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 06/21/21 EST. NO. 004 TIME 08:08 PM R.E. NAME: BRAR, BALJINDER 05-1F9004 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- *** THERE ARE NO EXTRA WORK PAYMENTS THIS ESTIMATE *** 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 06/21/21 EST. NO. 004 TIME 08:08 PM R.E. NAME: BRAR, BALJINDER 05-1F9004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISS APRIL WPC RPTS -3,000.00 003 ADDT'L MISSING RPTS -3,000.00 004 -3,000.00 -6,000.00 TOTAL DEDUCTIONS -3,000.00 -6,000.00 PROGRAM CAS145 PAGE 1 DATE 06/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1F9004 TIME 08:08 PM ESTIMATE NO. 004 BID OPENING 09/02/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/21 R.E. NAME: BRAR, BALJINDER DATE OF THIS ESTIMATE 06/21/21 LOCATION PROGRESS ESTIMATE 05-MON-101-73.0/96.8 ----------------- 05-SBT-101-0.0/7.5 A. TEICHERT AND SON, INC. DBA IN MONTEREY AND SAN BENITO COUNTIES TEICHERT CONSTRUCTION AT VARIOUS LOCATIONS FROM 4.1 MILES 400 SUNRISE BLVD.; NORTH OF NORTH GONZALES ROSEVILLE CA 95661 OVERCROSSING TO 0.3 MILE NORTH OF LOMERIAS OVERCROSSING FED. AID NO. ACNH-Q101(377)E ROADSIDE SAFETY IMPROVEMENTS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,500.0000 3,500.00 1.000 3,500 002 TIME-RELATED OVERHEAD (WDAY) WDAY 2,000.0000 240,000.00 18.000 36,000.00 72.000 144,000 003 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 8,000.00 0.000 0 MEETING 004 HOURLY OFF-SITE HR 200.0000 2,000.00 0.000 0 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 005 CONSTRUCTION AREA SIGNS LS 23,500.0000 23,500.00 0.040 940.00 0.790 18,565 006 TRAFFIC CONTROL SYSTEM LS 470,000.0000 470,000.00 0.100 47,000.00 0.600 282,000 007 TYPE III BARRICADE EA 60.0000 900.00 15.000 900 008 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 1,260.00 0.000 0 009 PORTABLE RADAR SPEED FEEDBACK SIGN EA 150.0000 18,000.00 24.000 3,600.00 79.000 11,850 SYSTEM DAY 010 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 80,000.0000 80,000.00 0.100 8,000.00 0.600 48,000 011 TEMPORARY RADAR SPEED FEEDBACK EA 18,000.0000 18,000.00 0.000 0 SIGN SYSTEM 012 PREPARE WATER POLLUTION CONTROL PROGRAM LS 750.0000 750.00 0.040 30.00 0.900 675 013 TEMPORARY CONCRETE WASHOUT LS 3,000.0000 3,000.00 0.250 750.00 0.750 2,250 014 TREATED WOOD WASTE LB 0.5000 2,530.00 0.000 0 015 TEMPORARY HIGH-VISIBILITY FENCE LF 40.0000 3,240.00 81.000 3,240 016 CLEARING AND GRUBBING (LS) LS 50,000.0000 50,000.00 0.850 42,500 017 ROADWAY EXCAVATION CY 250.0000 382,500.00 71.120 17,780.00 1,507.770 376,942 018 ROADWAY EXCAVATION (TYPE Z-2) CY 300.0000 180,000.00 593.950 178,185 (AERIALLY DEPOSITED LEAD) 019 ROADWAY EXCAVATION (TYPE COM) CY 125.0000 143,750.00 224.190 28,023.75 696.570 87,071 (AERIALLY DEPOSITED LEAD) 020 CHECK AND TEST EXISTING IRRIGATION LS 9,500.0000 9,500.00 1.000 9,500 FACILITIES 021 REMOVE IRRIGATION FACILITY LS 15,000.0000 15,000.00 0.200 3,000.00 0.850 12,750 022 CONTROL AND NEUTRAL CONDUCTORS LS 10,775.0000 10,775.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 06/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1F9004 TIME 08:08 PM ESTIMATE NO. 004 BID OPENING 09/02/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/21 R.E. NAME: BRAR, BALJINDER DATE OF THIS ESTIMATE 06/21/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 POP-UP SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 130.0000 10,270.00 0.000 0 024 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 10.0000 4,200.00 0.000 0 (SUPPLY LINE) 025 2" PLASTIC PIPE (SCHEDULE 40) LF 11.0000 10,505.00 0.000 0 (F) (SUPPLY LINE) 026 2 1/2" PLASTIC PIPE (CLASS 315) LF 12.0000 840.00 0.000 0 (F) (SUPPLY LINE) 027 4" PLASTIC PIPE (CLASS 315) LF 15.0000 4,275.00 0.000 0 (F) (SUPPLY LINE) 028 12" WELDED STEEL PIPE CONDUIT LF 220.0000 7,920.00 0.000 0 029 HYDROSEED SQFT 0.5000 9,250.00 0.000 0 030 COMPOST (CY) CY 85.0000 14,450.00 0.000 0 031 INCORPORATE MATERIALS SQFT 0.5000 2,045.00 0.000 0 032 CLASS 2 AGGREGATE BASE (CY) CY 320.0000 240,000.00 82.840 26,508.80 661.580 211,705 033 MINOR HOT MIX ASPHALT TON 440.0000 303,600.00 160.000 70,400.00 160.000 70,400 034 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 25.0000 4,250.00 0.000 0 035 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 25.0000 2,075.00 0.000 0 036 PLACE HOT MIX ASPHALT SQYD 100.0000 600.00 0.000 0 (MISCELLANEOUS AREA) 037 REMOVE ASPHALT CONCRETE DIKE LF 8.0000 3,760.00 390.000 3,120 038 STRUCTURAL CONCRETE, DRAINAGE INLET CY 5,000.0000 70,000.00 0.000 0 039 18" REINFORCED CONCRETE PIPE LF 250.0000 40,000.00 88.000 22,000 040 24" REINFORCED CONCRETE PIPE LF 200.0000 104,000.00 0.000 0 041 GRATED LINE DRAIN LF 150.0000 8,550.00 0.000 0 042 18" ALTERNATIVE FLARED END SECTION EA 1,200.0000 4,800.00 2.000 2,400 043 REMOVE DRAINAGE FACILITY (EA) EA 700.0000 2,800.00 1.000 700.00 1.000 700 044 REMOVE OVERSIDE DRAIN EA 600.0000 1,200.00 2.000 1,200 045 REMOVE HEADWALL EA 1,300.0000 1,300.00 0.000 0 046 RECONSTRUCT INLET EA 2,500.0000 2,500.00 1.000 2,500 047 ADJUST FRAME AND GRATE TO GRADE EA 2,000.0000 6,000.00 0.000 0 048 CONCRETE (CONCRETE APRON) CY 3,000.0000 8,400.00 2.800 8,400 049 MINOR CONCRETE (CURB) (CY) CY 2,000.0000 14,000.00 7.000 14,000 PROGRAM CAS145 PAGE 3 DATE 06/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1F9004 TIME 08:08 PM ESTIMATE NO. 004 BID OPENING 09/02/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/21 R.E. NAME: BRAR, BALJINDER DATE OF THIS ESTIMATE 06/21/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 MINOR CONCRETE (EXPOSED AGGREGATE SQFT 11.0000 963,600.00 16,633.960 182,973.56 82,863.880 911,502 CONCRETE) 051 REMOVE CONCRETE CURB (LF) LF 20.0000 6,200.00 250.000 5,000 052 MISCELLANEOUS IRON AND STEEL LB 2.0000 1,578.00 0.000 0 (F) 053 CHAIN LINK FENCE (TYPE CL-6) LF 41.5000 7,470.00 45.000 1,867 054 REMOVE CHAIN LINK FENCE LF 13.2500 2,385.00 175.000 2,318 055 REMOVE PAVEMENT MARKER EA 1.0000 1,260.00 0.000 0 056 REMOVE DELINEATOR EA 5.0000 235.00 0.000 0 057 REMOVE OBJECT MARKER EA 5.0000 150.00 0.000 0 058 DELINEATOR (CLASS 1) EA 45.0000 7,650.00 0.000 0 059 PAVEMENT MARKER (RETROREFLECTIVE) EA 10.0000 12,600.00 0.000 0 060 OBJECT MARKER EA 55.0000 3,520.00 0.000 0 061 REMOVE ROADSIDE SIGN EA 100.0000 4,000.00 0.000 0 062 RESET ROADSIDE SIGN EA 200.0000 2,400.00 0.000 0 063 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 26.0000 2,080.00 0.000 0 (0.063"-UNFRAMED) 064 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.5000 6,090.00 0.000 0 (0.080"-UNFRAMED) 065 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 22.7500 819.00 0.000 0 (0.063"-FRAMED) 066 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 23.2500 3,022.50 0.000 0 (0.080"-FRAMED) 067 ROADSIDE SIGN - ONE POST EA 300.0000 11,100.00 0.000 0 068 POST SLEEVE EA 450.0000 15,750.00 5.000 2,250.00 23.000 10,350 069 ROADSIDE SIGN - TWO POST EA 500.0000 1,500.00 0.000 0 070 REUSABLE CRASH CUSHION EA 37,350.0000 37,350.00 0.000 0 071 CONCRETE BARRIER (TYPE 60M) LF 149.0000 3,725.00 0.000 0 072 CONCRETE BARRIER (TYPE 60MC) LF 228.0000 216,600.00 0.000 0 073 CONCRETE BARRIER TRANSITION LF 390.0000 15,600.00 0.000 0 074 REMOVE CONCRETE BARRIER LF 50.0000 51,000.00 0.000 0 075 THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 14,920.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 076 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 29,550.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) PROGRAM CAS145 PAGE 4 DATE 06/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1F9004 TIME 08:08 PM ESTIMATE NO. 004 BID OPENING 09/02/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/21 R.E. NAME: BRAR, BALJINDER DATE OF THIS ESTIMATE 06/21/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 12" THERMOPLASTIC TRAFFIC STRIPE LF 3.2000 53,440.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 078 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 25,140.00 0.000 0 079 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 4,500.0000 4,500.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 080 MODIFYING LIGHTING SYSTEMS LS 141,160.0000 141,160.00 0.890 125,632 PROGRAM CAS145 PAGE 5 DATE 06/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1F9004 TIME 08:08 PM ESTIMATE NO. 004 BID OPENING 09/02/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/21 R.E. NAME: BRAR, BALJINDER DATE OF THIS ESTIMATE 06/21/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 427,956.11 2,615,025.68 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 13,854.70 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 427,956.11 2,628,880.38 081 MOBILIZATION LS 400,544.5000 400,544.50 0.050 20,027.23 1.000 400,544 ORIGINAL CONTRACT AMOUNT 4,594,734.00 TOTAL WORK COMPLETED 447,983.34 3,029,424.88 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -3,000.00 -6,000.00 TOTAL 444,983.34 3,023,424.88 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 10/09/20 120 03/01/21 12/08/20 08/25/21 72 59 0 0 65% 60% PROGRESS IS SATISFACTORY PROGRESS IS SATISFACTORY BRAR, BALJINDER RESIDENT ENGINEER PROGRAM CAS145 DATE 06/21/21