60.0000 180.00 6.000 360.00 009 TEMPORARY TRAFFIC STRIPE (TAPE) LF 1.6000 4,320.00 2,150.000 3,440.00 010 CHANNELIZER (SURFACE MOUNTED) EA 32.0000 1,888.00 40.000 1,280.00 011 TEMPORARY PAVEMENT MARKER EA 12.0000 732.00 28.000 336.00 012 PORTABLE CHANGEABLE MESSAGE SIGN LS 17,000.0000 17,000.00 0.400 6,800.00 013 TEMPORARY RAILING (TYPE K) LF 10.0000 17,500.00 621.500 6,215.00 014 TEMPORARY CRASH CUSHION MODULE EA 125.0000 3,500.00 14.000 1,750.00 015 REMOVE CHAIN LINK FENCE LF 11.0000 4,510.00 85.000 935.00 016 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 4.0000 840.00 0.000 0.00 017 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 26.0000 884.00 0.000 0.00 018 REMOVE PAVEMENT MARKER EA 6.0000 96.00 0.000 0.00 019 REMOVE ROADSIDE SIGN EA 55.0000 55.00 0.000 0.00 020 REMOVE CONCRETE (CURB RAMP) CY 550.0000 660.00 9.610 5,285.50 021 REMOVE CONCRETE (CURB) CY 550.0000 1,100.00 2.360 1,298.00 022 REMOVE INLET EA 550.0000 1,100.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 02/20/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0F0004 TIME 06:32 AM ESTIMATE NO. 05 BID OPENING 04/19/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/12 R.E. NAME: MAGGARD, SHELLEY DATE OF THIS ESTIMATE 02/20/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 RESET ROADSIDE SIGN EA 150.0000 750.00 0.000 0.00 024 CLEARING AND GRUBBING LS 13,000.0000 13,000.00 1.000 13,000.00 025 ROADWAY EXCAVATION CY 30.0000 77,700.00 2.810 84.30 026 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 0.600 900.00 027 STRUCTURE EXCAVATION (RETAINING WALL) CY 15.0000 15,300.00 1,020.000 15,300.00 028 SAND BEDDING CY 750.0000 750.00 0.538 403.50 029 STRUCTURE BACKFILL (RETAINING WALL) CY 22.0000 15,180.00 690.000 15,180.00 030 PERVIOUS BACKFILL MATERIAL (RETAINING CY 300.0000 2,700.00 9.000 2,700.00 WALL) 031 HIGHWAY PLANTING LS 25,600.0000 25,600.00 1.000 25,600.00 032 MAINTAIN EXISTING PLANTED AREAS LS 5,600.0000 5,600.00 0.400 2,240.00 033 PLANT ESTABLISHMENT WORK LS 20,000.0000 20,000.00 0.100 2,000.00 0.100 2,000.00 034 IRRIGATION SYSTEM LS 45,000.0000 45,000.00 1.000 45,000.00 035 EXTEND 6" CONDUIT LF 11.0000 110.00 12.000 132.00 036 CLASS 2 AGGREGATE SUBBASE CY 45.0000 41,400.00 0.000 0.00 037 CLASS 2 AGGREGATE BASE CY 45.0000 47,700.00 0.000 0.00 038 HOT MIX ASPHALT (TYPE A) TON 115.0000 202,400.00 5.030 578.45 039 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 4.2500 3,655.00 0.000 0.00 040 PLACE HOT MIX ASPHALT SQYD 250.0000 1,000.00 23.040 5,760.00 (MISCELLANEOUS AREA) 041 TACK COAT TON 1.0000 17.00 0.000 0.00 042 STRUCTURAL CONCRETE, RETAINING WALL CY 480.0000 136,320.00 284.000 136,320.00 (F) 043 MINOR CONCRETE (MINOR STRUCTURE) CY 1,800.0000 6,120.00 0.000 0.00 (F) 044 BAR REINFORCING STEEL (RETAINING WALL) LB 2.5000 45,950.00 18,380.000 45,950.00 (F) 045 FURNISH SIGN STRUCTURE (TRUSS) LB 11.0000 35,310.00 709.000 7,799.00 046 INSTALL SIGN STRUCTURE (TRUSS) LB 1.2500 4,012.50 709.000 886.25 047 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 22.0000 2,420.00 0.000 0.00 048 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 1,800.00 0.000 0.00 (0.063"-UNFRAMED) 049 36" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 600.0000 9,000.00 15.000 9,000.00 (SIGN FOUNDATION) PROGRAM CAS145 PAGE 3 DATE 02/20/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0F0004 TIME 06:32 AM ESTIMATE NO. 05 BID OPENING 04/19/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/12 R.E. NAME: MAGGARD, SHELLEY DATE OF THIS ESTIMATE 02/20/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 050 ROADSIDE SIGN - ONE POST EA 235.0000 4,700.00 0.000 0.00 051 18" REINFORCED CONCRETE PIPE LF 200.0000 1,800.00 0.000 0.00 052 MINOR CONCRETE (CURB) CY 600.0000 18,000.00 4.010 2,406.00 053 MINOR CONCRETE (CURB AND GUTTER) CY 625.0000 1,250.00 1.730 1,081.25 054 MINOR CONCRETE (SIDEWALK) CY 1,100.0000 330.00 5.110 5,621.00 055 MINOR CONCRETE (TEXTURED PAVING) SQFT 9.0000 7,560.00 0.000 0.00 056 MINOR CONCRETE (CURB RAMP) CY 2,300.0000 2,760.00 0.697 1,603.10 057 MISCELLANEOUS IRON AND STEEL LB 1.6000 2,028.80 0.000 0.00 (F) 058 CHAIN LINK FENCE (TYPE CL-6) LF 18.0000 7,740.00 0.000 0.00 059 SURVEY MONUMENT (TYPE B) EA 600.0000 2,400.00 0.000 0.00 060 DELINEATOR (CLASS 1) EA 38.0000 1,140.00 0.000 0.00 061 OBJECT MARKER (TYPE K) EA 55.0000 55.00 0.000 0.00 062 OBJECT MARKER (TYPE R) EA 55.0000 55.00 0.000 0.00 063 ALTERNATIVE CRASH CUSHION SYSTEM EA 24,000.0000 24,000.00 0.000 0.00 064 CONCRETE BARRIER (TYPE 736A) LF 81.0000 46,170.00 0.000 0.00 065 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 1,477.00 0.000 0.00 066 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.9500 1,197.00 0.000 0.00 067 THERMOPLASTIC PAVEMENT MARKING SQFT 3.7500 4,612.50 0.000 0.00 068 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 58.10 0.000 0.00 (BROKEN 6-1) 069 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 497.00 0.000 0.00 (BROKEN 17-7) 070 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.8000 696.00 0.000 0.00 071 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,500.0000 2,500.00 0.000 0.00 SYSTEM ELEMENTS DURING CONSTRUCTION 072 SIGNAL AND LIGHTING LS 100,000.0000 100,000.00 0.487 48,700.00 073 TRAFFIC COUNT STATION LS 5,000.0000 5,000.00 0.000 0.00 074 MODIFY LIGHTING LS 10,000.0000 10,000.00 0.342 3,420.00 PROGRAM CAS145 PAGE 4 DATE 02/20/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0F0004 TIME 06:32 AM ESTIMATE NO. 05 BID OPENING 04/19/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/12 R.E. NAME: MAGGARD, SHELLEY DATE OF THIS ESTIMATE 02/20/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 2,000.00 441,325.35 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 2,000.00 441,325.35 075 MOBILIZATION LS 100,000.0000 100,000.00 0.950 95,000.00 ORIGINAL CONTRACT AMOUNT 1,191,951.90 TOTAL WORK COMPLETED 2,000.00 536,325.35 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 2,000.00 536,325.35 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 06/14/11 345 09/22/11 09/22/11 01/26/13 56 42 0 0 44% 16% PROGRESS IS SATISFACTORY MAGGARD, SHELLEY RESIDENT ENGINEER PROGRAM CAS145 DATE 02/20/12