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 09/20/17 EST. NO. 002 TIME 02:41 PM R.E. NAME: SINGH, JATINDER 04-1K1004 --------------------------------------------------------------------------- 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 0001 3,527.65 E.W. @ F.A.(+) 081617 N 0001.0 002 0001 1,800.00 E.W. @ F.A.(+) 090417 N 0002.0 5,327.65 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 5,327.65 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 09/20/17 EST. NO. 002 TIME 02:41 PM R.E. NAME: SINGH, JATINDER 04-1K1004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 09/20/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1K1004 TIME 02:41 PM ESTIMATE NO. 002 BID OPENING 05/04/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/17 R.E. NAME: SINGH, JATINDER DATE OF THIS ESTIMATE 09/20/17 LOCATION PROGRESS ESTIMATE 04-SOL-12-L2.1/7.9 ----------------- A. TEICHERT & SON INC. DBA IN SOLANO COUNTY IN FAIRFIELD AND TEICHERT CONSTRUCTION SUISUN CITY FROM 0.1 MILE WEST OF 400 SUNRISE AVE. CHADBOURNE RD TO 0.4 MILE EAST OF ROSEVILLE CA 95661 WALTERS RD FED. AID NO. ACNH-P102(122)E MILL & REPLACE WITH HMA ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000 002 CONSTRUCTION AREA SIGNS LS 25,000.0000 25,000.00 0.700 17,500 003 TRAFFIC CONTROL SYSTEM LS 185,456.5000 185,456.50 0.150 27,818.48 0.350 64,909 004 CHANNELIZER (SURFACE MOUNTED) EA 50.0000 200.00 0.000 0 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 25,000.0000 25,000.00 0.150 3,750.00 0.350 8,750 006 JOB SITE MANAGEMENT LS 25,000.0000 25,000.00 0.150 3,750.00 0.350 8,750 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 5,000.0000 5,000.00 0.000 0 008 TEMPORARY DRAINAGE INLET PROTECTION EA 160.0000 9,600.00 55.000 8,800 009 TEMPORARY FIBER ROLL LF 3.0000 3,300.00 0.000 0 010 STREET SWEEPING LS 50,000.0000 50,000.00 0.150 7,500.00 0.350 17,500 011 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.4000 21,600.00 56,558.000 22,623 STRIPE (HAZARDOUS WASTE) 012 TREATED WOOD WASTE LB 0.2000 1,178.00 7,360.000 1,472 013 NOISE MONITORING LS 7,500.0000 7,500.00 0.150 1,125.00 0.350 2,625 014 SHOULDER BACKING TON 65.0000 40,950.00 0.000 0 015 CRACK TREATMENT LNMI 5,600.0000 33,600.00 6.000 33,600 016 PREPAVING INERTIAL PROFILER LS 15,000.0000 15,000.00 0.750 11,250 017 PREPAVING GRINDING DAY EA 15,000.0000 90,000.00 6.000 90,000 018 INTELLIGENT COMPACTION LS 35,000.0000 35,000.00 0.000 0 019 HOT MIX ASPHALT (TYPE A) TON 95.0000 159,600.00 0.000 0 020 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 95.0000 2,194,500.00 0.000 0 021 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 2.1500 645.00 0.000 0 022 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 2.1500 12,620.50 0.000 0 PROGRAM CAS145 PAGE 2 DATE 09/20/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1K1004 TIME 02:41 PM ESTIMATE NO. 002 BID OPENING 05/04/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/17 R.E. NAME: SINGH, JATINDER DATE OF THIS ESTIMATE 09/20/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 2.1500 580.50 0.000 0 024 TACK COAT TON 1.0000 210.00 0.000 0 025 REMOVE ASPHALT CONCRETE DIKE LF 1.5000 9,150.00 1,274.000 1,911.00 1,274.000 1,911 026 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 4.0000 300,000.00 106,441.500 425,766.00 106,441.500 425,766 027 STRUCTURAL CONCRETE, DRAINAGE INLET CY 1,100.0000 2,090.00 1.900 2,090 (F) 028 12" CORRUGATED STEEL PIPE DOWNDRAIN LF 150.0000 3,750.00 36.000 5,400 (.079" THICK) 029 12" ANCHOR ASSEMBLY EA 700.0000 2,800.00 4.000 2,800 030 REMOVE OVERSIDE DRAIN EA 2,500.0000 5,000.00 2.000 5,000 031 REMOVE DOWNDRAIN LF 35.0000 875.00 25.000 875 032 ADJUST UTILITY COVER TO GRADE EA 1,000.0000 20,000.00 0.000 0 033 ROCK SLOPE PROTECTION CY 450.0000 1,530.00 3.400 1,530 (60 LB, CLASS II, METHOD B) (CY) 034 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 75.0000 600.00 8.000 600 035 DETECTABLE WARNING SURFACE SQFT 22.0000 2,200.00 100.000 2,200 036 MINOR CONCRETE (CURB RAMP) CY 2,000.0000 30,000.00 23.200 46,400 037 REMOVE CONCRETE CURB (CY) CY 1,000.0000 15,000.00 23.200 23,200 038 MISCELLANEOUS IRON AND STEEL LB 8.0000 3,840.00 478.000 3,824 (F) 039 REMOVE PAVEMENT MARKER EA 1.0000 2,920.00 2,822.000 2,822 040 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 8,760.00 0.000 0 041 OBJECT MARKER (TYPE L) EA 46.0000 460.00 10.000 460 042 MIDWEST GUARDRAIL SYSTEM LF 25.0000 8,750.00 337.500 8,437 043 END ANCHOR ASSEMBLY (TYPE SFT) EA 785.0000 3,140.00 4.000 3,140 044 REMOVE GUARDRAIL LF 18.0000 8,820.00 545.000 9,810 045 THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 44,000.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 046 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 51,500.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 047 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 210.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) 048 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 29,700.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) PROGRAM CAS145 PAGE 3 DATE 09/20/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1K1004 TIME 02:41 PM ESTIMATE NO. 002 BID OPENING 05/04/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/17 R.E. NAME: SINGH, JATINDER DATE OF THIS ESTIMATE 09/20/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 049 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 11,700.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 050 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.8500 994.50 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 051 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 27,720.00 102,426.000 30,727 052 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 22,000.00 2,934.000 5,868 053 12" RUMBLE STRIP STA 25.0000 2,250.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 054 MODIFYING EXISTING ELECTRICAL SYSTEM LS 280,000.0000 280,000.00 0.300 84,000.00 0.300 84,000 055 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 056 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,200.0000 19,200.00 6.000 19,200.00 6.000 19,200 PROGRAM CAS145 PAGE 4 DATE 09/20/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1K1004 TIME 02:41 PM ESTIMATE NO. 002 BID OPENING 05/04/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/17 R.E. NAME: SINGH, JATINDER DATE OF THIS ESTIMATE 09/20/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 574,820.48 978,841.28 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 5,327.65 5,327.65 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 580,148.13 984,168.93 057 MOBILIZATION LS 429,500.0000 429,500.00 0.200 85,900.00 0.950 408,025 ORIGINAL CONTRACT AMOUNT 4,295,000.00 TOTAL WORK COMPLETED 666,048.13 1,392,193.93 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 666,048.13 1,392,193.93 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 07/18/17 100 07/21/17 07/21/17 12/15/17 32 8 0 0 31% 32% PROGRESS IS SATISFACTORY SINGH, JATINDER RESIDENT ENGINEER PROGRAM CAS145 DATE 09/20/17