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 10/25/21 EST. NO. 005 TIME 02:44 PM R.E. NAME: RANBIR BHULLAR 10-1H4204 --------------------------------------------------------------------------- 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 10/25/21 EST. NO. 005 TIME 02:44 PM R.E. NAME: RANBIR BHULLAR 10-1H4204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -3,000.00 003 RECD PAYROLLS EST 3 3,000.00 004 MISSING PAYROLLS -10,000.00 005 -10,000.00 -10,000.00 TOTAL DEDUCTIONS -10,000.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 10/25/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1H4204 TIME 02:44 PM ESTIMATE NO. 005 BID OPENING 11/17/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/21 R.E. NAME: RANBIR BHULLAR DATE OF THIS ESTIMATE 10/25/21 LOCATION PROGRESS ESTIMATE 10-MER-5-17.0/22.6 ----------------- TEICHERT CONSTRUCTION IN MERCED COUNTY AT AND NEAR SANTA 400 SUNRISE AVE. SUITE 300; NELLA FROM 0.5 MILE SOUTH OF ROUTE ROSEVILLE CA 95661 5/152 SEPARATION TO MCCABE ROAD OVERCROSSING FED. AID NO. N O N E RHMA OVERLAY ------------------------------------------------------------------------------------------------------------------------------------ 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 1.000 3,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,500.0000 105,000.00 9.000 13,500.00 68.000 102,000 003 CONSTRUCTION AREA SIGNS LS 20,000.0000 20,000.00 0.750 15,000 004 TRAFFIC CONTROL SYSTEM LS 301,800.0000 301,800.00 0.100 30,180.00 0.850 256,530 005 PORTABLE RADAR SPEED FEEDBACK SIGN EA 175.0000 19,250.00 42.000 7,350 SYSTEM DAY 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 25,000.0000 25,000.00 0.600 15,000 007 TEMPORARY AUTOMATED END OF QUEUE EA 350.0000 24,500.00 42.000 14,700 WARNING SYSTEM (TYPE 1) DAY 008 END OF QUEUE MONITORING AND EA 1,500.0000 7,500.00 0.000 0 WARNING WITH TRUCK MOUNTED CHANGEABLE MESSAGE SIGN DAY 009 TEMPORARY RADAR SPEED FEEDBACK EA 550.0000 2,200.00 2.000 1,100 SIGN SYSTEM 010 JOB SITE MANAGEMENT LS 15,000.0000 15,000.00 0.750 11,250 011 PREPARE WATER POLLUTION CONTROL PROGRAM LS 650.0000 650.00 1.000 650 012 TEMPORARY DRAINAGE INLET PROTECTION EA 215.0000 430.00 2.000 430 013 STREET SWEEPING LS 96,500.0000 96,500.00 0.750 72,375 014 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.2500 14,800.00 59,126.000 14,781 STRIPE (HAZARDOUS WASTE) 015 SHOULDER BACKING TON 42.0000 134,400.00 4,363.370 183,261 016 FULL WIDTH SEGMENT CORRECTION EA 1,400.0000 12,600.00 11.000 15,400 017 HOT MIX ASPHALT (TYPE A) TON 115.0000 261,050.00 2,596.390 298,584 018 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 88.0000 2,094,400.00 23,075.320 2,030,628 019 DATA CORE LS 250.0000 250.00 1.000 250.00 1.000 250 020 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 1.3000 9,438.00 7,730.000 10,049 021 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.3000 429.00 454.000 590 PROGRAM CAS145 PAGE 2 DATE 10/25/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1H4204 TIME 02:44 PM ESTIMATE NO. 005 BID OPENING 11/17/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/21 R.E. NAME: RANBIR BHULLAR DATE OF THIS ESTIMATE 10/25/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 022 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.3000 29,120.00 20,572.000 26,743 023 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.3000 1,235.00 0.000 0 024 TACK COAT TON 1,080.0000 60,480.00 77.480 83,678 025 REMOVE ASPHALT CONCRETE DIKE LF 0.7500 23,175.00 26,838.000 20,128 026 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 6.0000 127,800.00 28,142.390 168,854 027 REMOVE CONCRETE PAVEMENT (SQYD) SQYD 70.0000 57,400.00 695.340 48,673 028 ADJUST FRAME AND GRATE TO GRADE EA 1,300.0000 2,600.00 2.000 2,600.00 2.000 2,600 029 ADJUST MONUMENT COVER TO GRADE EA 800.0000 13,600.00 1.000 800.00 15.000 12,000 030 REMOVE PAVEMENT MARKER EA 0.7000 2,667.00 2,669.000 1,868 031 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 8,460.00 2,783.000 8,349.00 2,783.000 8,349 032 THERMOPLASTIC PAVEMENT MARKING SQFT 10.0000 370.00 42.000 420.00 42.000 420 (ENHANCED WET NIGHT VISIBILITY) 033 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 70,200.00 120,236.000 72,141.60 120,236.000 72,141 (ENHANCED WET NIGHT VISIBILITY) 034 12" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 10,240.00 6,463.000 12,926.00 6,463.000 12,926 (ENHANCED WET NIGHT VISIBILITY) 035 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 16,580.00 79,090.000 15,818 036 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 74.00 36.000 72 037 12" RUMBLE STRIP STA 37.0000 45,510.00 1,030.210 38,117 (ASPHALT CONCRETE PAVEMENT) 038 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 3.8500 12,243.00 3,130.000 12,050.50 3,130.000 12,050 039 12" TRAFFIC STRIPE TAPE WITH CONTRAST LF 7.0000 6,580.00 0.000 0 040 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 1.3000 1,183.00 776.000 1,008.80 776.000 1,008 (BROKEN 17-7) 041 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 1.3000 72,670.00 55,900.000 72,670.00 55,900.000 72,670 (BROKEN 36-12) 042 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 1.7000 5,508.00 3,605.000 6,128.50 3,605.000 6,128 (WARRANTY) (BROKEN 36-12) 043 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 4,000.0000 4,000.00 1.000 4,000 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 10/25/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1H4204 TIME 02:44 PM ESTIMATE NO. 005 BID OPENING 11/17/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/21 R.E. NAME: RANBIR BHULLAR DATE OF THIS ESTIMATE 10/25/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 233,024.40 3,661,179.36 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 233,024.40 3,661,179.36 044 MOBILIZATION LS 345,500.0000 345,500.00 1.000 345,500 ORIGINAL CONTRACT AMOUNT 4,065,392.00 TOTAL WORK COMPLETED 233,024.40 4,006,679.36 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -10,000.00 -10,000.00 TOTAL 223,024.40 3,996,679.36 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 12/31/20 70 01/19/21 01/19/21 10/21/21 71 119 2 0 95% 99% PROGRESS IS SATISFACTORY RANBIR BHULLAR RESIDENT ENGINEER PROGRAM CAS145 DATE 10/25/21