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 08/18/17 EST. NO. 002 TIME 10:01 AM R.E. NAME: 06-0P5904 --------------------------------------------------------------------------- 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 08/18/17 EST. NO. 002 TIME 10:01 AM R.E. NAME: 06-0P5904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/18/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0P5904 TIME 10:01 AM ESTIMATE NO. 002 BID OPENING 11/30/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/17 R.E. NAME: DATE OF THIS ESTIMATE 08/18/17 LOCATION PROGRESS ESTIMATE 06-TUL-190-4.0/5.0 ----------------- A. TEICHERT & SON INC. DBA IN TULARE COUNTY ON STATE ROUTE 190 TEICHERT CONSTRUCTION FROM EAST OF ROAD 148 TO WEST OF 400 SUNRISE AVE. SUITE 300 ROAD 160 ROSEVILLE CA 95661 FED. AID NO. ACHS-STPP-1(900)21E CONSTRUCT ROUNDABOUT ------------------------------------------------------------------------------------------------------------------------------------ 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 0.330 990.00 0.330 990 002 CONSTRUCTION AREA SIGNS LS 12,775.0000 12,775.00 0.099 1,264.73 0.599 7,652 003 TRAFFIC CONTROL SYSTEM LS 198,600.0000 198,600.00 0.330 65,538.00 0.330 65,538 004 TYPE III BARRICADE EA 55.0000 2,145.00 0.000 0 005 TEMPORARY TRAFFIC STRIPE (TAPE) LF 1.4000 28,840.00 0.000 0 006 CHANNELIZER (SURFACE MOUNTED) EA 32.0000 9,920.00 0.000 0 007 TEMPORARY PAVEMENT MARKER EA 4.0000 1,240.00 0.000 0 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 8,000.0000 8,000.00 0.330 2,640.00 0.330 2,640 009 JOB SITE MANAGEMENT LS 5,000.0000 5,000.00 0.330 1,650.00 0.330 1,650 010 PREPARE STORM WATER POLLUTION PREVENTION LS 2,600.0000 2,600.00 0.500 1,300 PLAN 011 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 012 TEMPORARY SOIL BINDER SQYD 0.1000 3,000.00 0.000 0 013 TEMPORARY FIBER ROLL LF 2.6500 1,855.00 0.000 0 014 TEMPORARY SILT FENCE LF 1.7500 875.00 0.000 0 015 TEMPORARY CONSTRUCTION ENTRANCE EA 3,500.0000 3,500.00 0.000 0 016 STREET SWEEPING LS 25,000.0000 25,000.00 0.330 8,250.00 0.330 8,250 017 TEMPORARY CONCRETE WASHOUT LS 7,500.0000 7,500.00 0.000 0 018 TREATED WOOD WASTE LB 1.5000 1,020.00 0.000 0 019 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.4500 3,645.00 0.000 0 020 REMOVE PAVEMENT MARKER EA 1.0000 76.00 0.000 0 021 REMOVE ROADSIDE SIGN EA 78.0000 156.00 2.000 156.00 2.000 156 022 REMOVE PIPE (LF) LF 40.0000 1,960.00 44.000 1,760.00 44.000 1,760 PROGRAM CAS145 PAGE 2 DATE 08/18/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0P5904 TIME 10:01 AM ESTIMATE NO. 002 BID OPENING 11/30/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/17 R.E. NAME: DATE OF THIS ESTIMATE 08/18/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 CLEARING AND GRUBBING (LS) LS 20,000.0000 20,000.00 1.000 20,000.00 1.000 20,000 024 ROADWAY EXCAVATION CY 15.0000 292,500.00 13,650.000 204,750.00 13,650.000 204,750 025 ROCK BLANKET SQFT 15.0000 147,750.00 0.000 0 026 WOOD MULCH CY 65.0000 16,900.00 0.000 0 027 12" CORRUGATED HIGH DENSITY LF 50.0000 3,800.00 80.000 4,000.00 80.000 4,000 POLYETHYLENE PIPE CONDUIT 028 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 0.7000 4,340.00 0.000 0 029 HYDROMULCH SQFT 0.0200 5,480.00 0.000 0 030 FIBER ROLLS LF 2.5000 2,325.00 0.000 0 031 HYDROSEED SQFT 0.0300 8,220.00 0.000 0 032 CLASS 2 AGGREGATE BASE (CY) CY 39.0000 371,670.00 0.000 0 033 HOT MIX ASPHALT (TYPE A) TON 71.0000 859,100.00 0.000 0 034 PLACE HOT MIX ASPHALT SQYD 50.0000 8,000.00 0.000 0 (MISCELLANEOUS AREA) 035 TACK COAT TON 1,000.0000 6,000.00 0.000 0 036 JOINTED PLAIN CONCRETE PAVEMENT CY 700.0000 168,000.00 0.000 0 (TEXTURED PAVEMENT) 037 ROADSIDE SIGN - ONE POST EA 200.0000 7,200.00 0.000 0 038 ROADSIDE SIGN - TWO POST EA 350.0000 1,400.00 0.000 0 039 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 97.0000 1,940.00 0.000 0 METHOD) 040 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.7500 3,060.00 0.000 0 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 041 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.5000 1,890.00 0.000 0 (0.080"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 042 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 22.5000 5,850.00 0.000 0 (0.080"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 043 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 5.0000 3,150.00 0.000 0 044 18" REINFORCED CONCRETE PIPE LF 120.0000 32,400.00 256.000 30,720.00 256.000 30,720 045 ROCK SLOPE PROTECTION CY 1,500.0000 6,000.00 0.000 0 (1/4 T, CLASS V, METHOD B) (CY) 046 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 35.0000 420.00 0.000 0 047 MINOR CONCRETE (MISCELLANEOUS CY 525.0000 325,500.00 0.000 0 CONSTRUCTION) PROGRAM CAS145 PAGE 3 DATE 08/18/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0P5904 TIME 10:01 AM ESTIMATE NO. 002 BID OPENING 11/30/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/17 R.E. NAME: DATE OF THIS ESTIMATE 08/18/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 048 MINOR CONCRETE (TEXTURED PAVING) CY 625.0000 60,625.00 0.000 0 049 CHAIN LINK FENCE (TYPE CL-6) LF 20.0000 10,200.00 0.000 0 050 8' CHAIN LINK GATE (TYPE CL-6) EA 1,300.0000 2,600.00 0.000 0 051 SURVEY MONUMENT (TYPE B) EA 1,000.0000 1,000.00 0.000 0 052 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 10,500.00 0.000 0 053 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 200.00 0.000 0 054 THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 4,120.00 0.000 0 055 12" THERMOPLASTIC TRAFFIC STRIPE LF 3.0000 510.00 0.000 0 (BROKEN 36-3) 056 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 510.00 0.000 0 (BROKEN 36-12) 057 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 1,720.00 0.000 0 058 LIGHTING SYSTEM LS 90,000.0000 90,000.00 0.095 8,550.00 0.095 8,550 059 TRAFFIC MONITORING STATION SYSTEM LS 35,000.0000 35,000.00 0.000 0 060 MODIFYING EXISTING ELECTRICAL SYSTEM LS 70,000.0000 70,000.00 0.000 0 061 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 062 PRE/POST CONSTRUCTION SURVEYS EA 1,200.0000 9,600.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 08/18/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0P5904 TIME 10:01 AM ESTIMATE NO. 002 BID OPENING 11/30/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/17 R.E. NAME: DATE OF THIS ESTIMATE 08/18/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 350,268.73 357,956.23 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 350,268.73 357,956.23 063 MOBILIZATION LS 320,000.0000 320,000.00 0.750 240,000.00 0.750 240,000 ORIGINAL CONTRACT AMOUNT 3,244,187.00 TOTAL WORK COMPLETED 590,268.73 597,956.23 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 590,268.73 597,956.23 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 03/24/17 90 00/00/00 00/00/00 10/17/17 20 0 0 0 18% 22% PROGRESS IS SATISFACTORY RESIDENT ENGINEER PROGRAM CAS145 DATE 08/18/17