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 08/22/13 EST. NO.25 TIME 02:09 PM R.E. NAME: BAL BAHADUR PAUL 10-0A6714 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0026 1,100.96 E.W. @ F.A.(+) 052512 Y 0046.0 012 0040 9,472.07 E.W. @ F.A.(+) 091912 Y 0073.1 0048 941.42 091112 N 0089.1 014 0007 10,336.20 E.W. @ F.A.(+) 120712 N 0283.1 018 0027 6,963.57 E.W. @ F.A.(+) 112312 Y 0162.1 026 0021 2,154.02 E.W. @ F.A.(+) 121212 Y 0249.0 0033 833.75 093012 N 0236.1 0034 173.10 120512 N 0254.1 31,975.09 TOTAL THIS ESTIMATE 2,185,128.64 TOTAL PREVIOUS ESTIMATE 2,217,103.73 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 08/22/13 EST. NO.25 TIME 02:09 PM R.E. NAME: BAL BAHADUR PAUL 10-0A6714 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING CEM-4401 -10,000.00 18 0.00 -10,000.00 LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -10,000.00 04 REC'ED PAYROLLS 10,000.00 05 MISSING PAYROLLS -10,000.00 16 REC'ED PAYROLLS 10,000.00 17 MISSING PAYROLLS -2,500.00 22 REC'ED PAYROLLS 2,500.00 23 0.00 0.00 TOTAL DEDUCTIONS 0.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 08/22/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0A6714 TIME 02:09 PM ESTIMATE NO. 25 BID OPENING 03/29/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/13 R.E. NAME: BAL BAHADUR PAUL DATE OF THIS ESTIMATE 08/22/13 LOCATION PROGRESS ESTIMATE 10-STA-99-R15.1/R17.0 ----------------- TEICHERT CONSTRUCTION IN STANISLAUS COUNTY IN MODESTO PO BOX 1118 AT VARIOUS LOCATIONS FROM 0.2 MILE STOCKTON CA 95201 SOUTH OF TUOLUMNE BOULEVARD UNDERCROSSING TO 0.2 MILE NORTH OF KANSAS AVENUE OVERCROSSING FED. AID NO. ACNH-PO99(544)E RECONSTRUCT RAMPS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 500.0000 500.00 0.900 450 002 PREPARE STORM WATER POLLUTION LS 5,000.0000 5,000.00 0.900 4,500 PREVENTION PLAN 003 HAZARDOUS MATERIALS MITIGATION PLAN LS 2,500.0000 2,500.00 1.000 2,500 004 TEMPORARY EROSION CONTROL BLANKET SQYD 4.0000 24,000.00 4,150.540 16,602 005 TEMPORARY FIBER ROLL LF 2.2500 31,275.00 5,706.000 12,838 006 TEMPORARY CONSTRUCTION ENTRANCE EA 1,500.0000 4,500.00 2.000 3,000 007 TEMPORARY COVER SQYD 2.5000 8,075.00 107.360 268 008 MOVE-IN/MOVE-OUT EA 500.0000 2,500.00 3.000 1,500 (TEMPORARY EROSION CONTROL) 009 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 6,000.00 40.000 8,000 010 STREET SWEEPING LS 25,000.0000 25,000.00 0.850 21,250 011 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 10,000.0000 10,000.00 0.560 5,600 012 RAIN EVENT ACTION PLAN EA 150.0000 10,950.00 9.000 1,350 013 STORM WATER ANNUAL REPORT EA 600.0000 1,800.00 1.000 600 014 STORM WATER SAMPLING AND ANALYSIS DAY EA 600.0000 8,400.00 3.000 1,800 015 CONSTRUCTION AREA SIGNS LS 30,000.0000 30,000.00 0.450 13,500.00 1.000 30,000 016 TRAFFIC CONTROL SYSTEM LS 160,000.0000 160,000.00 0.800 128,000 017 TYPE III BARRICADE EA 70.0000 1,890.00 27.000 1,890 018 CHANNELIZER (SURFACE MOUNTED) EA 30.0000 2,370.00 144.000 4,320 019 PORTABLE CHANGEABLE MESSAGE SIGN LS 50,000.0000 50,000.00 0.910 45,500 020 REMOVE METAL BEAM GUARD RAILING LF 10.0000 5,900.00 652.500 6,525 021 REMOVE ROADSIDE SIGN EA 80.0000 320.00 6.000 480 022 REMOVE SIGN STRUCTURE EA 3,250.0000 13,000.00 4.000 13,000 PROGRAM CAS145 PAGE 2 DATE 08/22/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0A6714 TIME 02:09 PM ESTIMATE NO. 25 BID OPENING 03/29/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/13 R.E. NAME: BAL BAHADUR PAUL DATE OF THIS ESTIMATE 08/22/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE ASPHALT CONCRETE DIKE LF 1.0000 100.00 100.000 100 024 REMOVE CULVERT LF 4.0000 2,640.00 528.000 2,112 025 REMOVE INLET EA 125.0000 1,750.00 12.000 1,500 026 REMOVE HEADWALL EA 225.0000 450.00 1.000 225 027 RESET ROADSIDE SIGN EA 140.0000 5,740.00 6.000 840.00 39.000 5,460 028 ADJUST INLET EA 75.0000 450.00 6.000 450 029 ADJUST PULL BOX T0 GRADE EA 525.0000 12,075.00 2.000 1,050 030 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 5.6000 5,768.00 1,030.000 5,768 031 REMOVE CONCRETE CY 25.0000 22,000.00 808.800 20,220 032 CAP INLET EA 200.0000 1,000.00 5.000 1,000 033 REMOVE CRASH CUSHION EA 500.0000 2,000.00 3.000 1,500 034 CLEARING AND GRUBBING LS 135,000.0000 135,000.00 0.850 114,750 035 ROADWAY EXCAVATION CY 35.0000 493,500.00 12,125.250 424,383 036 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000 037 STRUCTURE EXCAVATION (RETAINING WALL) CY 25.0000 47,250.00 0.000 0 (F) 038 STRUCTURE BACKFILL (RETAINING WALL) CY 25.0000 22,625.00 0.000 0 (F) 039 HIGHWAY PLANTING LS 50,000.0000 50,000.00 1.000 50,000 040 EROSION CONTROL (HYDROSEED) (ACRE) ACRE 2,900.0000 6,670.00 2.070 6,003 041 MAINTAIN EXISTING PLANTED AREAS LS 5,000.0000 5,000.00 0.900 4,500 042 PLANT ESTABLISHMENT WORK LS 30,000.0000 30,000.00 1.000 30,000 043 MAINTAIN EXISTING IRRIGATION FACILITIES LS 3,000.0000 3,000.00 0.900 2,700 044 IRRIGATION SYSTEM LS 75,000.0000 75,000.00 1.000 75,000 045 IRRIGATION SLEEVE LF 85.0000 2,550.00 30.000 2,550 (F) 046 EXTEND 12" CONDUIT LF 48.0000 4,272.00 142.000 6,816 047 CLASS 2 AGGREGATE BASE CY 60.0000 18,600.00 7.780 466 048 HOT MIX ASPHALT TON 72.6500 1,227,785.00 15,845.220 1,151,155 049 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 3.0000 360.00 224.500 673 PROGRAM CAS145 PAGE 3 DATE 08/22/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0A6714 TIME 02:09 PM ESTIMATE NO. 25 BID OPENING 03/29/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/13 R.E. NAME: BAL BAHADUR PAUL DATE OF THIS ESTIMATE 08/22/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 3.0000 36,300.00 9,884.600 29,653 051 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 3.0000 840.00 45.000 135 052 PLACE HOT MIX ASPHALT SQYD 25.0000 2,750.00 58.420 1,460 (MISCELLANEOUS AREA) 053 TACK COAT TON 1.0000 31.00 14.440 14 054 STRUCTURAL CONCRETE, RETAINING WALL CY 450.0000 150,300.00 0.000 0 (F) 055 MINOR CONCRETE (MINOR STRUCTURE) CY 475.0000 15,200.00 22.500 10,687 (F) 056 MINOR CONCRETE (BACKFILL) CY 141.0000 1,410.00 8.740 1,232 057 ANTI-GRAFFITI COATING SQFT 1.0000 3,600.00 0.000 0 058 BAR REINFORCING STEEL (RETAINING WALL) LB 1.0000 52,585.00 0.000 0 (F) 059 FURNISH SIGN STRUCTURE (TRUSS) LB 0.8500 48,296.15 60,628.000 51,533 (F) 060 INSTALL SIGN STRUCTURE (TRUSS) LB 0.8500 48,296.15 60,628.000 51,533 (F) 061 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 23.0000 11,040.00 364.160 8,375 062 FURNISH LAMINATED PANEL SIGN SQFT 20.0000 4,800.00 238.000 4,760 (2 1/2"-TYPE B) 063 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.0000 1,920.00 36.000 432.00 172.000 2,064 (0.080"-UNFRAMED) 064 60" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 800.0000 72,000.00 89.000 71,200 (SIGN FOUNDATION) 065 ROADSIDE SIGN - ONE POST EA 240.0000 2,160.00 2.000 480.00 10.000 2,400 066 INSTALL ROADSIDE SIGN EA 1,300.0000 2,600.00 3.000 3,900 (LAMINATED WOOD BOX POST) 067 PREPARE AND PAINT CONCRETE SQFT 2.0000 7,200.00 0.000 0 068 24" ALTERNATIVE PIPE CULVERT LF 65.0000 32,500.00 520.000 33,800 069 15" REINFORCED CONCRETE PIPE LF 90.0000 180.00 0.000 0 070 18" REINFORCED CONCRETE PIPE LF 45.0000 20,250.00 345.600 15,552 071 36" REINFORCED CONCRETE PIPE LF 45.0000 2,700.00 32.000 1,440 072 12" CORRUGATED STEEL PIPE (.064" THICK) LF 20.0000 400.00 18.000 360 073 18" CORRUGATED STEEL PIPE (.064" THICK) LF 20.0000 3,400.00 172.000 3,440 074 DRAINAGE INLET MARKER EA 40.0000 1,240.00 0.000 0 075 12" STEEL FLARED END SECTION EA 100.0000 100.00 1.000 100 076 18" CONCRETE FLARED END SECTION EA 150.0000 150.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 08/22/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0A6714 TIME 02:09 PM ESTIMATE NO. 25 BID OPENING 03/29/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/13 R.E. NAME: BAL BAHADUR PAUL DATE OF THIS ESTIMATE 08/22/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 MINOR CONCRETE (MISCELLANEOUS CY 680.0000 31,960.00 35.600 24,208 CONSTRUCTION) 078 MINOR CONCRETE (TEXTURED PAVING) SQFT 7.0000 219,100.00 31,300.000 219,100 079 MISCELLANEOUS IRON AND STEEL LB 1.0000 7,942.00 6,373.000 6,373 (F) 080 DELINEATOR (CLASS 1) EA 35.0000 2,485.00 10.000 350.00 80.000 2,800 081 OBJECT MARKER (TYPE K-1) EA 35.0000 105.00 1.000 35.00 3.000 105 082 OBJECT MARKER (TYPE L-1) EA 35.0000 210.00 4.000 140 083 METAL BEAM GUARD RAILING (STEEL POST) LF 29.0000 16,240.00 622.500 18,052 084 VEGETATION CONTROL (MINOR CONCRETE) SQYD 60.0000 13,200.00 0.000 0 085 CABLE RAILING LF 28.0000 7,000.00 0.000 0 086 TRANSITION RAILING (TYPE WB) EA 1.0000 1.00 0.000 0 087 END ANCHOR ASSEMBLY (TYPE SFT) EA 800.0000 5,600.00 6.000 4,800 088 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,100.0000 10,500.00 4.000 8,400 089 ALTERNATIVE CRASH CUSHION SYSTEM EA 19,000.0000 19,000.00 1.000 19,000 090 CONCRETE BARRIER (TYPE 60) LF 55.0000 17,600.00 0.000 0 091 CONCRETE BARRIER (TYPE 60D) LF 50.0000 12,500.00 0.000 0 092 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 16,200.00 11,888.000 11,888 093 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.6000 6,592.00 2,939.000 4,702 094 THERMOPLASTIC PAVEMENT MARKING SQFT 10.0000 18,300.00 1,664.000 16,640 095 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.8500 1,105.00 1,485.000 1,262 (BROKEN 17-7) 096 PAVEMENT MARKER (RETROREFLECTIVE) EA 10.0000 4,600.00 442.000 4,420 097 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1.0000 1.00 0.800 0 SYSTEM ELEMENTS DURING CONSTRUCTION 098 MODIFY SIGNAL AND LIGHTING (LOCATION 1) LS 65,000.0000 65,000.00 0.650 42,250 099 MODIFY SIGNAL AND LIGHTING (LOCATION 2) LS 35,000.0000 35,000.00 0.900 31,500 100 MODIFY LIGHTING AND SIGN ILLUMINATION LS 155,000.0000 155,000.00 0.655 101,525 PROGRAM CAS145 PAGE 5 DATE 08/22/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0A6714 TIME 02:09 PM ESTIMATE NO. 25 BID OPENING 03/29/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/13 R.E. NAME: BAL BAHADUR PAUL DATE OF THIS ESTIMATE 08/22/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 15,637.00 3,034,167.15 ADJUSTMENT OF COMPENSATION 0.00 105,000.00 EXTRA WORK 31,975.09 2,112,103.73 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 47,612.09 5,251,270.88 101 MOBILIZATION LS 413,000.0000 413,000.00 1.000 413,000 ORIGINAL CONTRACT AMOUNT 4,185,054.30 TOTAL WORK COMPLETED 47,612.09 5,664,270.88 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -10,000.00 TOTAL 47,612.09 5,654,270.88 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 05/05/11 390 07/25/11 07/25/11 09/22/13 140 0 0 0 98% 36% PROGRESS IS SATISFACTORY BAL BAHADUR PAUL RESIDENT ENGINEER PROGRAM CAS145 DATE 08/22/13