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 01/14/22 EST. NO. 011 TIME 11:45 AM 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 --------------------------------------------------------------------------- 001 0017 2,707.60 E.W. @ F.A.(+) 032121 N 0028.0 0021 1,294.74 050221 N 0038.0 0024 1,294.74 052521 N 0042.0 0025 2,949.19 061021 N 0043.0 0027 486.32 111221 N 0048.0 0028 181.24 111721 N 0049.0 0029 6,206.99 120321 N 0050.0 0030 1,735.95 042021 N 0051.0 0031 1,810.25 042121 N 0052.0 0032 2,252.57 051921 N 0053.0 003 0010 6,737.18 E.W. @ F.A.(+) 042121 N 0015.0 0011 13,469.13 042721 N 0016.0 0014 297.00 083121 N 0027.0 004 0002 1,095.25 E.W. @ F.A.(+) 082521 N 0020.1 0005 6,736.32 090921 N 0022.0 0006 6,027.56 091221 N 0023.0 55,282.03 TOTAL THIS ESTIMATE 83,867.28 TOTAL PREVIOUS ESTIMATE 139,149.31 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 01/14/22 EST. NO. 011 TIME 11:45 AM 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 ADDT'L MISSING RPTS -3,000.00 005 ADDT'L MISSING RPTS -3,000.00 006 ADD'L MISSING DOCS -3,000.00 007 MISS CEM-2030 & 2023 -5,000.00 008 MISS CPM & APPR LOGS -5,000.00 008 RTN WPC MISSING RPTS 15,000.00 008 RECD MISS RPTS 10,000.00 009 MISS CEM-2402F -10,000.00 010 MISS VAR REPORTS -7,000.00 010 POLE INSP(PERMANENT) -1,000.00 010 TWW,FINAL CPM,DI RPT 3,000.00 011 3,000.00 -15,000.00 LABOR COMPLIANCE VIOLATION MISS PAYROLLS -5,000.00 008 MISS PAYROLLS -10,000.00 010 0.00 -15,000.00 TOTAL DEDUCTIONS 3,000.00 -30,000.00 PROGRAM CAS145 PAGE 1 DATE 01/14/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1F9004 TIME 11:45 AM ESTIMATE NO. 011 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 12/10/21 R.E. NAME: BRAR, BALJINDER DATE OF THIS ESTIMATE 01/14/22 LOCATION SEMI-FINAL 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 240,000.00 120.000 240,000 003 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 2.000 400 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 005 CONSTRUCTION AREA SIGNS LS 23,500.0000 23,500.00 1.000 23,500 006 TRAFFIC CONTROL SYSTEM LS 470,000.0000 470,000.00 1.000 470,000 007 TYPE III BARRICADE EA 60.0000 900.00 15.000 900 008 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 1,260.00 36.000 1,260 009 PORTABLE RADAR SPEED FEEDBACK SIGN EA 150.0000 18,000.00 150.000 22,500 SYSTEM DAY 010 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 80,000.0000 80,000.00 1.000 80,000 011 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 1.000 750 013 TEMPORARY CONCRETE WASHOUT LS 3,000.0000 3,000.00 1.000 3,000 014 TREATED WOOD WASTE LB 0.5000 2,530.00 -1,409.000 -704.50 3,528.000 1,764 015 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 1.000 50,000 017 ROADWAY EXCAVATION CY 250.0000 382,500.00 1,534.000 383,500 018 ROADWAY EXCAVATION (TYPE Z-2) CY 300.0000 180,000.00 581.860 174,558 (AERIALLY DEPOSITED LEAD) 019 ROADWAY EXCAVATION (TYPE COM) CY 125.0000 143,750.00 34.230 4,278.75 1,254.410 156,801 (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 1.000 15,000 022 CONTROL AND NEUTRAL CONDUCTORS LS 10,775.0000 10,775.00 1.000 10,775 PROGRAM CAS145 PAGE 2 DATE 01/14/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1F9004 TIME 11:45 AM ESTIMATE NO. 011 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 12/10/21 R.E. NAME: BRAR, BALJINDER DATE OF THIS ESTIMATE 01/14/22 ------------------------------------------------------------------------------------------------------------------------------------ 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 50.000 6,500 024 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 10.0000 4,200.00 590.000 5,900 (SUPPLY LINE) 025 2" PLASTIC PIPE (SCHEDULE 40) LF 11.0000 10,505.00 310.000 3,410 (F) (SUPPLY LINE) 026 2 1/2" PLASTIC PIPE (CLASS 315) LF 12.0000 840.00 100.000 1,200 (F) (SUPPLY LINE) 027 4" PLASTIC PIPE (CLASS 315) LF 15.0000 4,275.00 270.000 4,050 (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 18,615.000 9,307 030 COMPOST (CY) CY 85.0000 14,450.00 114.400 9,724 031 INCORPORATE MATERIALS SQFT 0.5000 2,045.00 2,595.000 1,297 032 CLASS 2 AGGREGATE BASE (CY) CY 320.0000 240,000.00 -70.340 -22,508.80 781.000 249,920 033 MINOR HOT MIX ASPHALT TON 440.0000 303,600.00 479.130 210,817 034 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 25.0000 4,250.00 170.000 4,250 035 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 25.0000 2,075.00 83.000 2,075 036 PLACE HOT MIX ASPHALT SQYD 100.0000 600.00 5.600 560 (MISCELLANEOUS AREA) 037 REMOVE ASPHALT CONCRETE DIKE LF 8.0000 3,760.00 470.000 3,760 038 STRUCTURAL CONCRETE, DRAINAGE INLET CY 5,000.0000 70,000.00 0.200 1,000.00 10.000 50,000 039 18" REINFORCED CONCRETE PIPE LF 250.0000 40,000.00 142.000 35,500 040 24" REINFORCED CONCRETE PIPE LF 200.0000 104,000.00 520.000 104,000 041 GRATED LINE DRAIN LF 150.0000 8,550.00 57.000 8,550 042 18" ALTERNATIVE FLARED END SECTION EA 1,200.0000 4,800.00 3.000 3,600 043 REMOVE DRAINAGE FACILITY (EA) EA 700.0000 2,800.00 2.000 1,400 044 REMOVE OVERSIDE DRAIN EA 600.0000 1,200.00 2.000 1,200 045 REMOVE HEADWALL EA 1,300.0000 1,300.00 1.000 1,300 046 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 01/14/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1F9004 TIME 11:45 AM ESTIMATE NO. 011 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 12/10/21 R.E. NAME: BRAR, BALJINDER DATE OF THIS ESTIMATE 01/14/22 ------------------------------------------------------------------------------------------------------------------------------------ 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 90,858.980 999,448 CONCRETE) 051 REMOVE CONCRETE CURB (LF) LF 20.0000 6,200.00 257.650 5,153 052 MISCELLANEOUS IRON AND STEEL LB 2.0000 1,578.00 789.000 1,578 (F) 053 CHAIN LINK FENCE (TYPE CL-6) LF 41.5000 7,470.00 180.000 7,470 054 REMOVE CHAIN LINK FENCE LF 13.2500 2,385.00 175.000 2,318 055 REMOVE PAVEMENT MARKER EA 1.0000 1,260.00 79.000 79 056 REMOVE DELINEATOR EA 5.0000 235.00 47.000 235 057 REMOVE OBJECT MARKER EA 5.0000 150.00 30.000 150 058 DELINEATOR (CLASS 1) EA 45.0000 7,650.00 158.000 7,110 059 PAVEMENT MARKER (RETROREFLECTIVE) EA 10.0000 12,600.00 12.000 120.00 124.000 1,240 060 OBJECT MARKER EA 55.0000 3,520.00 1.000 55.00 36.000 1,980 061 REMOVE ROADSIDE SIGN EA 100.0000 4,000.00 39.000 3,900 062 RESET ROADSIDE SIGN EA 200.0000 2,400.00 12.000 2,400 063 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 26.0000 2,080.00 80.000 2,080 (0.063"-UNFRAMED) 064 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.5000 6,090.00 560.000 5,880 (0.080"-UNFRAMED) 065 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 22.7500 819.00 36.000 819 (0.063"-FRAMED) 066 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 23.2500 3,022.50 130.000 3,022 (0.080"-FRAMED) 067 ROADSIDE SIGN - ONE POST EA 300.0000 11,100.00 36.000 10,800 068 POST SLEEVE EA 450.0000 15,750.00 23.000 10,350 069 ROADSIDE SIGN - TWO POST EA 500.0000 1,500.00 3.000 1,500 070 REUSABLE CRASH CUSHION EA 37,350.0000 37,350.00 1.000 37,350 071 CONCRETE BARRIER (TYPE 60M) LF 149.0000 3,725.00 25.000 3,725 072 CONCRETE BARRIER (TYPE 60MC) LF 228.0000 216,600.00 957.000 218,196 073 CONCRETE BARRIER TRANSITION LF 390.0000 15,600.00 40.000 15,600 074 REMOVE CONCRETE BARRIER LF 50.0000 51,000.00 1,027.000 51,350 075 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 4,967.000 7,450 (ENHANCED WET NIGHT VISIBILITY) PROGRAM CAS145 PAGE 4 DATE 01/14/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1F9004 TIME 11:45 AM ESTIMATE NO. 011 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 12/10/21 R.E. NAME: BRAR, BALJINDER DATE OF THIS ESTIMATE 01/14/22 ------------------------------------------------------------------------------------------------------------------------------------ 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 2,887.000 1,732 079 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 1.000 141,160 PROGRAM CAS145 PAGE 5 DATE 01/14/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1F9004 TIME 11:45 AM ESTIMATE NO. 011 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 12/10/21 R.E. NAME: BRAR, BALJINDER DATE OF THIS ESTIMATE 01/14/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION -17,759.55 3,938,247.18 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 55,282.03 139,149.31 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 37,522.48 4,077,396.49 081 MOBILIZATION LS 400,544.5000 400,544.50 1.000 400,544 ORIGINAL CONTRACT AMOUNT 4,594,734.00 TOTAL WORK COMPLETED 37,522.48 4,477,940.99 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 3,000.00 -30,000.00 TOTAL 40,522.48 4,447,940.99 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 10/09/20 120 03/01/21 12/08/20 12/10/21 120 131 0 0 100% 100% BRAR, BALJINDER RESIDENT ENGINEER PROGRAM CAS145 DATE 01/14/22