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 07/12/18 EST. NO. 008 TIME 04:55 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 0027 5,512.53 E.W. @ F.A.(+) 101917 N 0037.0 0028 6,971.13 122217 N 0038.0 0029 2,097.99 081717 N 0039.0 0046 1,315.48 010218 N 46.1 0 0047 3,028.15 013118 N 50.1 0 0048 8,910.17 013118 N 52.1 0 0049 14,172.74 013018 N 51.1 0 0050 5,022.06 013018 N 47.1 0 0051 6,786.89 121417 N 45.1 0 0052 8,015.20 013118 N 49.1 0 0056 2,033.77 020118 N 0048.1 003 0003 6,355.77 E.W. @ F.A.(+) 080817 N 0024.1 70,221.88 TOTAL THIS ESTIMATE 115,397.64 TOTAL PREVIOUS ESTIMATE 185,619.52 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 07/12/18 EST. NO. 008 TIME 04:55 PM R.E. NAME: SINGH, JATINDER 04-1K1004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE SEPT,OCT CEM 2406 -10,000.00 004 RETURN DEDUCT EST 04 10,000.00 005 CEM 2402F -10,000.00 007 CEM 2406 JAN 2018 -1,000.00 007 RETURN DEDUCT EST 07 1,000.00 008 1,000.00 -10,000.00 TOTAL DEDUCTIONS 1,000.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 07/12/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1K1004 TIME 04:55 PM ESTIMATE NO. 008 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 02/13/18 R.E. NAME: SINGH, JATINDER DATE OF THIS ESTIMATE 07/12/18 LOCATION SEMI-FINAL 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 1.000 25,000 003 TRAFFIC CONTROL SYSTEM LS 185,456.5000 185,456.50 1.000 185,456 004 CHANNELIZER (SURFACE MOUNTED) EA 50.0000 200.00 15.000 750 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 25,000.0000 25,000.00 1.000 25,000 006 JOB SITE MANAGEMENT LS 25,000.0000 25,000.00 1.000 25,000 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 5,000.0000 5,000.00 1.000 5,000 008 TEMPORARY DRAINAGE INLET PROTECTION EA 160.0000 9,600.00 95.000 15,200 009 TEMPORARY FIBER ROLL LF 3.0000 3,300.00 402.000 1,206 010 STREET SWEEPING LS 50,000.0000 50,000.00 1.000 50,000 011 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 1.000 7,500 014 SHOULDER BACKING TON 65.0000 40,950.00 600.000 39,000 015 CRACK TREATMENT LNMI 5,600.0000 33,600.00 6.000 33,600 016 PREPAVING INERTIAL PROFILER LS 15,000.0000 15,000.00 1.000 15,000 017 PREPAVING GRINDING DAY EA 15,000.0000 90,000.00 6.000 90,000 018 INTELLIGENT COMPACTION LS 35,000.0000 35,000.00 1.000 35,000 019 HOT MIX ASPHALT (TYPE A) TON 95.0000 159,600.00 1,631.200 154,964 020 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 95.0000 2,194,500.00 21,996.640 2,089,680 021 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 2.1500 645.00 212.000 455 022 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 2.1500 12,620.50 1,271.000 2,732 PROGRAM CAS145 PAGE 2 DATE 07/12/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1K1004 TIME 04:55 PM ESTIMATE NO. 008 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 02/13/18 R.E. NAME: SINGH, JATINDER DATE OF THIS ESTIMATE 07/12/18 ------------------------------------------------------------------------------------------------------------------------------------ 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 70.000 150 024 TACK COAT TON 1.0000 210.00 180.000 180 025 REMOVE ASPHALT CONCRETE DIKE LF 1.5000 9,150.00 1,274.000 1,911 026 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 4.0000 300,000.00 111,149.940 444,599 027 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 24.000 24,000 033 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 3,821.000 11,463 041 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 11,942.000 47,768 (ENHANCED WET NIGHT VISIBILITY) 046 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 51,500.00 9,713.000 4,856.50 134,097.000 67,048 (ENHANCED WET NIGHT VISIBILITY) 047 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 210.00 420.000 210 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) 048 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 29,700.00 58,084.000 29,042 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) PROGRAM CAS145 PAGE 3 DATE 07/12/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1K1004 TIME 04:55 PM ESTIMATE NO. 008 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 02/13/18 R.E. NAME: SINGH, JATINDER DATE OF THIS ESTIMATE 07/12/18 ------------------------------------------------------------------------------------------------------------------------------------ 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 18,652.000 18,652 (ENHANCED WET NIGHT VISIBILITY) 050 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.8500 994.50 2,255.000 1,916 (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 11,000.000 22,000 053 12" RUMBLE STRIP STA 25.0000 2,250.00 75.700 1,892 (ASPHALT CONCRETE PAVEMENT) 054 MODIFYING EXISTING ELECTRICAL SYSTEM LS 280,000.0000 280,000.00 1.000 280,000 055 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 PROGRAM CAS145 PAGE 4 DATE 07/12/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1K1004 TIME 04:55 PM ESTIMATE NO. 008 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 02/13/18 R.E. NAME: SINGH, JATINDER DATE OF THIS ESTIMATE 07/12/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 4,856.50 3,948,991.26 ADJUSTMENT OF COMPENSATION 0.00 48,500.75 EXTRA WORK 70,221.88 137,118.77 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 75,078.38 4,134,610.78 057 MOBILIZATION LS 429,500.0000 429,500.00 1.000 429,500 ORIGINAL CONTRACT AMOUNT 4,295,000.00 TOTAL WORK COMPLETED 75,078.38 4,564,110.78 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 1,000.00 -10,000.00 TOTAL 76,078.38 4,554,110.78 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 07/18/17 100 07/21/17 07/21/17 02/13/18 89 49 0 0 100% 100% SINGH, JATINDER RESIDENT ENGINEER PROGRAM CAS145 DATE 07/12/18