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 09/21/20 EST. NO. 004 TIME 01:38 PM R.E. NAME: PHUNG, THANH 04-3Q4404 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 004 0001 55,749.00 E.W. @ L.S.(+) 082420 N 000010 55,749.00 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 55,749.00 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 09/21/20 EST. NO. 004 TIME 01:38 PM R.E. NAME: PHUNG, THANH 04-3Q4404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 09/21/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3Q4404 TIME 01:38 PM ESTIMATE NO. 004 BID OPENING 04/07/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/20 R.E. NAME: PHUNG, THANH DATE OF THIS ESTIMATE 09/21/20 LOCATION PROGRESS ESTIMATE 04-SCL-87-7.5/9.2 ----------------- A. TEICHERT AND SON, INC. DBA IN SANTA CLARA COUNTY IN SAN JOSE TEICHERT CONSTRUCTION FROM ROUTE 87/880 SEPARATION TO 400 SUNRISE BLVD.; ROUTE N87-N101/101 CONNECTOR ROSEVILLE CA 95661 SEPARATION FED. AID NO. ACNH-P087(33)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 2,000.0000 2,000.00 1.000 2,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,500.0000 90,000.00 22.000 33,000.00 60.000 90,000 003 CONSTRUCTION AREA SIGNS LS 10,000.0000 10,000.00 0.250 2,500.00 1.000 10,000 004 TRAFFIC CONTROL SYSTEM LS 90,039.5000 90,039.50 0.370 33,314.62 1.000 90,039 005 PORTABLE RADAR SPEED FEEDBACK SIGN LS 10,000.0000 10,000.00 0.250 2,500.00 1.000 10,000 SYSTEMS 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 20,000.0000 20,000.00 0.250 5,000.00 1.000 20,000 007 JOB SITE MANAGEMENT LS 15,000.0000 15,000.00 0.367 5,505.00 0.997 14,955 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 1.000 1,000 009 STREET SWEEPING LS 50,000.0000 50,000.00 0.367 18,350.00 0.997 49,850 010 INTELLIGENT COMPACTION LS 30,000.0000 30,000.00 1.000 30,000 011 HOT MIX ASPHALT (TYPE A) TON 108.0000 316,440.00 2,930.000 316,440 012 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 110.0000 1,727,000.00 12,484.140 1,373,255 013 DATA CORE LS 5,000.0000 5,000.00 1.000 5,000 014 TACK COAT TON 1.0000 60.00 60.000 60 015 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.0000 381,000.00 8,000.000 24,000.00 126,390.300 379,170 016 PAVEMENT MARKER (RETROREFLECTIVE) EA 6.0000 8,640.00 1,440.000 8,640.00 1,440.000 8,640 017 THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 2,010.00 670.000 2,010.00 670.000 2,010 (ENHANCED WET NIGHT VISIBILITY) 018 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 12,000.00 30,000.000 12,000.00 30,000.000 12,000 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 019 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 23,400.00 31,200.000 23,400.00 31,200.000 23,400 (ENHANCED WET NIGHT VISIBILITY) 020 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 4,210.00 4,210.000 4,210.00 4,210.000 4,210 (ENHANCED WET NIGHT VISIBILITY) 021 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.6500 2,320.50 3,570.000 2,320.50 3,570.000 2,320 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) PROGRAM CAS145 PAGE 2 DATE 09/21/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3Q4404 TIME 01:38 PM ESTIMATE NO. 004 BID OPENING 04/07/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/20 R.E. NAME: PHUNG, THANH DATE OF THIS ESTIMATE 09/21/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 022 MODIFYING TRAFFIC MONITORING STATIONS LS 30,500.0000 30,500.00 0.500 15,250.00 1.000 30,500 PROGRAM CAS145 PAGE 3 DATE 09/21/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3Q4404 TIME 01:38 PM ESTIMATE NO. 004 BID OPENING 04/07/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/20 R.E. NAME: PHUNG, THANH DATE OF THIS ESTIMATE 09/21/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 192,000.12 2,474,851.30 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 55,749.00 55,749.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 247,749.12 2,530,600.30 023 MOBILIZATION LS 300,000.0000 300,000.00 1.000 300,000 ORIGINAL CONTRACT AMOUNT 3,130,620.00 TOTAL WORK COMPLETED 247,749.12 2,830,600.30 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 247,749.12 2,830,600.30 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 05/19/20 60 06/03/20 06/03/20 10/30/20 55 22 0 0 88% 92% PROGRESS IS SATISFACTORY PROGRESS IS SATISFACTORY PHUNG, THANH RESIDENT ENGINEER PROGRAM CAS145 DATE 09/21/20