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 06/17/19 EST. NO. 004 TIME 10:30 AM R.E. NAME: RANBIR BHULLAR 10-0V1104 --------------------------------------------------------------------------- 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 0001 835.27 E.W. @ F.A.(+) 032719 N 0001.0 0002 7,560.83 040619 N 0002.0 007 0001 243,000.00 E.W. @ L.S.(+) 052919 N 5000 0 251,396.10 TOTAL THIS ESTIMATE 58,500.00 TOTAL PREVIOUS ESTIMATE 309,896.10 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 06/17/19 EST. NO. 004 TIME 10:30 AM R.E. NAME: RANBIR BHULLAR 10-0V1104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/17/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0V1104 TIME 10:30 AM ESTIMATE NO. 004 BID OPENING 10/16/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/19 R.E. NAME: RANBIR BHULLAR DATE OF THIS ESTIMATE 06/17/19 LOCATION PROGRESS ESTIMATE 10-STA-99-R18.0/R21.2 ----------------- A. TEICHERT & SONS INC. DBA IN STANISLAUS COUNTY IN MODESTO ON TEICHERT CONSTRUCTION STATE ROUTE 99 AT BECKWITH ROAD 5771 S TOYOTA AVE INTERCHANGE FRESNO CA 93725 FED. AID NO. HSNH-P099(633)E COLLISION SEVERITY REDUCTION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 7,500.0000 7,500.00 1.000 7,500 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 2,500.0000 2,500.00 0.250 625 003 TIME-RELATED OVERHEAD (WDAY) WDAY 1,000.0000 180,000.00 21.000 21,000.00 67.000 67,000 004 CONSTRUCTION AREA SIGNS LS 20,000.0000 20,000.00 0.800 16,000 005 TRAFFIC CONTROL SYSTEM LS 392,700.6100 392,700.61 0.200 78,540.12 0.500 196,350 006 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.3100 27,311.00 92,006.000 28,521 007 CHANNELIZER (SURFACE MOUNTED) EA 35.7000 1,927.80 54.000 1,927 008 TEMPORARY PAVEMENT MARKER EA 7.3000 9,636.00 1,320.000 9,636 009 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 25,000.0000 25,000.00 0.200 5,000.00 0.500 12,500 010 TEMPORARY RAILING (TYPE K) LF 20.0000 358,000.00 17,880.000 357,600 011 TEMPORARY CRASH CUSHION MODULE EA 300.0000 21,000.00 70.000 21,000 012 TEMPORARY TRAFFIC SCREEN LF 6.7500 120,825.00 17,880.000 120,690 013 JOB SITE MANAGEMENT LS 5,000.0000 5,000.00 0.200 1,000.00 0.500 2,500 014 PREPARE STORM WATER POLLUTION PREVENTION LS 3,000.0000 3,000.00 1.000 3,000 PLAN 015 RAIN EVENT ACTION PLAN EA 500.0000 10,000.00 2.000 1,000.00 6.000 3,000 016 STORM WATER SAMPLING AND ANALYSIS DAY EA 400.0000 8,000.00 0.000 0 017 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 018 TEMPORARY DRAINAGE INLET PROTECTION EA 525.0000 525.00 0.000 0 019 TEMPORARY FIBER ROLL LF 2.0000 34,400.00 13,302.000 26,604 020 TEMPORARY CONSTRUCTION ENTRANCE EA 4,500.0000 27,000.00 7.000 31,500 021 STREET SWEEPING LS 86,000.0000 86,000.00 0.100 8,600.00 0.500 43,000 022 TEMPORARY CONCRETE WASHOUT LS 10,000.0000 10,000.00 0.250 2,500.00 0.500 5,000 PROGRAM CAS145 PAGE 2 DATE 06/17/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0V1104 TIME 10:30 AM ESTIMATE NO. 004 BID OPENING 10/16/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/19 R.E. NAME: RANBIR BHULLAR DATE OF THIS ESTIMATE 06/17/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.5000 14,450.00 0.000 0 STRIPE (HAZARDOUS WASTE) 024 TREATED WOOD WASTE LB 0.1000 2,100.00 21,000.000 2,100 025 CLEARING AND GRUBBING (LS) LS 100,000.0000 100,000.00 1.000 100,000 026 ROADWAY EXCAVATION CY 25.0000 179,000.00 358.000 8,950.00 6,444.000 161,100 027 ROADWAY EXCAVATION (TYPE R-1) (AERIALLY CY 38.0000 260,680.00 343.000 13,034.00 6,174.000 234,612 DEPOSITED LEAD) 028 IMPORTED BORROW (CY) CY 28.0000 249,200.00 1,335.000 37,380.00 8,900.000 249,200 029 SOIL AMENDMENT CY 100.0000 1,300.00 0.000 0 030 SLOW-RELEASE FERTILIZER LB 10.0000 2,200.00 0.000 0 031 PLANT (GROUP A) EA 16.0000 11,840.00 0.000 0 032 PLANT (GROUP B) EA 25.0000 3,500.00 0.000 0 033 PLANT ESTABLISHMENT WORK LS 18,000.0000 18,000.00 0.000 0 034 WOOD MULCH CY 40.0000 58,000.00 0.000 0 035 CHECK AND TEST EXISTING IRRIGATION LS 2,000.0000 2,000.00 1.000 2,000 FACILITIES 036 OPERATE EXISTING IRRIGATION FACILITIES LS 1,500.0000 1,500.00 0.000 0 037 CONTROL AND NEUTRAL CONDUCTORS LS 7,500.0000 7,500.00 0.000 0 (ARMOR-CLAD) 038 2" REMOTE CONTROL VALVE EA 550.0000 3,850.00 0.000 0 039 2" WYE STRAINER ASSEMBLY EA 650.0000 650.00 0.000 0 040 RISER SPRINKLER ASSEMBLY EA 16.0000 14,080.00 0.000 0 041 POP-UP SPRINKLER ASSEMBLY EA 60.0000 1,380.00 0.000 0 042 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 4.0000 42,892.00 0.000 0 (F) (SUPPLY LINE) 043 2" PLASTIC PIPE (SCHEDULE 40) LF 5.0500 89,809.20 0.000 0 (F) (SUPPLY LINE) 044 3" PLASTIC PIPE (CLASS 315) LF 10.0000 9,000.00 0.000 0 (F) (SUPPLY LINE) 045 BALL VALVE EA 250.0000 250.00 0.000 0 046 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 500.0000 2,000.00 0.000 0 047 HYDROMULCH SQFT 0.0200 5,840.00 0.000 0 048 FIBER ROLLS LF 2.2500 88,425.00 0.000 0 049 HYDROSEED SQFT 0.0600 17,520.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 06/17/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0V1104 TIME 10:30 AM ESTIMATE NO. 004 BID OPENING 10/16/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/19 R.E. NAME: RANBIR BHULLAR DATE OF THIS ESTIMATE 06/17/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 CLASS 2 AGGREGATE BASE (CY) CY 46.0000 506,000.00 8,357.310 384,436.26 10,485.310 482,324 051 HOT MIX ASPHALT (TYPE A) TON 110.0000 1,072,500.00 4,800.000 528,000.00 4,800.000 528,000 052 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 110.0000 438,900.00 0.000 0 053 PLACE HOT MIX ASPHALT SQYD 7.4000 6,216.00 0.000 0 (MISCELLANEOUS AREA) 054 TACK COAT TON 1.0000 20.00 0.000 0 055 16" CAST-IN-DRILLED-HOLE CONCRETE LF 86.4500 300,413.75 3,475.000 300,413 (F) PILING (BARRIER) 056 60" CAST-IN-DRILLED-HOLE CONCRETE LF 910.0000 136,500.00 0.000 0 PILE (SIGN FOUNDATION) 057 MINOR CONCRETE (MINOR STRUCTURE) CY 1,900.0000 6,460.00 0.000 0 (F) 058 FURNISH SIGN STRUCTURE (TRUSS) LB 4.2500 515,406.00 0.000 0 (F) 059 INSTALL SIGN STRUCTURE (TRUSS) LB 0.3700 44,870.64 0.000 0 (F) 060 REMOVE SIGN STRUCTURE (EA) EA 9,300.0000 9,300.00 0.000 0 061 MODIFY SIGN STRUCTURE EA 3,425.0000 3,425.00 0.000 0 062 SOUND WALL (MASONRY BLOCK) SQFT 22.5000 751,050.00 0.000 0 (F) 063 18" REINFORCED CONCRETE PIPE LF 125.0000 11,500.00 10.000 1,250.00 62.000 7,750 (CLASS III, RUBBER GASKET JOINT) 064 24" REINFORCED CONCRETE PIPE LF 181.0000 7,964.00 32.000 5,792 (CLASS III, RUBBER GASKET JOINT) 065 18" CONCRETE FLARED END SECTION EA 1,265.0000 5,060.00 0.000 0 066 24" CONCRETE FLARED END SECTION EA 1,766.0000 7,064.00 2.000 3,532.00 2.000 3,532 067 INLET DEPRESSION EA 1,500.0000 1,500.00 0.000 0 068 REMOVE CULVERT (LF) LF 200.0000 2,000.00 0.000 0 069 REMOVE FLARED END SECTION (EA) EA 175.0000 1,400.00 8.000 1,400 070 MODIFY DRAINAGE STRUCTURE EA 2,500.0000 2,500.00 0.000 0 071 ROCK SLOPE PROTECTION CY 240.0000 8,640.00 0.000 0 (60 LB, CLASS II, METHOD B) (CY) 072 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 30.0000 3,900.00 0.000 0 073 MISCELLANEOUS IRON AND STEEL LB 1.3500 440.10 0.000 0 (F) 074 TEMPORARY FENCE (TYPE CL-6) LF 13.3000 33,383.00 2,716.000 36,122 075 REMOVE CHAIN LINK FENCE LF 5.1000 12,801.00 2,684.000 13,688 076 REMOVE PAVEMENT MARKER EA 2.1000 4,095.00 1,318.000 2,767 PROGRAM CAS145 PAGE 4 DATE 06/17/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0V1104 TIME 10:30 AM ESTIMATE NO. 004 BID OPENING 10/16/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/19 R.E. NAME: RANBIR BHULLAR DATE OF THIS ESTIMATE 06/17/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 DELINEATOR (CLASS 1) EA 41.0000 943.00 0.000 0 078 GUARD RAILING DELINEATOR EA 25.5000 2,371.50 0.000 0 079 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.2000 14,716.00 0.000 0 080 REMOVE ROADSIDE SIGN EA 204.0000 612.00 0.000 0 081 REMOVE SIGN PANEL EA 1,655.0000 1,655.00 0.000 0 082 FURNISH LAMINATED PANEL SIGN (1" TYPE A) SQFT 24.0500 42,328.00 0.000 0 FOR RETROREFLECTIVE SHEETING (TYPE XI) 083 RETROFLECTIVE SHEETING (TYPE XI) SQFT 4.0500 7,128.00 0.000 0 084 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 28.6000 69,498.00 0.000 0 085 VEGETATION CONTROL (MINOR CONCRETE) SQYD 68.0000 91,800.00 0.000 0 086 TRANSITION RAILING (TYPE WB-31) EA 4,080.0000 4,080.00 0.000 0 087 END ANCHOR ASSEMBLY (TYPE SFT) EA 610.0000 3,660.00 0.000 0 088 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,165.0000 18,990.00 0.000 0 089 CONCRETE BARRIER (TYPE 736SV) LF 148.2500 371,218.00 1,878.000 278,413.50 2,504.000 371,218 (F) 090 REMOVE GUARDRAIL LF 3.1000 4,216.00 1,350.000 4,185 091 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 34,680.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 092 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.2500 72,250.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 093 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.5600 6,177.60 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 094 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.5600 16,848.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 095 REMOVE PAINTED TRAFFIC STRIPE LF 0.3100 13,671.00 0.000 0 096 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.3100 13,671.00 46,716.000 14,481 097 12" RUMBLE STRIP STA 82.3900 9,886.80 0.000 0 (ASPHALT CONCRETE PAVEMENT) 098 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,500.0000 2,500.00 0.100 250 SYSTEM ELEMENTS DURING CONSTRUCTION 099 MODIFYING EXISTING ELECTRICAL SYSTEM LS 300,000.0000 300,000.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 06/17/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0V1104 TIME 10:30 AM ESTIMATE NO. 004 BID OPENING 10/16/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/19 R.E. NAME: RANBIR BHULLAR DATE OF THIS ESTIMATE 06/17/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,372,635.88 3,474,892.94 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 251,396.10 309,896.10 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,624,031.98 3,784,789.04 100 MOBILIZATION LS 837,500.0000 837,500.00 0.950 795,625 ORIGINAL CONTRACT AMOUNT 8,375,000.00 TOTAL WORK COMPLETED 1,624,031.98 4,580,414.04 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,624,031.98 4,580,414.04 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 11/30/18 180 01/24/19 01/24/19 12/02/19 64 33 0 0 52% 36% PROGRESS IS SATISFACTORY RANBIR BHULLAR RESIDENT ENGINEER PROGRAM CAS145 DATE 06/17/19