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 12/29/08 EST. NO.05 TIME 08:23 AM R.E. NAME: CLIFF RICE 10-0C9804 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 004 0001 2,758.85 E.W. @ F.A.(+) 072008 N 0002.0 0003 1,974.55 091808 N 0008.0 005 0001 5,998.00 E.W. @ F.A.(+) 070708 N 0001.0 006 0001 20,639.00 A.C. @ U.P.(+) 090508 N 0001 0 31,370.40 TOTAL THIS ESTIMATE 6,734.41 TOTAL PREVIOUS ESTIMATE 38,104.81 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 12/29/08 EST. NO.05 TIME 08:23 AM R.E. NAME: CLIFF RICE 10-0C9804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING CEM-4401 -5,000.00 03 REC'ED CEM-4401 5,000.00 04 0.00 0.00 LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -5,000.00 03 REC'ED PAYROLLS 5,000.00 05 5,000.00 0.00 TOTAL DEDUCTIONS 5,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 12/29/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0C9804 TIME 08:23 AM ESTIMATE NO. 05 BID OPENING 10/03/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/25/08 R.E. NAME: CLIFF RICE DATE OF THIS ESTIMATE 12/29/08 LOCATION SEMI-FINAL ESTIMATE 10-CAL-4-37.3/37.7 ------------------- TEICHERT CONSTRUCTION IN CALAVERAS COUNTY AT AVERY FROM P.O. BOX 1118 MORAN ROAD TO 0.2 KM EAST OF AVERY STOCKTON, CA 95201 HOTEL ROAD FED. AID NO. N O N E CONSTRUCT LEFT TURN LANE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 TEMPORARY FENCE (TYPE ESA) M 13.0000 650.00 50.000 650.00 02 CONSTRUCTION SITE MANAGEMENT LS 5,000.0000 5,000.00 1.000 5,000.00 03 PREPARE WATER POLLUTION CONTROL LS 3,500.0000 3,500.00 1.000 3,500.00 PROGRAM 04 STREET SWEEPING LS 3,500.0000 3,500.00 1.000 3,500.00 05 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,000.0000 1,000.00 1.000 1,000.00 06 CONSTRUCTION AREA SIGNS LS 3,000.0000 3,000.00 1.000 3,000.00 S) 07 TRAFFIC CONTROL SYSTEM LS 15,000.0000 15,000.00 1.000 15,000.00 S) 08 PORTABLE CHANGEABLE MESSAGE SIGN LS 4,000.0000 4,000.00 1.000 4,000.00 S) 09 REMOVE YELLOW PAINTED TRAFFIC STRIPE M 40.0000 1,600.00 10.000 400.00 S) 10 REMOVE YELLOW THERMOPLASTIC PAVEMENT M2 120.0000 3,720.00 39.000 4,680.00 S) MARKING 11 REMOVE PAINTED PAVEMENT MARKING M2 60.0000 300.00 5.000 300.00 S) 12 REMOVE ROADSIDE SIGN EA 45.0000 90.00 4.000 180.00 13 REMOVE ASPHALT CONCRETE DIKE M 30.0000 3,900.00 170.000 5,100.00 14 REMOVE CULVERT M 72.0000 6,048.00 84.000 6,048.00 15 REMOVE INLET EA 1,000.0000 2,000.00 2.000 2,000.00 16 REMOVE HEADWALL EA 2,000.0000 2,000.00 1.000 2,000.00 17 REMOVE DELINEATOR EA 15.0000 45.00 4.000 60.00 18 RELOCATE ROADSIDE SIGN-ONE POST EA 178.0000 356.00 2.000 356.00 19 RELOCATE ROADSIDE SIGN-TWO POST EA 215.0000 215.00 1.000 215.00 20 ADJUST FRAME AND COVER TO GRADE EA 660.0000 1,980.00 3.000 1,980.00 21 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 13.0000 6,370.00 490.000 6,370.00 S) 22 CLEARING AND GRUBBING LS 4,000.0000 4,000.00 1.000 4,000.00 PROGRAM CAS145 PAGE 2 DATE 12/29/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0C9804 TIME 08:23 AM ESTIMATE NO. 05 BID OPENING 10/03/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/25/08 R.E. NAME: CLIFF RICE DATE OF THIS ESTIMATE 12/29/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 ROADWAY EXCAVATION M3 75.0000 11,250.00 150.000 11,250.00 24 LEAD COMPLIANCE PLAN LS 900.0000 900.00 1.000 900.00 25 CONCRETE BACKFILL M3 175.0000 12,600.00 72.000 12,600.00 26 IMPORTED MATERIAL (SHOULDER BACKING) TONN 160.0000 3,680.00 41.000 6,560.00 27 REPLACE ASPHALT CONCRETE SURFACING M3 450.0000 4,500.00 10.000 4,500.00 28 ASPHALT CONCRETE (TYPE B) TONN 105.0000 156,450.00 4.050 425.25 1,545.220 162,248.10 29 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 12.0000 7,320.00 610.000 7,320.00 AREA) 30 PLACE ASPHALT CONCRETE DIKE (TYPE E) M 25.0000 4,000.00 207.000 5,175.00 31 ASPHALTIC EMULSION (PAINT BINDER) TONN 350.0000 2,800.00 2.510 878.50 32 MINOR CONCRETE (MINOR STRUCTURE) M3 1,500.0000 3,300.00 1.000 1,500.00 4.200 6,300.00 F) 33 FURNISH SINGLE SHEET ALUMINUM SIGN M2 140.0000 224.00 7.040 985.60 (1.6 MM-UNFRAMED) 34 FURNISH SINGLE SHEET ALUMINUM SIGN M2 150.0000 345.00 2.300 345.00 (2.0 MM-UNFRAMED) 35 FURNISH SINGLE SHEET ALUMINUM SIGN M2 150.0000 210.00 1.400 210.00 (1.6 MM-FRAMED) 36 ROADSIDE SIGN - ONE POST EA 200.0000 1,000.00 9.000 1,800.00 37 ROADSIDE SIGN - TWO POST EA 300.0000 600.00 2.000 600.00 38 450 MM REINFORCED CONCRETE PIPE M 150.0000 12,150.00 81.000 12,150.00 39 450 MM CONCRETE FLARED END SECTION EA 1,800.0000 1,800.00 1.000 1,800.00 40 900 MM PRECAST CONCRETE PIPE INLET M 152.0000 395.20 2.600 395.20 41 ROCK SLOPE PROTECTION (LIGHT, METHOD B) M3 400.0000 800.00 2.000 800.00 42 ROCK SLOPE PROTECTION FABRIC M2 25.0000 250.00 10.000 250.00 43 MISCELLANEOUS IRON AND STEEL KG 7.0000 1,372.00 196.000 1,372.00 SF) 44 DELINEATOR (CLASS 2) EA 38.0000 570.00 15.000 570.00 45 THERMOPLASTIC PAVEMENT MARKING M2 80.0000 5,440.00 68.000 5,440.00 S) 46 THERMOPLASTIC TRAFFIC STRIPE M 1.2000 1,308.00 1,357.600 1,629.12 S) (SPRAYABLE) 47 100 MM THERMOPLASTIC TRAFFIC STRIPE M 18.0000 12,780.00 712.000 12,816.00 S) (RECESSED) 48 100 MM THERMOPLASTIC TRAFFIC STRIPE M 12.5000 2,000.00 156.000 1,950.00 S) (RECESSED, BROKEN 10.98 M - 3.66 M) 49 PAINT PAVEMENT MARKING (2-COAT) M2 10.0000 320.00 0.000 0.00 S) PROGRAM CAS145 PAGE 3 DATE 12/29/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0C9804 TIME 08:23 AM ESTIMATE NO. 05 BID OPENING 10/03/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/25/08 R.E. NAME: CLIFF RICE DATE OF THIS ESTIMATE 12/29/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,200.0000 1,200.00 1.000 1,200.00 S) SYSTEM ELEMENTS DURING CONSTRUCTION 51 HIGHWAY LIGHTING LS 51,500.0000 51,500.00 1.000 51,500.00 S) 52 MODIFY FLASHING BEACON LS 13,700.0000 13,700.00 1.000 13,700.00 S) PROGRAM CAS145 PAGE 4 DATE 12/29/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0C9804 TIME 08:23 AM ESTIMATE NO. 05 BID OPENING 10/03/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/25/08 R.E. NAME: CLIFF RICE DATE OF THIS ESTIMATE 12/29/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 1,925.25 396,583.52 ADJUSTMENT OF COMPENSATION 20,639.00 20,639.00 EXTRA WORK 10,731.40 17,465.81 SUBTOTAL AMOUNT EARNED 33,295.65 434,688.33 ORIGINAL CONTRACT AMOUNT 383,038.20 TOTAL WORK COMPLETED 33,295.65 434,688.33 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 5,000.00 0.00 TOTAL 38,295.65 434,688.33 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 11/07/07 35 06/09/08 06/09/08 08/25/08 8 23 2 0 100% 100% CLIFF RICE RESIDENT ENGINEER PROGRAM CAS145 DATE 12/29/08