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 05/21/18 EST. NO. 003 TIME 01:27 PM R.E. NAME: MUHAMMAD RAHMAN 10-1C1804 --------------------------------------------------------------------------- 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 495.61 E.W. @ F.A.(+) 032718 N 0006.0 0002 461.56 032818 N 0007.0 0003 5,815.80 033018 N 0008.0 002 0001 3,145.35 E.W. @ F.A.(+) 032718 N 0005.0 0002 577.65 032718 N 0005.1 003 0001 3,400.00 E.W. @ F.A.(+) 032818 N 0009.0 006 0001 64,188.44 E.W. @ F.A.(+) 031918 N 0004.0 0002 5,385.67 031918 N 0004.1 0003 39,920.59 031818 N 0003.0 0004 5,570.19 031818 N 0003.1 128,960.86 TOTAL THIS ESTIMATE -20,665.00 TOTAL PREVIOUS ESTIMATE 108,295.86 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 05/21/18 EST. NO. 003 TIME 01:27 PM R.E. NAME: MUHAMMAD RAHMAN 10-1C1804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -2,000.00 003 -2,000.00 -2,000.00 TOTAL DEDUCTIONS -2,000.00 -2,000.00 PROGRAM CAS145 PAGE 1 DATE 05/21/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1C1804 TIME 01:27 PM ESTIMATE NO. 003 BID OPENING 10/25/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/18 R.E. NAME: MUHAMMAD RAHMAN DATE OF THIS ESTIMATE 05/21/18 LOCATION PROGRESS ESTIMATE 10-MER-99-R35.9/R37.3 ----------------- 10-STA-99-R0.0/R0.2 A TEICHERT&SON INC. IN MERCED AND STANISLAUS COUNTIES DBA TEICHERT CONSTRUCTION. NEAR TURLOCK FROM 0.3 MILE NORTH OF 400SUN RISE AVE, SUITE 300 BRADBURY ROAD OVERCROSSING TO 0.2 ROSEVILLE, CA. 95661 MILE NORTH OF STANISLAUS COUNTY LINE FED. AID NO. ACNH-P099(617)E PAVEMENT REHABILITATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 4,000.0000 4,000.00 1.000 4,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,000.0000 5,000.00 0.090 450.00 0.220 1,100 003 TIME-RELATED OVERHEAD (WDAY) WDAY 3,000.0000 630,000.00 20.000 60,000.00 46.000 138,000 004 CONSTRUCTION AREA SIGNS LS 15,000.0000 15,000.00 0.500 7,500 005 TRAFFIC CONTROL SYSTEM LS 172,181.9000 172,181.90 0.090 15,496.37 0.220 37,880 006 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.2000 16,700.00 45,069.000 9,013 007 CHANNELIZER (SURFACE MOUNTED) EA 33.0000 924.00 14.000 462 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 34,000.0000 34,000.00 0.090 3,060.00 0.220 7,480 009 TEMPORARY RAILING (TYPE K) LF 12.0000 321,600.00 15,960.000 191,520 010 TEMPORARY CRASH CUSHION MODULE EA 220.0000 12,320.00 28.000 6,160 011 JOB SITE MANAGEMENT LS 30,000.0000 30,000.00 0.090 2,700.00 0.220 6,600 012 PREPARE STORM WATER POLLUTION PREVENTION LS 1,650.0000 1,650.00 1.000 1,650 PLAN 013 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 014 TEMPORARY COVER SQYD 5.8500 5,674.50 0.000 0 015 TEMPORARY CHECK DAM LF 12.5000 1,125.00 0.000 0 016 TEMPORARY DRAINAGE INLET PROTECTION EA 230.0000 5,750.00 11.000 2,530 017 TEMPORARY FIBER ROLL LF 4.0000 12,960.00 0.000 0 018 TEMPORARY GRAVEL BAG BERM LF 19.0000 475.00 0.000 0 019 TEMPORARY SILT FENCE LF 4.3500 6,612.00 0.000 0 020 STREET SWEEPING LS 76,000.0000 76,000.00 0.090 6,840.00 0.220 16,720 021 TEMPORARY CONCRETE WASHOUT LS 5,000.0000 5,000.00 0.090 450.00 0.220 1,100 022 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.4000 6,000.00 0.000 0 STRIPE (HAZARDOUS WASTE) PROGRAM CAS145 PAGE 2 DATE 05/21/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1C1804 TIME 01:27 PM ESTIMATE NO. 003 BID OPENING 10/25/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/18 R.E. NAME: MUHAMMAD RAHMAN DATE OF THIS ESTIMATE 05/21/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TREATED WOOD WASTE LB 0.4100 15,662.00 24,171.480 9,910.31 24,171.480 9,910 024 CLEARING AND GRUBBING (LS) LS 8,000.0000 8,000.00 0.090 720.00 0.220 1,760 025 DUST PALLIATIVE LS 46,000.0000 46,000.00 0.090 4,140.00 0.220 10,120 026 ROADWAY EXCAVATION CY 31.0000 1,106,700.00 7,592.780 235,376.18 12,327.780 382,161 027 SHOULDER BACKING TON 35.0000 14,350.00 0.000 0 028 CLASS 2 AGGREGATE SUBBASE CY 41.0000 426,400.00 1,116.270 45,767.07 1,116.270 45,767 029 CLASS 2 AGGREGATE BASE (CY) CY 47.0000 248,160.00 5,667.000 266,349.00 5,667.000 266,349 030 REPLACE BASE CY 385.0000 138,600.00 88.000 33,880 031 PREPAVING INERTIAL PROFILER LS 5,000.0000 5,000.00 1.000 5,000.00 1.000 5,000 032 PREPAVING GRINDING DAY EA 2,500.0000 12,500.00 4.000 10,000.00 4.000 10,000 033 HOT MIX ASPHALT (TYPE A) TON 60.0000 690,000.00 691.970 41,518.20 691.970 41,518 034 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 74.0000 388,500.00 0.000 0 035 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 2.0000 1,380.00 0.000 0 036 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 4.0000 260.00 0.000 0 037 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 2.0000 4,080.00 0.000 0 038 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 4.0000 252.00 0.000 0 039 PLACE HOT MIX ASPHALT SQYD 76.5000 3,672.00 0.000 0 (MISCELLANEOUS AREA) 040 TACK COAT TON 1.0000 21.00 0.000 0 041 REMOVE ASPHALT CONCRETE DIKE LF 1.4000 3,990.00 0.000 0 042 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.3000 45,080.00 0.000 0 043 CONTINUOUSLY REINFORCED CONCRETE CY 245.0000 3,871,000.00 1,644.950 403,012.75 1,644.950 403,012 PAVEMENT 044 DRILL AND BOND (DOWEL BAR) EA 30.0000 6,900.00 22.000 660.00 22.000 660 045 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 567.0000 260,820.00 335.090 189,996.03 450.090 255,201 046 JOINT SEAL (SILICONE) LF 12.0000 152,400.00 0.000 0 047 REMOVE CONCRETE PAVEMENT (SQYD) SQYD 5.0000 152,000.00 0.000 0 048 GRIND EXISTING CONCRETE SQYD 4.7500 68,875.00 0.000 0 PAVEMENT 049 STRUCTURAL CONCRETE, DRAINAGE INLET CY 3,700.0000 25,900.00 0.000 0 (F) PROGRAM CAS145 PAGE 3 DATE 05/21/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1C1804 TIME 01:27 PM ESTIMATE NO. 003 BID OPENING 10/25/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/18 R.E. NAME: MUHAMMAD RAHMAN DATE OF THIS ESTIMATE 05/21/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 18" ALTERNATIVE PIPE CULVERT LF 110.0000 13,200.00 0.000 0 051 24" ALTERNATIVE PIPE CULVERT LF 209.0000 25,080.00 0.000 0 052 8" CORRUGATED STEEL PIPE DOWNDRAIN LF 435.0000 3,480.00 0.000 0 (.079" THICK) 053 INLET DEPRESSION EA 1,100.0000 7,700.00 0.000 0 054 REMOVE CULVERT (LF) LF 73.0000 9,490.00 0.000 0 055 REMOVE EDGE DRAIN LF 5.1500 54,590.00 0.000 0 056 REMOVE INLET EA 1,500.0000 4,500.00 0.000 0 057 ROCK SLOPE PROTECTION CY 240.0000 3,120.00 0.000 0 (20 LB, CLASS I, METHOD B) (CY) 058 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 37.0000 1,406.00 0.000 0 059 MISCELLANEOUS IRON AND STEEL LB 5.0000 9,205.00 0.000 0 (F) 060 REMOVE PAVEMENT MARKER EA 1.5000 2,985.00 1,490.000 2,235 061 DELINEATOR (CLASS 1) EA 32.0000 3,520.00 0.000 0 062 GUARD RAILING DELINEATOR EA 21.0000 714.00 0.000 0 063 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.8000 8,018.00 699.000 2,656.20 699.000 2,656 064 OBJECT MARKER (TYPE L-1) EA 55.0000 605.00 0.000 0 065 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 33.0000 92,730.00 1,838.130 60,658.29 1,838.130 60,658 066 VEGETATION CONTROL (MINOR CONCRETE) SQYD 46.2000 51,744.00 1,481.390 68,440.22 1,481.390 68,440 067 TRANSITION RAILING (TYPE WB-31) EA 4,100.0000 8,200.00 2.000 8,200.00 2.000 8,200 068 END ANCHOR ASSEMBLY (TYPE SFT) EA 513.0000 4,617.00 3.000 1,539.00 3.000 1,539 069 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,870.0000 28,700.00 4.000 11,480.00 4.000 11,480 070 CONCRETE BARRIER TRANSITION LF 1,230.0000 28,290.00 15.000 18,450 (F) 071 REMOVE GUARDRAIL LF 7.2000 22,032.00 1,809.840 13,030.85 1,809.840 13,030 072 THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 520.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 073 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 13,700.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 18-12) 074 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 280.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 075 6" TRAFFIC CONTRAST STRIPE BLACK PAINT LF 0.1800 3,168.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 05/21/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1C1804 TIME 01:27 PM ESTIMATE NO. 003 BID OPENING 10/25/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/18 R.E. NAME: MUHAMMAD RAHMAN DATE OF THIS ESTIMATE 05/21/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 076 6" TRAFFIC CONTRAST STRIPE BLACK PAINT LF 0.2400 9,192.00 0.000 0 (BROKEN 18-12) 077 2" TRAFFIC CONTRAST STRIPE BLACK PAINT LF 0.1500 3,165.00 0.000 0 078 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6100 26,169.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 079 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.6600 3,603.60 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 080 REMOVE PAINTED TRAFFIC STRIPE LF 0.2500 14,250.00 0.000 0 081 REMOVE PAINTED PAVEMENT MARKING SQFT 2.0000 260.00 0.000 0 082 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 13,020.00 36,870.000 11,061 083 12" RUMBLE STRIP STA 66.0000 8,580.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 084 12" RUMBLE STRIP STA 66.0000 8,580.00 0.000 0 (CONCRETE PAVEMENT) 085 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 3,000.0000 3,000.00 0.090 270.00 0.220 660 SYSTEM ELEMENTS DURING CONSTRUCTION 086 MODIFYING EXISTING ELECTRICAL SYSTEM LS 23,000.0000 23,000.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 05/21/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1C1804 TIME 01:27 PM ESTIMATE NO. 003 BID OPENING 10/25/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/18 R.E. NAME: MUHAMMAD RAHMAN DATE OF THIS ESTIMATE 05/21/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,467,720.47 2,095,465.92 ADJUSTMENT OF COMPENSATION 0.00 -20,665.00 EXTRA WORK 128,960.86 128,960.86 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,596,681.33 2,203,761.78 087 MOBILIZATION LS 1,000,000.0000 1,000,000.00 0.450 450,000.00 0.950 950,000 ORIGINAL CONTRACT AMOUNT 10,577,888.00 TOTAL WORK COMPLETED 2,046,681.33 3,153,761.78 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -2,000.00 -2,000.00 TOTAL 2,044,681.33 3,151,761.78 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 11/30/17 210 03/01/18 00/00/00 01/16/19 46 9 0 0 29% 22% PROGRESS IS SATISFACTORY MUHAMMAD RAHMAN RESIDENT ENGINEER PROGRAM CAS145 DATE 05/21/18