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 04/24/19 EST. NO. 001 TIME 08:42 AM R.E. NAME: OBAIDULLAH RASHID "ABDUL" 10-1C2904 --------------------------------------------------------------------------- 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 04/24/19 EST. NO. 001 TIME 08:42 AM R.E. NAME: OBAIDULLAH RASHID "ABDUL" 10-1C2904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 04/24/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1C2904 TIME 08:42 AM ESTIMATE NO. 001 BID OPENING 11/01/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/19 R.E. NAME: OBAIDULLAH RASHID "ABDUL" DATE OF THIS ESTIMATE 04/24/19 LOCATION PROGRESS ESTIMATE 10-STA-99-R0.0/R24.8 ----------------- A. TEICHERT & SON, INC. DBA IN STANISLAUS COUNTY ON STATE ROUTE TEICHERT CONSTRUCTION 99 AT ALL NORTHBOUND AND SOUTHBOUND 265 VAL DERVIN PARWAY OFF- AND ON-RAMPS STOCKTON CA 95206 FED. AID NO. B1NH-P099(629)E ROADWAY REHABILITATION ------------------------------------------------------------------------------------------------------------------------------------ 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 0.000 0 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 7,500.0000 7,500.00 0.000 0 003 TIME-RELATED OVERHEAD (WDAY) WDAY 3,325.0000 831,250.00 8.000 26,600.00 8.000 26,600 004 CONSTRUCTION AREA SIGNS LS 50,000.0000 50,000.00 0.600 30,000.00 0.600 30,000 005 TRAFFIC CONTROL SYSTEM LS 1,283,000.0000 1,283,000.00 0.000 0 006 CHANNELIZER (SURFACE MOUNTED) EA 30.3000 1,272.60 0.000 0 007 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 9,600.0000 9,600.00 0.000 0 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 43,495.5000 43,495.50 0.000 0 009 TEMPORARY RAILING (TYPE K) LF 26.0000 61,360.00 0.000 0 010 TEMPORARY CRASH CUSHION EA 185.0000 18,500.00 0.000 0 011 JOB SITE MANAGEMENT LS 5,000.0000 5,000.00 0.000 0 012 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 1.000 1,000.00 1.000 1,000 013 TEMPORARY DRAINAGE INLET PROTECTION EA 251.0000 12,048.00 0.000 0 014 TEMPORARY CONCRETE WASHOUT LS 11,000.0000 11,000.00 0.000 0 015 TREATED WOOD WASTE LB 0.2700 5,886.00 0.000 0 016 REMOVE CONCRETE (CY) CY 382.0000 57,300.00 0.000 0 017 ROADWAY EXCAVATION CY 107.0000 325,280.00 0.000 0 018 SHOULDER BACKING TON 287.0000 22,386.00 0.000 0 019 CLASS 2 AGGREGATE BASE (CY) CY 705.0000 7,050.00 0.000 0 020 LEAN CONCRETE BASE RAPID SETTING CY 378.0000 238,140.00 0.000 0 021 BASE BOND BREAKER SQYD 4.0000 21,560.00 0.000 0 022 PREPAVING INERTIAL PROFILER LS 5,000.0000 5,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 04/24/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1C2904 TIME 08:42 AM ESTIMATE NO. 001 BID OPENING 11/01/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/19 R.E. NAME: OBAIDULLAH RASHID "ABDUL" DATE OF THIS ESTIMATE 04/24/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 HOT MIX ASPHALT (TYPE A) TON 102.0000 3,967,800.00 0.000 0 024 ASPHALT BINDER TON 1.0000 3.00 0.000 0 (GEOSYNTHETIC PAVEMENT INTERLAYER) 025 GEOSYNTHETIC PAVEMENT INTERLAYER SQYD 2.4200 28,556.00 0.000 0 (PAVING MAT) 026 DATA CORE LS 500.0000 500.00 0.000 0 027 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.5000 112.50 0.000 0 028 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.5000 43,350.00 0.000 0 029 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.5000 1,710.00 0.000 0 030 TACK COAT TON 1,850.0000 203,500.00 0.000 0 031 REMOVE ASPHALT CONCRETE DIKE LF 3.7000 111,370.00 0.000 0 032 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 5.3000 1,081,200.00 0.000 0 033 JOINTED PLAIN CONCRETE PAVEMENT CY 766.0000 1,815,420.00 0.000 0 (RSC) 034 DRILL AND BOND (DOWEL BAR) EA 12.0000 48,120.00 0.000 0 035 DRILL AND BOND (TIE BAR) EA 10.0000 5,800.00 0.000 0 036 JOINT SEAL (PREFORMED COMPRESSION) LF 11.0000 15,180.00 0.000 0 037 AGGREGATE BASE (APPROACH SLAB) CY 111.0000 52,059.00 0.000 0 038 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,055.0000 4,954,280.00 0.000 0 (TYPE R) 039 STRUCTURAL CONCRETE, DRAINAGE INLET CY 3,200.0000 11,840.00 0.000 0 (F) 040 PAVING NOTCH EXTENSION CF 665.0000 1,404,480.00 0.000 0 041 JOINT SEAL (MR 1/2") LF 88.0000 105,424.00 0.000 0 042 JOINT SEAL (MR 1") LF 99.0000 208,791.00 0.000 0 043 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 044 CONCRETE BACKFILL (PIPE TRENCH) CY 502.0000 1,807.20 0.000 0 045 18" PLASTIC PIPE LF 91.0000 11,830.00 0.000 0 046 18" REINFORCED CONCRETE PIPE LF 256.0000 4,864.00 0.000 0 047 24" REINFORCED CONCRETE PIPE LF 1,195.0000 4,780.00 0.000 0 048 36" PRECAST CONCRETE PIPE INLET LF 1,215.0000 8,505.00 0.000 0 049 INLET DEPRESSION EA 932.0000 2,796.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 04/24/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1C2904 TIME 08:42 AM ESTIMATE NO. 001 BID OPENING 11/01/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/19 R.E. NAME: OBAIDULLAH RASHID "ABDUL" DATE OF THIS ESTIMATE 04/24/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 REMOVE CULVERT (LF) LF 70.0000 3,920.00 0.000 0 051 REMOVE PIPE (LF) LF 55.0000 3,905.00 0.000 0 052 REMOVE INLET EA 1,030.0000 2,060.00 0.000 0 053 ADJUST MANHOLE TO GRADE EA 1,715.0000 37,730.00 0.000 0 054 ADJUST UTILITY COVER TO GRADE EA 1,210.0000 16,940.00 0.000 0 055 CONCRETE (DITCH LINING) CY 1,060.0000 63,600.00 0.000 0 056 DETECTABLE WARNING SURFACE SQFT 17.2500 17,250.00 0.000 0 057 MINOR CONCRETE (MISCELLANEOUS CY 997.0000 209,370.00 0.000 0 CONSTRUCTION) 058 MINOR CONCRETE (STAMPED CONCRETE) SQFT 12.6000 38,430.00 0.000 0 059 PRE/POST CONSTRUCTION SURVEYS EA 980.0000 44,100.00 0.000 0 060 MISCELLANEOUS IRON AND STEEL LB 10.8000 11,437.20 0.000 0 (F) 061 DELINEATOR (CLASS 1) EA 35.0000 385.00 0.000 0 062 GUARD RAILING DELINEATOR EA 25.0000 1,450.00 0.000 0 063 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.5000 18,260.00 0.000 0 064 REMOVE ROADSIDE SIGN EA 80.0000 6,560.00 0.000 0 065 REMOVE ROADSIDE SIGN EA 50.0000 900.00 0.000 0 (STRAP AND SADDLE BRACKET METHOD) 066 REMOVE ROADSIDE SIGN PANEL EA 50.0000 450.00 0.000 0 067 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 068 RESET ROADSIDE SIGN EA 202.0000 2,020.00 0.000 0 069 RELOCATE ROADSIDE SIGN EA 202.0000 1,212.00 0.000 0 070 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.0000 741.00 0.000 0 (0.063"-UNFRAMED) 071 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.0000 8,010.00 0.000 0 (0.063" - UNFRAMED) FOR TYPE XI SHEETING 072 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 11.0000 5,940.00 0.000 0 (0.080" - UNFRAMED) FOR TYPE XI SHEETING 073 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 17.0000 1,156.00 0.000 0 (0.063" - FRAMED) FOR TYPE XI SHEETING 074 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.0000 1,206.00 0.000 0 (0.080" - FRAMED) FOR TYPE XI SHEETING 075 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 4.5000 7,065.00 0.000 0 076 ROADSIDE SIGN - ONE POST EA 250.0000 22,500.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 04/24/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1C2904 TIME 08:42 AM ESTIMATE NO. 001 BID OPENING 11/01/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/19 R.E. NAME: OBAIDULLAH RASHID "ABDUL" DATE OF THIS ESTIMATE 04/24/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 ROADSIDE SIGN - TWO POST EA 300.0000 600.00 0.000 0 078 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 80.0000 1,440.00 0.000 0 METHOD) 079 INSTALL ROADSIDE SIGN PANEL ON EA 101.0000 303.00 0.000 0 EXISTING POST 080 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 081 VEGETATION CONTROL (MINOR CONCRETE) SQYD 64.0000 76,800.00 0.000 0 082 DOUBLE MIDWEST GUARDRAIL SYSTEM LF 30.0000 750.00 0.000 0 083 TRANSITION RAILING (TYPE WB-31) EA 4,300.0000 34,400.00 0.000 0 084 END CAP (TYPE A) EA 100.0000 100.00 0.000 0 085 END CAP (TYPE TC) EA 150.0000 750.00 0.000 0 086 END ANCHOR ASSEMBLY (TYPE SFT) EA 750.0000 2,250.00 0.000 0 087 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,300.0000 19,800.00 0.000 0 088 ALTERNATIVE CRASH CUSHION EA 39,000.0000 39,000.00 0.000 0 089 CONCRETE BARRIER TRANSITION LF 1,700.0000 35,700.00 0.000 0 (F) 090 REMOVE GUARDRAIL LF 7.5000 14,475.00 0.000 0 091 REMOVE CRASH CUSHION (SAND FILLED) EA 698.0000 698.00 0.000 0 092 THERMOPLASTIC PAVEMENT MARKING SQFT 10.0000 175,000.00 0.000 0 093 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.9000 20,160.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 094 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.9000 2,376.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 095 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 111,000.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 096 8" THERMOPLASTIC TRAFFIC STRIPE LF 4.5000 26,595.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 097 8" THERMOPLASTIC TRAFFIC STRIPE LF 20.0000 7,400.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 098 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 5.5000 96,250.00 0.000 0 099 12" RUMBLE STRIP STA 1,320.0000 17,160.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 100 12" RUMBLE STRIP STA 1,230.0000 15,990.00 0.000 0 (CONCRETE PAVEMENT) 101 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,500.0000 2,500.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 5 DATE 04/24/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1C2904 TIME 08:42 AM ESTIMATE NO. 001 BID OPENING 11/01/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/19 R.E. NAME: OBAIDULLAH RASHID "ABDUL" DATE OF THIS ESTIMATE 04/24/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 102 MODIFYING EXISTING ELECTRICAL SYSTEM LS 580,000.0000 580,000.00 0.000 0 103 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 104 MIDWEST GUARDRAIL SYSTEM (7' WOOD POST) LF 30.0000 57,000.00 0.000 0 PROGRAM CAS145 PAGE 6 DATE 04/24/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1C2904 TIME 08:42 AM ESTIMATE NO. 001 BID OPENING 11/01/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/19 R.E. NAME: OBAIDULLAH RASHID "ABDUL" DATE OF THIS ESTIMATE 04/24/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 57,600.00 57,600.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 57,600.00 57,600.00 105 MOBILIZATION LS 2,096,700.0000 2,096,700.00 0.000 0 ORIGINAL CONTRACT AMOUNT 21,081,000.00 TOTAL WORK COMPLETED 57,600.00 57,600.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 57,600.00 57,600.00 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 12/21/18 250 02/19/19 02/19/19 04/10/20 8 35 0 0 0% 3% PROGRESS IS SATISFACTORY *** SUSPENDED ON 02/19/19. OBAIDULLAH RASHID "ABDUL" RESIDENT ENGINEER PROGRAM CAS145 DATE 04/24/19