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 10/23/14 EST. NO.05 TIME 08:08 AM R.E. NAME: SUKHI DEOL 10-381514 --------------------------------------------------------------------------- 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 0044 961.65 E.W. @ F.A.(+) 091714 N 0061.0 0045 1,415.65 091814 N 0062.0 0046 1,112.69 091914 N 0063.0 0047 1,080.56 092014 N 0064.0 0050 941.02 092414 N 0067.0 0051 1,515.73 092614 N 0068.0 0053 221.89 092114 N 0070.0 007 0001 2,000.00 E.W. @ L.S.(+) 100814 N 0001 0 9,249.19 TOTAL THIS ESTIMATE 41,755.60 TOTAL PREVIOUS ESTIMATE 51,004.79 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 10/23/14 EST. NO.05 TIME 08:08 AM R.E. NAME: SUKHI DEOL 10-381514 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE 3RD JMF VERFICATION -3,000.00 05 -3,000.00 -3,000.00 LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -1,000.00 05 -1,000.00 -1,000.00 TOTAL DEDUCTIONS -4,000.00 -4,000.00 PROGRAM CAS145 PAGE 1 DATE 10/23/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-381514 TIME 08:08 AM ESTIMATE NO. 05 BID OPENING 02/26/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/14 R.E. NAME: SUKHI DEOL DATE OF THIS ESTIMATE 10/23/14 LOCATION PROGRESS ESTIMATE 10-MER-165-26.7/30.0 ----------------- 10-MER-140-16.2/ .0 A. TEICHERT & SON INC. DBA IN MERCED COUNTY TEICHERT CONSTRUCTION P O BOX 520 FOWLER, CA 93625-0520 FED. AID NO. STP-P165(12)E AC OVERLAY, DIGOUTS, INTERSECTION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 1.000 2,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 4,000.0000 4,000.00 0.250 1,000.00 0.650 2,600 003 CONSTRUCTION AREA SIGNS LS 13,700.0000 13,700.00 0.500 6,850 004 TRAFFIC CONTROL SYSTEM LS 152,000.0000 152,000.00 0.300 45,600.00 0.650 98,800 005 TYPE III BARRICADE EA 85.0000 510.00 0.000 0 006 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 3.0000 105.00 0.000 0 007 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.3000 1,314.00 0.000 0 008 CHANNELIZER (SURFACE MOUNTED) EA 40.0000 4,400.00 0.000 0 009 TEMPORARY PAVEMENT MARKER EA 4.0000 520.00 0.000 0 010 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 35,000.0000 35,000.00 0.400 14,000.00 0.700 24,500 011 TEMPORARY RAILING (TYPE K) LF 5.0000 4,900.00 0.000 0 012 TEMPORARY CRASH CUSHION MODULE EA 100.0000 11,000.00 0.000 0 013 JOB SITE MANAGEMENT LS 6,000.0000 6,000.00 0.300 1,800.00 0.700 4,200 014 PREPARE STORM WATER POLLUTION PREVENTION LS 2,500.0000 2,500.00 1.000 2,500 PLAN 015 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 016 TEMPORARY DRAINAGE INLET PROTECTION EA 80.0000 400.00 4.000 320 017 TEMPORARY FIBER ROLL LF 5.0000 1,500.00 350.000 1,750.00 350.000 1,750 018 TEMPORARY CONSTRUCTION ENTRANCE EA 2,500.0000 5,000.00 0.500 1,250 019 STREET SWEEPING LS 9,600.0000 9,600.00 0.400 3,840.00 0.700 6,720 020 TEMPORARY CONCRETE WASHOUT LS 2,000.0000 2,000.00 1.000 2,000 021 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.2500 1,825.00 0.000 0 STRIPE (HAZARDOUS WASTE) 022 TREATED WOOD WASTE LB 7.5000 5,775.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 10/23/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-381514 TIME 08:08 AM ESTIMATE NO. 05 BID OPENING 02/26/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/14 R.E. NAME: SUKHI DEOL DATE OF THIS ESTIMATE 10/23/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE FENCE LF 3.5000 36,750.00 8,573.000 30,005 024 REMOVE MARKER EA 20.0000 220.00 0.000 0 025 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 1,095.00 0.000 0 026 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 6.0000 210.00 0.000 0 027 REMOVE PAVEMENT MARKER EA 3.0000 186.00 0.000 0 028 REMOVE ROADSIDE SIGN EA 100.0000 1,800.00 0.000 0 029 REMOVE ROADSIDE SIGN PANEL EA 80.0000 160.00 0.000 0 030 REMOVE PIPE (LF) LF 35.0000 6,300.00 157.200 5,502 031 REMOVE INLET EA 1,600.0000 1,600.00 1.000 1,600 032 RESET MAILBOX EA 250.0000 3,000.00 0.000 0 033 RESET ROADSIDE SIGN EA 200.0000 5,600.00 0.000 0 034 RELOCATE ROADSIDE SIGN EA 200.0000 1,200.00 0.000 0 035 ADJUST MONUMENT COVER EA 800.0000 2,400.00 0.000 0 036 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.2500 72,750.00 35,663.000 44,578.75 50,213.000 62,766 037 REMOVE CONCRETE (CY) CY 390.0000 2,730.00 7.000 2,730 038 CLEARING AND GRUBBING (LS) LS 8,250.0000 8,250.00 1.000 8,250 039 ROADWAY EXCAVATION CY 12.3000 516,600.00 600.000 7,380.00 30,437.000 374,375 040 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 1,500.0000 12,000.00 0.000 0 041 HYDROMULCH SQFT 0.0300 21,930.00 0.000 0 042 COMPOST SQFT 0.4000 27,640.00 0.000 0 043 CLASS 2 AGGREGATE BASE (CY) CY 31.0000 101,060.00 2,132.000 66,092.00 3,260.000 101,060 044 PREPAVING INERTIAL PROFILER LS 7,200.0000 7,200.00 0.500 3,600 045 HOT MIX ASPHALT (TYPE A) TON 76.0000 395,200.00 3,262.020 247,913.52 3,352.550 254,793 046 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 90.0000 1,017,000.00 9,371.270 843,414.30 9,371.270 843,414 047 SHOULDER RUMBLE STRIP STA 125.0000 2,500.00 191.100 23,887.50 191.100 23,887 (RHMA, GROUND-IN INDENTATIONS) 048 CENTERLINE RUMBLE STRIP STA 125.0000 1,375.00 101.700 12,712.50 101.700 12,712 (RHMA, GROUND-IN INDENTATIONS) 049 DATA CORE LS 2,000.0000 2,000.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 10/23/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-381514 TIME 08:08 AM ESTIMATE NO. 05 BID OPENING 02/26/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/14 R.E. NAME: SUKHI DEOL DATE OF THIS ESTIMATE 10/23/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 PLACE HOT MIX ASPHALT DIKE (TYPE D) LF 22.0000 3,960.00 233.000 5,126.00 233.000 5,126 051 PLACE HOT MIX ASPHALT SQYD 4.5000 33,300.00 3,152.000 14,184.00 3,152.000 14,184 (MISCELLANEOUS AREA) 052 TACK COAT TON 1.0000 64.00 23.850 23.85 23.850 23 053 JOINTED PLAIN CONCRETE PAVEMENT CY 540.0000 928,800.00 1,801.500 972,810 (RSC) 054 MINOR CONCRETE (MINOR STRUCTURE) CY 2,000.0000 18,000.00 7.000 14,000 (F) 055 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.0000 4,290.00 0.000 0 (0.063"-UNFRAMED) 056 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.0000 350.00 0.000 0 (0.080"-UNFRAMED) 057 ROADSIDE SIGN - ONE POST EA 200.0000 5,400.00 0.000 0 058 ROADSIDE SIGN - TWO POST EA 250.0000 250.00 0.000 0 059 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 80.0000 640.00 0.000 0 METHOD) 060 18" ALTERNATIVE PIPE CULVERT LF 50.0000 34,500.00 536.730 26,836 061 CONCRETE BACKFILL (PIPE TRENCH) CY 110.0000 44,000.00 111.000 12,210 062 18" REINFORCED CONCRETE PIPE LF 70.0000 35,000.00 498.000 34,860 063 24" REINFORCED CONCRETE PIPE LF 65.0000 20,150.00 308.300 20,039 064 54" REINFORCED CONCRETE PIPE LF 220.0000 61,600.00 0.000 0 065 54" CONCRETE FLARED END SECTION EA 2,850.0000 22,800.00 0.000 0 066 18" ALTERNATIVE FLARED END SECTION EA 800.0000 26,400.00 15.000 12,000.00 33.000 26,400 067 48" PRECAST CONCRETE PIPE MANHOLE LF 550.0000 3,300.00 6.000 3,300 068 ROCK SLOPE PROTECTION CY 85.0000 24,650.00 0.000 0 (1/4 T, METHOD B) (CY) 069 CONCRETE (SLOPE PROTECTION) CY 640.0000 13,440.00 0.000 0 070 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 39.0000 12,090.00 0.000 0 071 MINOR CONCRETE (CURB) (CY) CY 2,250.0000 6,525.00 2.700 6,075 072 MANHOLE FRAME AND COVER EA 400.0000 400.00 0.000 0 073 INLET FRAME AND GRATE EA 350.0000 1,750.00 4.000 1,400 074 FENCE (TYPE BW, 4-STRAND, WOOD POST) LF 16.0000 10,240.00 636.000 10,176 075 DELINEATOR (CLASS 1) EA 40.0000 2,240.00 0.000 0 076 MILEPOST MARKER EA 45.0000 675.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 10/23/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-381514 TIME 08:08 AM ESTIMATE NO. 05 BID OPENING 02/26/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/14 R.E. NAME: SUKHI DEOL DATE OF THIS ESTIMATE 10/23/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 OBJECT MARKER (TYPE L) EA 45.0000 540.00 0.000 0 078 THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 4,900.00 578.000 2,890.00 578.000 2,890 079 THERMOPLASTIC TRAFFIC STRIPE LF 0.2500 14,750.00 0.000 0 (SPRAYABLE) 080 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 2,190.00 0.000 0 081 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,500.0000 1,500.00 0.200 300.00 0.600 900 SYSTEM ELEMENTS DURING CONSTRUCTION 082 FLASHING BEACON SYSTEM LS 25,800.0000 25,800.00 0.150 3,870.00 0.800 20,640 083 MODIFY FLASHING BEACON LS 28,000.0000 28,000.00 0.500 14,000.00 0.800 22,400 084 MODIFY TRAFFIC MONITORING STATION LS 36,000.0000 36,000.00 0.700 25,200 085 MODIFY LIGHTING LS 17,500.0000 17,500.00 0.300 5,250.00 0.800 14,000 PROGRAM CAS145 PAGE 5 DATE 10/23/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-381514 TIME 08:08 AM ESTIMATE NO. 05 BID OPENING 02/26/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/14 R.E. NAME: SUKHI DEOL DATE OF THIS ESTIMATE 10/23/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,371,612.42 3,111,657.80 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 9,249.19 51,004.79 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,380,861.61 3,162,662.59 086 MOBILIZATION LS 410,000.0000 410,000.00 0.050 20,500.00 1.000 410,000 ORIGINAL CONTRACT AMOUNT 4,372,799.00 TOTAL WORK COMPLETED 1,401,361.61 3,572,662.59 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -4,000.00 -4,000.00 TOTAL 1,397,361.61 3,568,662.59 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 04/04/14 155 05/27/14 05/27/14 01/08/15 102 0 0 0 82% 66% PROGRESS IS SATISFACTORY SUKHI DEOL RESIDENT ENGINEER PROGRAM CAS145 DATE 10/23/14