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 11/02/11 EST. NO.08 TIME 06:46 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 --------------------------------------------------------------------------- 001 0003 683.10 E.W. @ F.A.(+) 080911 N 0012.0 0004 622.37 081711 N 0013.0 0005 274.59 073111 N 0014.0 005 0001 14,089.07 A.C. @ L.S.(+) 101911 N 2000 0 006 0001 14,958.02 E.W. @ F.A.(+) 062711 N 0006.0 0002 5,232.36 081711 N 0008.0 0003 7,880.95 082111 N 0010.0 0004 11,675.95 082211 N 0011.0 007 0002 2,150.00 A.C. @ L.S.(+) 103111 N 2002 0 57,566.41 TOTAL THIS ESTIMATE 127,889.38 TOTAL PREVIOUS ESTIMATE 185,455.79 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 11/02/11 EST. NO.08 TIME 06:46 AM R.E. NAME: VONG, ALAN 06-458704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISS CEM 4401 -5,000.00 07 MISS CEM 2402F -2,000.00 07 RECD CEM 4401 5,000.00 08 RECD CEM 2402F 2,000.00 08 7,000.00 0.00 LABOR COMPLIANCE VIOLATION MISS PYRL -2,000.00 07 RECD PYRL 2,000.00 08 2,000.00 0.00 TOTAL DEDUCTIONS 9,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 11/02/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-458704 TIME 06:46 AM ESTIMATE NO. 08 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 09/29/11 R.E. NAME: VONG, ALAN DATE OF THIS ESTIMATE 11/02/11 LOCATION SEMI-FINAL 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 1.000 2,500.00 002 PREPARE WATER POLLUTION CONTROL LS 1,200.0000 1,200.00 1.000 1,200.00 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 1.000 3,100.00 006 TRAFFIC CONTROL SYSTEM LS 160,000.0000 160,000.00 0.900 144,000.00 007 PORTABLE CHANGEABLE MESSAGE SIGN LS 12,000.0000 12,000.00 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 11,721.570 855,674.61 019 RUMBLE STRIP STA 25.0000 10,250.00 401.280 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 91.00 262.000 183.40 022 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 0.7000 9,660.00 16,366.000 11,456.20 PROGRAM CAS145 PAGE 2 DATE 11/02/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-458704 TIME 06:46 AM ESTIMATE NO. 08 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 09/29/11 R.E. NAME: VONG, ALAN DATE OF THIS ESTIMATE 11/02/11 ------------------------------------------------------------------------------------------------------------------------------------ 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 2,572.000 25,720.00 11,068.000 110,680.00 028 SEAL JOINT (EXISTING CONCRETE PAVEMENT) LF 2.2000 481,800.00 19,250.000 42,350.00 164,250.000 361,350.00 029 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 37,850.00 032 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 47,176.000 15,096.32 039 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 1,576.00 1,793.000 1,434.40 040 THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 1,680.00 396.000 1,584.00 041 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 24,090.00 80,906.000 24,271.80 (BROKEN 36-12) 042 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 51.00 212.000 63.60 (BROKEN 17-7) 043 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.8000 129.60 72.000 129.60 044 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.0000 3,880.00 1,934.000 3,868.00 045 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 1.000 500.00 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 11/02/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-458704 TIME 06:46 AM ESTIMATE NO. 08 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 09/29/11 R.E. NAME: VONG, ALAN DATE OF THIS ESTIMATE 11/02/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 68,070.00 2,864,594.03 ADJUSTMENT OF COMPENSATION 16,239.07 135,012.06 EXTRA WORK 41,327.34 50,443.73 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 125,636.41 3,050,049.82 046 MOBILIZATION LS 216,000.0000 216,000.00 1.000 216,000.00 ORIGINAL CONTRACT AMOUNT 3,353,610.60 TOTAL WORK COMPLETED 125,636.41 3,266,049.82 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 9,000.00 0.00 TOTAL 134,636.41 3,266,049.82 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 02/15/11 115 04/18/11 04/18/11 09/29/11 105 4 12 1 100% 100% VONG, ALAN RESIDENT ENGINEER PROGRAM CAS145 DATE 11/02/11