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 01/21/26 EST. NO. 006 TIME 03:34 PM R.E. NAME: JAGGA DHAMI 10-1S6404 --------------------------------------------------------------------------- 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 01/21/26 EST. NO. 006 TIME 03:34 PM R.E. NAME: JAGGA DHAMI 10-1S6404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 01/21/26 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1S6404 TIME 03:34 PM ESTIMATE NO. 006 BID OPENING 04/09/25 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/26 R.E. NAME: JAGGA DHAMI DATE OF THIS ESTIMATE 01/21/26 LOCATION PROGRESS ESTIMATE 10-MER-165-L0.0/7.0 ----------------- 10-MER-165-8.7/16.5 A. TEICHERT & SON, INC. DBA MERCED COUNTY IN AND NEAR LOS BANOS FROM TEICHERT CONSTRUCTION 0.3 MILE SOUTH OF POLE LINE ROAD TO 0.2 3500 AMERICAN RIVER DR MILE SOUTH OF MASON ROAD AND FROM 0.1 SACRAMENTO CA 95864 MILE SOUTH OF CANAL FARM LANE TO 1.4 MILES FED. AID NO. N O N E RESURFACE PAVEMENT WITH RHMA AND HMA. ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 4,500.0000 4,500.00 1.000 4,500 002 TIME-RELATED OVERHEAD (WDAY) WDAY 6,000.0000 510,000.00 3.000 18,000.00 85.000 510,000 003 CONSTRUCTION AREA SIGNS LS 35,000.0000 35,000.00 0.014 490.00 0.800 28,000 004 TRAFFIC CONTROL SYSTEM LS 651,162.0000 651,162.00 0.965 628,371 005 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 370.0000 25,900.00 0.000 0 006 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 10,000.0000 10,000.00 1.000 10,000 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 33,000.0000 33,000.00 0.965 31,845 008 JOB SITE MANAGEMENT LS 20,000.0000 20,000.00 0.965 19,300 009 STORMWATER POLLUTION PREVENTION PLAN LS 2,400.0000 2,400.00 0.500 1,200 010 STORMWATER ANNUAL REPORT EA 3,000.0000 3,000.00 0.000 0 011 STREET SWEEPING LS 120,000.0000 120,000.00 0.965 115,800 012 TEMPORARY CONCRETE WASHOUT LS 3,500.0000 3,500.00 0.035 122.50 1.000 3,500 013 ASBESTOS COMPLIANCE PLAN LS 1,205.0000 1,205.00 1.000 1,205 014 REMOVE YELLOW PAINTED TRAFFIC STRIPE LF 1.5000 58,800.00 0.000 0 (HAZARDOUS WASTE) 015 ASBESTOS SURVEY AND SAMPLING LS 6,120.0000 6,120.00 1.000 6,120 016 SHOULDER BACKING TON 10.0000 165,000.00 6,213.780 62,137.80 13,331.000 133,310 017 PARTIAL DEPTH RECYCLING SQYD 4.8000 643,200.00 12,277.700 58,932.96 101,906.700 489,152 018 CEMENT (PARTIAL DEPTH RECYCLING) TON 190.0000 55,100.00 212.000 40,280 019 RECYCLING AGENT (PARTIAL DEPTH TON 570.0000 444,600.00 575.290 327,915 RECYCLING) 020 ASPHALTIC EMULSION (PARTIAL DEPTH TON 350.0000 70,000.00 28.000 9,800 RECYCLING) 021 SAND COVER (PARTIAL DEPTH RECYCLING) TON 57.0000 23,370.00 269.000 15,333 022 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 01/21/26 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1S6404 TIME 03:34 PM ESTIMATE NO. 006 BID OPENING 04/09/25 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/26 R.E. NAME: JAGGA DHAMI DATE OF THIS ESTIMATE 01/21/26 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 024 ASPHALTIC EMULSION (FOG SEAL COAT) TON 350.0000 4,900.00 0.000 0 025 SEGMENT CORRECTION EA 1,215.0000 12,150.00 10.000 12,150 026 HOT MIX ASPHALT (TYPE A) TON 123.0000 924,960.00 8,086.290 994,613 027 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 100.0000 2,410,000.00 24,753.050 2,475,305 028 DATA CORE LS 1,600.0000 1,600.00 0.000 0 029 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 9.0000 12,060.00 0.000 0 030 TACK COAT TON 1,385.0000 96,950.00 22.000 30,470 031 REMOVE ASPHALT CONCRETE DIKE LF 3.0000 4,020.00 1,020.000 3,060 032 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.5000 365,250.00 141,577.920 353,944 033 PUBLIC SAFETY PLAN LS 7,900.0000 7,900.00 1.000 7,900 034 RAPID SETTING CONCRETE (PATCH) CF 169.0000 6,760.00 3.520 594 035 REMOVE ASPHALT CONCRETE SURFACING SQFT 4.0000 8,836.00 2,209.000 8,836 036 REMOVE UNSOUND CONCRETE CF 170.0000 6,800.00 3.520 598 037 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 3.0000 9,402.00 3,134.000 9,402 038 FURNISH POLYESTER CONCRETE OVERLAY CF 113.0000 26,555.00 248.330 28,061 039 PLACE POLYESTER CONCRETE OVERLAY SQFT 24.0000 57,432.00 2,249.000 53,976 (F) 040 TREAT BRIDGE DECK SQFT 3.0000 2,214.00 594.000 1,782 (F) 041 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 180.0000 1,620.00 10.000 1,800 042 RECONSTRUCT SURVEY MONUMENT EA 1,600.0000 12,800.00 8.000 12,800.00 8.000 12,800 043 REMOVE PAVEMENT MARKER EA 0.5000 1,870.00 0.000 0 044 PAVEMENT MARKER (RETROREFLECTIVE) EA 1.5000 5,610.00 0.000 0 045 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 4.5000 10,125.00 0.000 0 WET NIGHT VISIBILITY) 046 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 1,045.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 047 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 815.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 048 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 31,050.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) PROGRAM CAS145 PAGE 3 DATE 01/21/26 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1S6404 TIME 03:34 PM ESTIMATE NO. 006 BID OPENING 04/09/25 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/26 R.E. NAME: JAGGA DHAMI DATE OF THIS ESTIMATE 01/21/26 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 049 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0500 146,580.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 050 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.2500 3,400.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 051 THERMOPLASTIC CROSSWALK AND PAVEMENT SQFT 4.5000 11,340.00 0.000 0 MARKING (ENHANCED WET NIGHT VISIBILITY) 052 REMOVE PAINTED TRAFFIC STRIPE LF 0.5000 62,700.00 0.000 0 053 REMOVE PAINTED PAVEMENT MARKING SQFT 0.5000 1,125.00 0.000 0 054 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.0000 840.00 0.000 0 055 6" RUMBLE STRIP (ASPHALT CONCRETE STA 25.0000 25,250.00 977.170 24,429.25 977.170 24,429 PAVEMENT) 056 6" RUMBLE STRIP (ASPHALT CONCRETE STA 26.0000 2,184.00 80.190 2,084.94 80.190 2,084 PAVEMENT-SINUSOIDAL) 057 12" RUMBLE STRIP (ASPHALT CONCRETE STA 25.0000 13,250.00 525.280 13,132.00 525.280 13,132 PAVEMENT) 058 12" RUMBLE STRIP (ASPHALT CONCRETE STA 26.0000 1,300.00 47.120 1,225.12 47.120 1,225 PAVEMENT-SINUSOIDAL) 059 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,300.0000 1,300.00 0.035 45.50 1.000 1,300 SYSTEM ELEMENTS DURING CONSTRUCTION 060 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 8,750.0000 8,750.00 1.000 8,750 061 MODIFYING TRAFFIC MONITORING STATIONS LS 30,600.0000 30,600.00 1.000 30,600 PROGRAM CAS145 PAGE 4 DATE 01/21/26 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1S6404 TIME 03:34 PM ESTIMATE NO. 006 BID OPENING 04/09/25 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/26 R.E. NAME: JAGGA DHAMI DATE OF THIS ESTIMATE 01/21/26 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 193,400.07 6,452,447.14 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 193,400.07 6,452,447.14 062 MOBILIZATION LS 800,000.0000 800,000.00 1.000 800,000 ORIGINAL CONTRACT AMOUNT 8,017,200.00 TOTAL WORK COMPLETED 193,400.07 7,252,447.14 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 193,400.07 7,252,447.14 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 06/03/25 85 07/29/25 07/29/25 01/23/26 85 22 0 0 90% 100% PROGRESS IS SATISFACTORY JAGGA DHAMI RESIDENT ENGINEER