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 07/22/21 EST. NO. 004 TIME 11:46 AM R.E. NAME: NGUYEN, VERNON 04-4J7304 --------------------------------------------------------------------------- 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 07/22/21 EST. NO. 004 TIME 11:46 AM R.E. NAME: NGUYEN, VERNON 04-4J7304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4J7304 TIME 11:46 AM ESTIMATE NO. 004 BID OPENING 12/15/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/21 R.E. NAME: NGUYEN, VERNON DATE OF THIS ESTIMATE 07/22/21 LOCATION RERUN PROGRESS ESTIMATE 04-ALA-880-20.9/20.9 ----------------------- A. TEICHERT AND SON, INC. DBA IN ALAMEDA COUNTY IN SAN LEANDRO AT TEICHERT CONSTRUCTION WASHINGTON AVENUE 400 SUNRISE BLVD.; ROSEVILLE CA 95661 FED. AID NO. HSIM-8801(911) RECONSTRUCT RAMPS. ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 4,000.0000 4,000.00 1.000 4,000 002 TIME-RELATED OVERHEAD (LS) LS 53,800.0000 53,800.00 0.117 6,294.60 0.500 26,900 003 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 12,000.00 0.000 0 MEETING 004 HOURLY OFF-SITE HR 200.0000 2,000.00 0.000 0 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 005 CONSTRUCTION AREA SIGNS LS 9,300.0000 9,300.00 0.045 418.50 0.655 6,091 006 TRAFFIC CONTROL SYSTEM LS 146,351.5300 146,351.53 0.116 16,976.78 0.499 73,029 007 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 8.0700 2,582.40 298.000 2,404 008 TEMPORARY TRAFFIC STRIPE (PAINT) LF 1.1100 8,580.30 5,931.000 6,583 009 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 2,940.00 61.000 2,135 010 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 140.00 0.000 0 (LEFT IN PLACE) 011 TEMPORARY PAVEMENT MARKER EA 22.2600 3,784.20 136.000 3,027 012 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 10,250.0000 10,250.00 0.116 1,189.00 0.801 8,210 013 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 68,000.0000 68,000.00 0.116 7,888.00 0.498 33,864 014 TEMPORARY RAILING (TYPE K) LF 21.0000 75,600.00 2,540.000 53,340 015 TEMPORARY CRASH CUSHION MODULE EA 530.0000 20,140.00 38.000 20,140 016 TEMPORARY ALTERNATIVE CRASH CUSHION EA 4,500.0000 40,500.00 8.000 36,000 017 JOB SITE MANAGEMENT LS 7,500.0000 7,500.00 0.116 870.00 0.499 3,742 018 PREPARE WATER POLLUTION CONTROL PROGRAM LS 580.0000 580.00 0.750 435 019 TEMPORARY COVER SQYD 7.0000 4,620.00 0.000 0 020 TEMPORARY DRAINAGE INLET PROTECTION EA 240.0000 960.00 4.000 960 021 TEMPORARY FIBER ROLL LF 4.5000 6,075.00 425.000 1,912 022 TEMPORARY CONSTRUCTION ENTRANCE EA 7,500.0000 15,000.00 2.000 15,000 PROGRAM CAS145 PAGE 2 DATE 07/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4J7304 TIME 11:46 AM ESTIMATE NO. 004 BID OPENING 12/15/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/21 R.E. NAME: NGUYEN, VERNON DATE OF THIS ESTIMATE 07/22/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 STREET SWEEPING LS 20,000.0000 20,000.00 0.116 2,320.00 0.499 9,980 024 TEMPORARY CONCRETE WASHOUT LS 3,800.0000 3,800.00 0.116 440.80 0.498 1,892 025 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 3.3400 6,646.60 1,469.000 4,906 STRIPE (HAZARDOUS WASTE) 026 TREATED WOOD WASTE LB 0.2500 375.00 0.000 0 027 REMOVE CONCRETE (MISCELLANEOUS) (SQFT) SQFT 6.0000 12,900.00 2,150.000 12,900 028 CLEARING AND GRUBBING (LS) LS 21,500.0000 21,500.00 0.116 2,494.00 0.499 10,728 029 ROADWAY EXCAVATION CY 56.0000 61,040.00 1,187.740 66,513 030 ROADWAY EXCAVATION (TYPE Z-2) CY 205.0000 280,850.00 0.000 0 (AERIALLY DEPOSITED LEAD) 031 DITCH EXCAVATION CY 148.0000 592.00 0.000 0 032 SUBGRADE ENHANCEMENT GEOGRID SQYD 4.5000 15,480.00 705.000 3,172 033 ROADSIDE CLEARING LS 16,000.0000 16,000.00 0.116 1,856.00 0.499 7,984 034 HYDROMULCH SQFT 0.0700 1,008.00 0.000 0 035 FIBER ROLLS LF 2.7000 5,616.00 0.000 0 036 HYDROSEED SQFT 0.1200 1,728.00 0.000 0 037 CLASS 2 AGGREGATE BASE (CY) CY 105.0000 63,000.00 119.740 12,572 038 HIGH FRICTION SURFACE TREATMENT SQYD 46.0000 77,280.00 0.000 0 039 REPLACE ASPHALT CONCRETE SURFACING CY 455.0000 17,290.00 0.000 0 040 PRIME COAT TON 1,500.0000 9,000.00 0.000 0 041 HOT MIX ASPHALT (TYPE A) TON 134.5000 453,265.00 846.160 113,808 042 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 14.0000 15,820.00 0.000 0 043 PLACE HOT MIX ASPHALT SQYD 210.0000 5,040.00 0.000 0 (MISCELLANEOUS AREA) 044 TACK COAT TON 100.0000 700.00 0.000 0 045 REMOVE ASPHALT CONCRETE DIKE LF 20.0000 6,800.00 618.200 12,364 046 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 4.4000 23,408.00 0.000 0 047 24" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 755.0000 18,120.00 0.000 0 048 STRUCTURAL CONCRETE, DRAINAGE INLET CY 5,500.0000 14,300.00 0.000 0 (F) 049 18" ALTERNATIVE PIPE CULVERT LF 288.0000 19,872.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 07/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4J7304 TIME 11:46 AM ESTIMATE NO. 004 BID OPENING 12/15/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/21 R.E. NAME: NGUYEN, VERNON DATE OF THIS ESTIMATE 07/22/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 REMOVE CULVERT (LF) LF 40.0000 2,800.00 0.000 0 051 ADJUST INLET EA 2,175.0000 2,175.00 0.000 0 052 CULVERT SLURRY-CEMENT BACKFILL CY 405.0000 2,025.00 0.000 0 053 MINOR CONCRETE (CURB) (CY) CY 3,325.0000 23,275.00 9.500 31,587 054 MINOR CONCRETE (MISCELLANEOUS CY 2,875.0000 2,875.00 0.000 0 CONSTRUCTION) 055 MINOR CONCRETE (ISLAND PAVING) CY 1,175.0000 21,150.00 0.000 0 056 MINOR CONCRETE (BRUSHED CONCRETE) SQFT 30.0000 21,300.00 0.000 0 057 REMOVE CONCRETE CURB (LF) LF 12.0000 14,280.00 1,199.000 14,388 058 REMOVE CONCRETE ISLAND (PORTIONS) (SQYD) SQYD 72.0000 2,376.00 33.000 2,376 059 MISCELLANEOUS IRON AND STEEL LB 8.0000 3,824.00 0.000 0 (F) 060 SIGNAL AND LIGHTING (CITY) LS 22,300.0000 22,300.00 0.000 0 061 MAINTAINING EXISTING ELECTRICAL LS 10,000.0000 10,000.00 0.000 0 SYSTEM (CITY) 062 REMOVE PAVEMENT MARKER EA 1.1100 255.30 79.000 87 063 DELINEATOR (CLASS 1) EA 40.0000 320.00 0.000 0 064 PAVEMENT MARKER (RETROREFLECTIVE) EA 7.7900 1,791.70 0.000 0 065 OBJECT MARKER (TYPE P) EA 50.0000 550.00 2.000 100 066 CONCRETE BARRIER MARKER EA 25.0000 1,125.00 0.000 0 067 REMOVE ROADSIDE SIGN (WOOD POST) EA 100.0000 1,500.00 5.000 500 068 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 21.5000 4,515.00 0.000 0 (0.063"-UNFRAMED) 069 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.7500 1,371.75 0.000 0 (0.080"-UNFRAMED) 070 ROADSIDE SIGN - ONE POST EA 275.0000 5,225.00 0.000 0 071 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 100.0000 200.00 0.000 0 METHOD) 072 REUSABLE CRASH CUSHION EA 37,075.0000 37,075.00 0.000 0 073 CONCRETE BARRIER (TYPE 60MS) LF 142.0000 58,220.00 0.000 0 074 CONCRETE BARRIER (TYPE 60MSC) LF 185.0000 74,000.00 0.000 0 075 CONCRETE BARRIER (TYPE 6MS MODIFIED) LF 600.0000 39,600.00 0.000 0 076 THERMOPLASTIC PAVEMENT MARKING SQFT 6.1200 9,975.60 0.000 0 (ENHANCED WET NIGHT VISIBILITY) PROGRAM CAS145 PAGE 4 DATE 07/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4J7304 TIME 11:46 AM ESTIMATE NO. 004 BID OPENING 12/15/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/21 R.E. NAME: NGUYEN, VERNON DATE OF THIS ESTIMATE 07/22/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 720.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 18-12) 078 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 80.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) 079 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 315.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 080 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.8300 3,577.30 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 081 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.7800 2,723.40 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 082 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.8900 87.22 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 083 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.8300 5,112.80 3,178.000 2,637 084 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.2300 3,634.90 274.000 611 085 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 20,000.0000 20,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 086 TEMPORARY LIGHTING SYSTEMS LS 134,000.0000 134,000.00 0.249 33,366 087 TEMPORARY RAMP METERING SYSTEMS LS 42,000.0000 42,000.00 0.571 23,982 088 MODIFYING LIGHTING SYSTEMS LS 199,000.0000 199,000.00 0.303 60,297 089 MODIFYING RAMP METERING SYSTEMS LS 11,835.0000 11,835.00 0.276 3,266 090 MODIFYING FIBER OPTIC CABLE SYSTEMS LS 126,925.0000 126,925.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 07/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4J7304 TIME 11:46 AM ESTIMATE NO. 004 BID OPENING 12/15/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/21 R.E. NAME: NGUYEN, VERNON DATE OF THIS ESTIMATE 07/22/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 40,747.68 727,797.72 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 40,747.68 727,797.72 091 MOBILIZATION LS 247,000.0000 247,000.00 0.950 234,650 ORIGINAL CONTRACT AMOUNT 2,827,249.00 TOTAL WORK COMPLETED 40,747.68 962,447.72 MATERIALS ON HAND ON SITE 24,544.17 49,088.34 DEDUCTIONS 0.00 0.00 TOTAL 65,291.85 1,011,536.06 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 01/21/21 180 04/01/21 02/05/21 11/30/21 90 23 0 0 33% 50% PROGRESS IS SATISFACTORY NGUYEN, VERNON RESIDENT ENGINEER PROGRAM CAS145 DATE 07/22/21