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 05/22/23 EST. NO. 001 TIME 05:48 PM R.E. NAME: BALJINDER BRAR 05-1H8104 --------------------------------------------------------------------------- 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 05/22/23 EST. NO. 001 TIME 05:48 PM R.E. NAME: BALJINDER BRAR 05-1H8104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 05/22/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1H8104 TIME 05:48 PM ESTIMATE NO. 001 BID OPENING 12/14/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/23 R.E. NAME: BALJINDER BRAR DATE OF THIS ESTIMATE 05/22/23 LOCATION PROGRESS ESTIMATE 05-SBT-25-18.8/19.2 ----------------- A. TEICHERT & SON INC DBA SAN BENITO COUNTY ABOUT 32 MILES SOUTH OF TEICHERT CONSTRUCTION HOLLISTER FROM 0.8 MILE NORTH OF SAN 3500 AMERICAN RIVER DR BENITO LATERAL TO 2 MILES SOUTH OF ROUTE SACRAMENTO CA 95864 146 FED. AID NO. HSST-S025(1)E ROADWAY EXCAVATION, HMA, CULVERTS AND SIGN ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,000.0000 3,000.00 1.000 3,000.00 1.000 3,000 002 LEVEL 2 CRITICAL PATH METHOD SCHEDULE LS 5,000.0000 5,000.00 0.000 0 003 TIME-RELATED OVERHEAD (WDAY) WDAY 1,800.0000 234,000.00 0.000 0 004 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 8,000.00 0.000 0 MEETING 005 HOURLY OFF-SITE HR 200.0000 2,000.00 0.000 0 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 006 CONSTRUCTION AREA SIGNS LS 14,600.0000 14,600.00 0.000 0 007 TRAFFIC CONTROL SYSTEM LS 316,000.0000 316,000.00 0.000 0 008 TYPE III BARRICADE EA 120.0000 3,360.00 0.000 0 009 TEMPORARY PAVEMENT MARKING (TAPE) SQFT 105.0000 23,100.00 0.000 0 010 CHANNELIZER (SURFACE MOUNTED) EA 36.0000 1,404.00 0.000 0 011 PLASTIC TRAFFIC DRUMS EA 50.0000 9,000.00 0.000 0 012 PORTABLE RADAR SPEED FEEDBACK SIGN EA 125.0000 7,500.00 0.000 0 SYSTEM DAY 013 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 52,000.0000 52,000.00 0.000 0 014 TEMPORARY RADAR SPEED FEEDBACK SIGN EA 11,200.0000 22,400.00 0.000 0 SYSTEM 015 JOB SITE MANAGEMENT LS 57,075.6100 57,075.61 0.000 0 016 PREPARE STORM WATER POLLUTION PREVENTION LS 3,000.0000 3,000.00 0.500 1,500.00 0.500 1,500 PLAN 017 RAIN EVENT ACTION PLAN EA 500.0000 18,000.00 0.000 0 018 STORM WATER SAMPLING AND ANALYSIS DAY EA 1,000.0000 12,000.00 0.000 0 019 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 0.000 0 020 MOVE-IN/MOVE-OUT (TEMPORARY EROSION EA 1,015.2300 2,030.46 0.000 0 CONTROL) 021 TEMPORARY HYDRAULIC MULCH (BONDED FIBER SQYD 1.0200 49,368.00 0.000 0 MATRIX) 022 TEMPORARY CHECK DAM LF 24.7500 2,475.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 05/22/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1H8104 TIME 05:48 PM ESTIMATE NO. 001 BID OPENING 12/14/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/23 R.E. NAME: BALJINDER BRAR DATE OF THIS ESTIMATE 05/22/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY DRAINAGE INLET PROTECTION EA 304.5700 3,045.70 0.000 0 024 TEMPORARY FIBER ROLL LF 6.1800 49,440.00 0.000 0 025 TEMPORARY GRAVEL BAG BERM LF 15.4000 10,780.00 0.000 0 026 TEMPORARY LARGE SEDIMENT BARRIER LF 22.3000 17,840.00 0.000 0 027 TEMPORARY CONSTRUCTION ENTRANCE EA 7,295.8400 14,591.68 0.000 0 028 STREET SWEEPING LS 56,000.0000 56,000.00 0.000 0 029 TEMPORARY CONCRETE WASHOUT LS 1,501.0000 1,501.00 0.000 0 030 TREATED WOOD WASTE LB 3.0000 2,970.00 0.000 0 031 TEMPORARY HIGH-VISIBILITY FENCE LF 7.8300 9,944.10 0.000 0 032 CLEARING AND GRUBBING (LS) LS 48,000.0000 48,000.00 0.000 0 033 ROADWAY EXCAVATION CY 19.0000 1,297,700.00 0.000 0 034 ROADWAY EXCAVATION (TOPSOIL) CY 46.0000 86,020.00 0.000 0 035 SUBGRADE ENHANCEMENT GEOTEXTILE, CLASS SQYD 5.0000 35,550.00 0.000 0 B1 036 ROADSIDE CLEARING LS 18,000.0000 18,000.00 0.000 0 037 2" GALVANIZED STEEL PIPE (SUPPLY LINE) LF 50.7600 7,106.40 0.000 0 (F) 038 8" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 141.6200 11,754.46 0.000 0 (F) LINE) 039 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 1,015.2300 2,030.46 0.000 0 040 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 0.8100 174,150.00 0.000 0 041 FIBER ROLLS LF 5.0800 25,603.20 0.000 0 042 COMPOST SOCK LF 7.1100 23,036.40 0.000 0 043 HYDROSEED SQFT 0.2600 69,680.00 0.000 0 044 COMPOST (CY) CY 50.7600 83,754.00 0.000 0 045 COMPOST BERM LF 10.1500 14,717.50 0.000 0 046 INCORPORATE MATERIALS SQFT 0.2000 10,640.00 0.000 0 047 CLASS 2 AGGREGATE BASE (CY) CY 70.0000 254,800.00 0.000 0 048 HOT MIX ASPHALT (TYPE A) TON 140.0000 364,000.00 0.000 0 049 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 5.0000 12,650.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 05/22/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1H8104 TIME 05:48 PM ESTIMATE NO. 001 BID OPENING 12/14/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/23 R.E. NAME: BALJINDER BRAR DATE OF THIS ESTIMATE 05/22/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 TACK COAT TON 4,000.0000 6,800.00 0.000 0 051 REMOVE ASPHALT CONCRETE PAVEMENT (SQFT) SQFT 0.6000 46,860.00 0.000 0 052 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 7.0000 3,640.00 0.000 0 053 STRUCTURAL CONCRETE, HEADWALL CY 2,500.0000 20,500.00 0.000 0 (F) 054 STRUCTURAL CONCRETE, DRAINAGE INLET CY 3,500.0000 75,600.00 0.000 0 (F) 055 24" ALTERNATIVE PIPE CULVERT LF 174.5500 139,640.00 0.000 0 056 8" PERFORATED PLASTIC PIPE UNDERDRAIN LF 72.4800 71,755.20 0.000 0 057 6" WELDED STEEL PIPE (0.280" THICK) LF 170.3700 18,740.70 0.000 0 058 24" ALTERNATIVE FLARED END SECTION EA 886.0200 886.02 0.000 0 059 INLET DEPRESSION EA 559.4500 5,594.50 0.000 0 060 REMOVE CULVERT (LF) LF 16.8300 20,532.60 0.000 0 061 REMOVE INLET EA 1,329.3300 13,293.30 0.000 0 062 REMOVE FLARED END SECTION (EA) EA 1,278.3200 2,556.64 0.000 0 063 ROCK SLOPE PROTECTION (60 LB, CLASS II, CY 334.7000 3,347.00 0.000 0 METHOD B) (CY) 064 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 54.3300 1,575.57 0.000 0 065 MISCELLANEOUS IRON AND STEEL LB 5.0000 11,950.00 0.000 0 (F) 066 TEMPORARY FENCE (TYPE BW) LF 15.7500 49,612.50 0.000 0 067 TEMPORARY FENCE (TYPE WILD LIFE LF 10.1500 48,314.00 0.000 0 EXCLUSION) 068 REMOVE FENCE LF 5.0000 15,950.00 0.000 0 069 RELOCATE GATE EA 1,500.0000 4,500.00 0.000 0 070 DELINEATOR (CLASS 2) EA 60.0000 2,940.00 0.000 0 071 PAVEMENT MARKER (RETROREFLECTIVE) EA 14.0000 2,940.00 0.000 0 072 REMOVE ROADSIDE SIGN EA 85.0000 1,445.00 0.000 0 073 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 360.00 0.000 0 (0.063"-UNFRAMED) 074 ROADSIDE SIGN - ONE POST EA 280.0000 560.00 0.000 0 075 REMOVE GUARDRAIL LF 27.5000 6,050.00 0.000 0 076 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.9000 18,240.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) PROGRAM CAS145 PAGE 4 DATE 05/22/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1H8104 TIME 05:48 PM ESTIMATE NO. 001 BID OPENING 12/14/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/23 R.E. NAME: BALJINDER BRAR DATE OF THIS ESTIMATE 05/22/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 12" RUMBLE STRIP (ASPHALT CONCRETE STA 800.0000 16,000.00 0.000 0 PAVEMENT) 078 TEMPORARY SIGNAL SYSTEMS LS 355,000.0000 355,000.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 05/22/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1H8104 TIME 05:48 PM ESTIMATE NO. 001 BID OPENING 12/14/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/23 R.E. NAME: BALJINDER BRAR DATE OF THIS ESTIMATE 05/22/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 4,500.00 4,500.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 4,500.00 4,500.00 079 MOBILIZATION LS 480,000.0000 480,000.00 0.000 0 ORIGINAL CONTRACT AMOUNT 4,997,801.00 TOTAL WORK COMPLETED 4,500.00 4,500.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 4,500.00 4,500.00 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 03/03/23 130 04/27/23 04/27/23 11/21/23 3 14 0 0 0% 2% PROGRESS IS SATISFACTORY BALJINDER BRAR RESIDENT ENGINEER