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 11/22/24 EST. NO. 004 TIME 05:31 PM R.E. NAME: MIKE GARRETT 06-1F8904 --------------------------------------------------------------------------- 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 11/22/24 EST. NO. 004 TIME 05:31 PM R.E. NAME: MIKE GARRETT 06-1F8904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 11/22/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-1F8904 TIME 05:31 PM ESTIMATE NO. 004 BID OPENING 01/31/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/24 R.E. NAME: MIKE GARRETT DATE OF THIS ESTIMATE 11/22/24 LOCATION PROGRESS ESTIMATE 06-TUL-63-4.0/5.5 ----------------- A. TEICHERT & SON INC DBA TULARE COUNTY IN AND NEAR VISALIA FROM TEICHERT CONSTRUCTION AVENUE 264 TO VISALIA PARKWAY 400 SUNRISE BLVD. SUITE 300 ROSEVILLE CA 95661 FED. AID NO. N O N E COLD PLANE AC PAVEMENT AND PLACE HMA. ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 1.000 1,500 002 TIME-RELATED OVERHEAD (WDAY) WDAY 4,000.0000 120,000.00 30.000 120,000 003 CONSTRUCTION AREA SIGNS LS 7,500.0000 7,500.00 0.100 750.00 1.000 7,500 004 TRAFFIC CONTROL SYSTEM LS 168,370.0000 168,370.00 1.000 168,370 005 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 1,000.0000 25,000.00 30.000 30,000 006 PORTABLE RADAR SPEED FEEDBACK SIGN EA 65.0000 4,550.00 10.000 650.00 70.000 4,550 SYSTEM DAY 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 7,500.0000 7,500.00 1.000 7,500 008 JOB SITE MANAGEMENT LS 12,300.0000 12,300.00 1.000 12,300 009 WATER POLLUTION CONTROL PROGRAM LS 750.0000 750.00 1.000 750 010 TEMPORARY DRAINAGE INLET PROTECTION EA 250.0000 4,750.00 19.000 4,750 011 STREET SWEEPING LS 40,000.0000 40,000.00 1.000 40,000 012 TEMPORARY CONCRETE WASHOUT LS 3,000.0000 3,000.00 0.000 0 013 ASPHALTIC EMULSION (FOG SEAL COAT) TON 910.0000 8,190.00 0.670 609.70 3.840 3,494 014 HOT MIX ASPHALT (TYPE A) TON 125.0000 1,156,250.00 8,336.930 1,042,116 015 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 165.0000 417,450.00 2,724.940 449,615 016 DATA CORE LS 2,400.0000 2,400.00 0.500 1,200.00 1.000 2,400 017 TACK COAT TON 1,720.0000 55,040.00 13.730 23,615.60 45.950 79,034 018 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.0000 165,200.00 11.000 22.00 82,600.000 165,200 019 PAVEMENT MARKER (RETROREFLECTIVE) EA 6.0000 4,440.00 795.000 4,770 020 REMOVE ROADSIDE SIGN (METAL POST) EA 115.0000 115.00 1.000 115 021 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.8000 3,200.00 5.000 64.00 250.000 3,200 (0.063"-UNFRAMED) 022 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.2500 1,855.00 140.000 1,855.00 140.000 1,855 (0.080"-UNFRAMED) PROGRAM CAS145 PAGE 2 DATE 11/22/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-1F8904 TIME 05:31 PM ESTIMATE NO. 004 BID OPENING 01/31/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/24 R.E. NAME: MIKE GARRETT DATE OF THIS ESTIMATE 11/22/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ROADSIDE SIGN - ONE POST EA 650.0000 4,550.00 7.000 4,550 024 INSTALL ROADSIDE SIGN PANEL ON EXISTING EA 110.0000 5,830.00 1.000 110.00 53.000 5,830 POST 025 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 18,200.00 5,730.000 11,460 026 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 6.0000 18,660.00 3,632.000 21,792 WET NIGHT VISIBILITY) 027 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 210.00 490.000 294 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 028 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 9,300.00 16,637.000 9,982 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 029 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.2000 24,240.00 20,228.000 24,273 (ENHANCED WET NIGHT VISIBILITY) 030 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,550.0000 1,550.00 1.000 1,550 SYSTEM ELEMENTS DURING CONSTRUCTION 031 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 235,500.0000 235,500.00 1.000 235,500 PROGRAM CAS145 PAGE 3 DATE 11/22/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-1F8904 TIME 05:31 PM ESTIMATE NO. 004 BID OPENING 01/31/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/24 R.E. NAME: MIKE GARRETT DATE OF THIS ESTIMATE 11/22/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 28,876.30 2,464,251.55 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 28,876.30 2,464,251.55 ORIGINAL CONTRACT AMOUNT 2,527,400.00 TOTAL WORK COMPLETED 28,876.30 2,464,251.55 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 28,876.30 2,464,251.55 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 04/29/24 30 07/29/24 07/29/24 11/21/24 29 53 0 0 93% 97% PROGRESS IS SATISFACTORY MIKE GARRETT RESIDENT ENGINEER