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 12/17/12 EST. NO.14 TIME 05:35 AM R.E. NAME: MARTINEZ, BLAS 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 12/17/12 EST. NO.14 TIME 05:35 AM R.E. NAME: MARTINEZ, BLAS 06-0F0004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISS CEM 4401 -1,000.00 14 MISS CEM 2402F -1,000.00 14 -2,000.00 -2,000.00 LABOR COMPLIANCE VIOLATION MISS PYRL -1,000.00 14 -1,000.00 -1,000.00 TOTAL DEDUCTIONS -3,000.00 -3,000.00 PROGRAM CAS145 PAGE 1 DATE 12/17/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0F0004 TIME 05:35 AM ESTIMATE NO. 14 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 11/28/12 R.E. NAME: MARTINEZ, BLAS DATE OF THIS ESTIMATE 12/17/12 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 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 $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 2,000.0000 2,000.00 1.000 2,000 002 PREPARE WATER POLLUTION CONTROL LS 2,500.0000 2,500.00 0.250 625.00 1.000 2,500 PROGRAM 003 TEMPORARY FIBER ROLL LF 3.8000 2,166.00 1,120.000 4,256 004 TEMPORARY DRAINAGE INLET PROTECTION EA 150.0000 900.00 8.000 1,200 005 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 2,000.0000 2,000.00 1.000 2,000 006 CONSTRUCTION AREA SIGNS LS 2,500.0000 2,500.00 1.000 2,500 007 TRAFFIC CONTROL SYSTEM LS 19,200.0000 19,200.00 1.000 19,200 008 TYPE III BARRICADE EA 60.0000 180.00 12.000 720 009 TEMPORARY TRAFFIC STRIPE (TAPE) LF 1.6000 4,320.00 2,150.000 3,440 010 CHANNELIZER (SURFACE MOUNTED) EA 32.0000 1,888.00 60.000 1,920 011 TEMPORARY PAVEMENT MARKER EA 12.0000 732.00 28.000 336 012 PORTABLE CHANGEABLE MESSAGE SIGN LS 17,000.0000 17,000.00 1.000 17,000 013 TEMPORARY RAILING (TYPE K) LF 10.0000 17,500.00 621.500 6,215 014 TEMPORARY CRASH CUSHION MODULE EA 125.0000 3,500.00 14.000 1,750 015 REMOVE CHAIN LINK FENCE LF 11.0000 4,510.00 482.000 5,302 016 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 4.0000 840.00 0.000 0 017 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 26.0000 884.00 34.000 884 018 REMOVE PAVEMENT MARKER EA 6.0000 96.00 0.000 0 019 REMOVE ROADSIDE SIGN EA 55.0000 55.00 1.000 55 020 REMOVE CONCRETE (CURB RAMP) CY 550.0000 660.00 9.610 5,285 021 REMOVE CONCRETE (CURB) CY 550.0000 1,100.00 2.360 1,298 022 REMOVE INLET EA 550.0000 1,100.00 2.000 1,100 PROGRAM CAS145 PAGE 2 DATE 12/17/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0F0004 TIME 05:35 AM ESTIMATE NO. 14 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 11/28/12 R.E. NAME: MARTINEZ, BLAS DATE OF THIS ESTIMATE 12/17/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 RESET ROADSIDE SIGN EA 150.0000 750.00 6.000 900 024 CLEARING AND GRUBBING LS 13,000.0000 13,000.00 1.000 13,000 025 ROADWAY EXCAVATION CY 30.0000 77,700.00 3,026.056 90,781 026 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 1.000 1,500 027 STRUCTURE EXCAVATION (RETAINING WALL) CY 15.0000 15,300.00 1,020.000 15,300 028 SAND BEDDING CY 750.0000 750.00 0.538 403 029 STRUCTURE BACKFILL (RETAINING WALL) CY 22.0000 15,180.00 690.000 15,180 030 PERVIOUS BACKFILL MATERIAL (RETAINING CY 300.0000 2,700.00 9.000 2,700 WALL) 031 HIGHWAY PLANTING LS 25,600.0000 25,600.00 1.000 25,600 032 MAINTAIN EXISTING PLANTED AREAS LS 5,600.0000 5,600.00 0.010 56.00 1.000 5,600 033 PLANT ESTABLISHMENT WORK LS 20,000.0000 20,000.00 0.144 2,880.00 1.000 20,000 034 IRRIGATION SYSTEM LS 45,000.0000 45,000.00 1.000 45,000 035 EXTEND 6" CONDUIT LF 11.0000 110.00 12.000 132 036 CLASS 2 AGGREGATE SUBBASE CY 45.0000 41,400.00 961.680 43,275 037 CLASS 2 AGGREGATE BASE CY 45.0000 47,700.00 1,124.060 50,582 038 HOT MIX ASPHALT (TYPE A) TON 115.0000 202,400.00 1,866.970 214,701 039 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 4.2500 3,655.00 594.750 2,527 040 PLACE HOT MIX ASPHALT SQYD 250.0000 1,000.00 35.620 8,905 (MISCELLANEOUS AREA) 041 TACK COAT TON 1.0000 17.00 1.000 1 042 STRUCTURAL CONCRETE, RETAINING WALL CY 480.0000 136,320.00 284.000 136,320 (F) 043 MINOR CONCRETE (MINOR STRUCTURE) CY 1,800.0000 6,120.00 3.370 6,066 (F) 044 BAR REINFORCING STEEL (RETAINING WALL) LB 2.5000 45,950.00 18,380.000 45,950 (F) 045 FURNISH SIGN STRUCTURE (TRUSS) LB 11.0000 35,310.00 5,948.000 65,428 046 INSTALL SIGN STRUCTURE (TRUSS) LB 1.2500 4,012.50 5,948.000 7,435 047 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 22.0000 2,420.00 100.000 2,200 048 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 1,800.00 93.300 1,399 (0.063"-UNFRAMED) 049 36" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 600.0000 9,000.00 15.000 9,000 (SIGN FOUNDATION) PROGRAM CAS145 PAGE 3 DATE 12/17/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0F0004 TIME 05:35 AM ESTIMATE NO. 14 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 11/28/12 R.E. NAME: MARTINEZ, BLAS DATE OF THIS ESTIMATE 12/17/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 ROADSIDE SIGN - ONE POST EA 235.0000 4,700.00 7.000 1,645 051 18" REINFORCED CONCRETE PIPE LF 200.0000 1,800.00 8.000 1,600 052 MINOR CONCRETE (CURB) CY 600.0000 18,000.00 24.670 14,802 053 MINOR CONCRETE (CURB AND GUTTER) CY 625.0000 1,250.00 1.730 1,081 054 MINOR CONCRETE (SIDEWALK) CY 1,100.0000 330.00 5.110 5,621 055 MINOR CONCRETE (TEXTURED PAVING) SQFT 9.0000 7,560.00 692.610 6,233 056 MINOR CONCRETE (CURB RAMP) CY 2,300.0000 2,760.00 0.697 1,603 057 MISCELLANEOUS IRON AND STEEL LB 1.6000 2,028.80 1,268.000 2,028 (F) 058 CHAIN LINK FENCE (TYPE CL-6) LF 18.0000 7,740.00 418.500 7,533 059 SURVEY MONUMENT (TYPE B) EA 600.0000 2,400.00 4.000 2,400 060 DELINEATOR (CLASS 1) EA 38.0000 1,140.00 26.000 988 061 OBJECT MARKER (TYPE K) EA 55.0000 55.00 1.000 55 062 OBJECT MARKER (TYPE R) EA 55.0000 55.00 1.000 55 063 ALTERNATIVE CRASH CUSHION SYSTEM EA 24,000.0000 24,000.00 1.000 24,000 064 CONCRETE BARRIER (TYPE 736A) LF 81.0000 46,170.00 570.000 46,170 065 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 1,477.00 2,501.000 1,750 066 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.9500 1,197.00 1,146.000 1,088 067 THERMOPLASTIC PAVEMENT MARKING SQFT 3.7500 4,612.50 863.000 3,236 068 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 58.10 75.000 52 (BROKEN 6-1) 069 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 497.00 932.000 652 (BROKEN 17-7) 070 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.8000 696.00 98.000 568 071 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,500.0000 2,500.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 072 SIGNAL AND LIGHTING LS 100,000.0000 100,000.00 0.001 100.00 1.000 100,000 073 TRAFFIC COUNT STATION LS 5,000.0000 5,000.00 1.000 5,000 074 MODIFY LIGHTING LS 10,000.0000 10,000.00 1.000 10,000 PROGRAM CAS145 PAGE 4 DATE 12/17/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0F0004 TIME 05:35 AM ESTIMATE NO. 14 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 11/28/12 R.E. NAME: MARTINEZ, BLAS DATE OF THIS ESTIMATE 12/17/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 3,661.00 1,147,015.31 ADJUSTMENT OF COMPENSATION 0.00 981.82 EXTRA WORK 0.00 35,743.93 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 3,661.00 1,183,741.06 075 MOBILIZATION LS 100,000.0000 100,000.00 1.000 100,000 ORIGINAL CONTRACT AMOUNT 1,191,951.90 TOTAL WORK COMPLETED 3,661.00 1,283,741.06 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -3,000.00 -3,000.00 TOTAL 661.00 1,280,741.06 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 06/14/11 345 09/22/11 09/22/11 11/28/12 314 83 6 0 100% 100% MARTINEZ, BLAS RESIDENT ENGINEER PROGRAM CAS145 DATE 12/17/12