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 09/23/11 EST. NO.06 TIME 07:06 AM R.E. NAME: VONG, ALAN 06-458704 --------------------------------------------------------------------------- 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 09/23/11 EST. NO.06 TIME 07:06 AM R.E. NAME: VONG, ALAN 06-458704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 09/23/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-458704 TIME 07:06 AM ESTIMATE NO. 06 BID OPENING 10/20/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/11 R.E. NAME: VONG, ALAN DATE OF THIS ESTIMATE 09/23/11 LOCATION PROGRESS ESTIMATE 06-FRE-99-7.3/11.1 ----------------- TEICHERT CONSTRUCTION IN FRESNO COUNTY IN AND NEAR SELMA P O BOX 520 AND FOWLER FROM 0.6 MILE NORTH OF FOWLER CA 936250520 THE FLORAL AVENUE UNDERCROSSING TO MERCED STREET UNDERCROSSING FED. AID NO. NH-P099(535)E CONSTRUCT PCCP PANEL REPLACEMENT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 2,500.0000 2,500.00 0.310 775.00 1.000 2,500.00 002 PREPARE WATER POLLUTION CONTROL LS 1,200.0000 1,200.00 0.750 900.00 PROGRAM 003 TEMPORARY DRAINAGE INLET PROTECTION EA 400.0000 5,600.00 14.000 5,600.00 004 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 100.0000 100.00 1.000 100.00 005 CONSTRUCTION AREA SIGNS LS 3,100.0000 3,100.00 0.090 279.00 0.900 2,790.00 006 TRAFFIC CONTROL SYSTEM LS 160,000.0000 160,000.00 0.210 33,600.00 0.900 144,000.00 007 PORTABLE CHANGEABLE MESSAGE SIGN LS 12,000.0000 12,000.00 0.310 3,720.00 1.000 12,000.00 008 REMOVE ASPHALT CONCRETE DIKE LF 0.4000 17,520.00 36,860.800 14,744.32 009 SALVAGE METAL BEAM GUARD RAILING LF 16.0000 1,920.00 340.000 5,440.00 010 RECONSTRUCT METAL BEAM GUARD RAILING LF 32.0000 6,720.00 150.000 4,800.00 011 RESET ROADSIDE SIGN EA 200.0000 200.00 1.000 200.00 012 ADJUST PULL BOX TO GRADE EA 800.0000 1,600.00 2.000 1,600.00 013 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.1000 121,800.00 65,977.370 138,552.48 014 REMOVE CRASH CUSHION EA 800.0000 800.00 1.000 800.00 015 ROADWAY EXCAVATION CY 200.0000 13,800.00 68.400 13,680.00 016 LEAD COMPLIANCE PLAN LS 800.0000 800.00 1.000 800.00 017 IMPORTED MATERIAL (SHOULDER BACKING) TON 22.0000 187,660.00 1,950.650 42,914.30 018 HOT MIX ASPHALT TON 73.0000 941,700.00 19.900 1,452.70 11,721.570 855,674.61 019 RUMBLE STRIP STA 25.0000 10,250.00 401.280 10,032.00 401.280 10,032.00 020 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 0.7000 1,484.00 0.000 0.00 021 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 0.7000 91.00 180.000 126.00 262.000 183.40 022 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 0.7000 9,660.00 16,366.000 11,456.20 PROGRAM CAS145 PAGE 2 DATE 09/23/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-458704 TIME 07:06 AM ESTIMATE NO. 06 BID OPENING 10/20/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/11 R.E. NAME: VONG, ALAN DATE OF THIS ESTIMATE 09/23/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 0.7000 203.00 314.000 219.80 024 PLACE HOT MIX ASPHALT SQYD 200.0000 3,800.00 0.000 0.00 (MISCELLANEOUS AREA) 025 TACK COAT TON 1.0000 23.00 12.500 12.50 026 REPLACE CONCRETE PAVEMENT CY 420.0000 911,400.00 2,372.760 996,559.20 (RAPID STRENGTH CONCRETE) 027 DOWEL BAR (DRILL AND BOND) EA 10.0000 107,000.00 8,496.000 84,960.00 028 SEAL JOINT (EXISTING CONCRETE PAVEMENT) LF 2.2000 481,800.00 145,000.000 319,000.00 029 MINOR CONCRETE (MINOR STRUCTURE) CY 2,000.0000 8,200.00 2.030 4,060.00 (F) 030 MINOR CONCRETE (MISCELLANEOUS CY 1,000.0000 3,200.00 0.000 0.00 CONSTRUCTION) 031 MINOR CONCRETE (TEXTURED PAVING) SQFT 10.0000 33,400.00 3,785.000 37,850.00 3,785.000 37,850.00 032 METAL BEAM GUARD RAILING LF 35.0000 665.00 12.500 437.50 033 TRANSITION RAILING (TYPE WB) EA 3,300.0000 9,900.00 3.000 9,900.00 034 END ANCHOR ASSEMBLY (TYPE SFT) EA 500.0000 3,000.00 4.000 2,000.00 035 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,800.0000 2,800.00 1.000 2,800.00 036 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,400.0000 16,800.00 6.000 14,400.00 037 CRASH CUSHION, SAND FILLED EA 8,000.0000 8,000.00 1.000 8,000.00 038 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3200 15,008.00 46,421.000 14,854.72 46,421.000 14,854.72 039 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 1,576.00 1,793.000 1,434.40 1,793.000 1,434.40 040 THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 1,680.00 396.000 1,584.00 396.000 1,584.00 041 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 24,090.00 80,906.000 24,271.80 80,906.000 24,271.80 (BROKEN 36-12) 042 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 51.00 212.000 63.60 212.000 63.60 (BROKEN 17-7) 043 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.8000 129.60 72.000 129.60 72.000 129.60 044 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.0000 3,880.00 1,934.000 3,868.00 1,934.000 3,868.00 045 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 0.310 155.00 1.000 500.00 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 09/23/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-458704 TIME 07:06 AM ESTIMATE NO. 06 BID OPENING 10/20/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/11 R.E. NAME: VONG, ALAN DATE OF THIS ESTIMATE 09/23/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 134,195.82 2,795,672.43 ADJUSTMENT OF COMPENSATION 0.00 118,772.99 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 134,195.82 2,914,445.42 046 MOBILIZATION LS 216,000.0000 216,000.00 1.000 216,000.00 ORIGINAL CONTRACT AMOUNT 3,353,610.60 TOTAL WORK COMPLETED 134,195.82 3,130,445.42 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 134,195.82 3,130,445.42 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 02/15/11 115 04/18/11 04/18/11 10/25/11 105 4 12 1 88% 82% PROGRESS IS SATISFACTORY VONG, ALAN RESIDENT ENGINEER PROGRAM CAS145 DATE 09/23/11