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 09/20/21 EST. NO. 006 TIME 02:12 PM 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 09/20/21 EST. NO. 006 TIME 02:12 PM 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 09/20/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4J7304 TIME 02:12 PM ESTIMATE NO. 006 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 09/20/21 R.E. NAME: NGUYEN, VERNON DATE OF THIS ESTIMATE 09/20/21 LOCATION 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 0.111 5,971.80 0.738 39,704 003 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 0.032 297.60 0.814 7,570 006 TRAFFIC CONTROL SYSTEM LS 146,351.5300 146,351.53 0.111 16,245.02 0.737 107,861 007 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 8.0700 2,582.40 139.000 1,121.73 437.000 3,526 008 TEMPORARY TRAFFIC STRIPE (PAINT) LF 1.1100 8,580.30 3,823.000 4,243.53 9,754.000 10,826 009 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 92.000 2,047.92 228.000 5,075 012 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 10,250.0000 10,250.00 0.029 297.25 0.863 8,845 013 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 68,000.0000 68,000.00 0.111 7,548.00 0.736 50,048 014 TEMPORARY RAILING (TYPE K) LF 21.0000 75,600.00 1,400.000 29,400.00 3,940.000 82,740 015 TEMPORARY CRASH CUSHION MODULE EA 530.0000 20,140.00 21.000 11,130.00 59.000 31,270 016 TEMPORARY ALTERNATIVE CRASH CUSHION EA 4,500.0000 40,500.00 1.000 4,500.00 9.000 40,500 017 JOB SITE MANAGEMENT LS 7,500.0000 7,500.00 0.111 832.50 0.737 5,527 018 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 09/20/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4J7304 TIME 02:12 PM ESTIMATE NO. 006 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 09/20/21 R.E. NAME: NGUYEN, VERNON DATE OF THIS ESTIMATE 09/20/21 ------------------------------------------------------------------------------------------------------------------------------------ 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 0.111 2,220.00 0.737 14,740 024 TEMPORARY CONCRETE WASHOUT LS 3,800.0000 3,800.00 0.111 421.80 0.736 2,796 025 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 3.3400 6,646.60 1,187.000 3,964.58 2,656.000 8,871 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 0.111 2,386.50 0.737 15,845 029 ROADWAY EXCAVATION CY 56.0000 61,040.00 1,252.740 70,153 030 ROADWAY EXCAVATION (TYPE Z-2) CY 205.0000 280,850.00 1,153.000 236,365 (AERIALLY DEPOSITED LEAD) 031 DITCH EXCAVATION CY 148.0000 592.00 0.000 0 032 SUBGRADE ENHANCEMENT GEOGRID SQYD 4.5000 15,480.00 2,862.000 12,879 033 ROADSIDE CLEARING LS 16,000.0000 16,000.00 0.111 1,776.00 0.737 11,792 034 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 63,000.00 503.000 52,815 038 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 453,265.00 707.190 95,117.06 2,397.790 322,502 042 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 1.360 136.00 2.190 219 045 REMOVE ASPHALT CONCRETE DIKE LF 20.0000 6,800.00 712.200 14,244 046 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 09/20/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4J7304 TIME 02:12 PM ESTIMATE NO. 006 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 09/20/21 R.E. NAME: NGUYEN, VERNON DATE OF THIS ESTIMATE 09/20/21 ------------------------------------------------------------------------------------------------------------------------------------ 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 10.900 36,242 054 MINOR CONCRETE (MISCELLANEOUS CY 2,875.0000 2,875.00 1.000 2,875 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 1,253.000 15,036 058 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 0.110 2,453.00 0.110 2,453 061 MAINTAINING EXISTING ELECTRICAL LS 10,000.0000 10,000.00 0.500 5,000.00 0.500 5,000 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 1.000 50.00 3.000 150 066 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 1.000 37,075 073 CONCRETE BARRIER (TYPE 60MS) LF 142.0000 58,220.00 0.000 0 074 CONCRETE BARRIER (TYPE 60MSC) LF 185.0000 74,000.00 399.000 73,815 075 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 09/20/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4J7304 TIME 02:12 PM ESTIMATE NO. 006 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 09/20/21 R.E. NAME: NGUYEN, VERNON DATE OF THIS ESTIMATE 09/20/21 ------------------------------------------------------------------------------------------------------------------------------------ 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 5,112.80 384.120 318.82 3,562.120 2,956 084 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.2300 3,634.90 40.000 89.20 314.000 700 085 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 20,000.0000 20,000.00 0.500 10,000.00 0.500 10,000 SYSTEM ELEMENTS DURING CONSTRUCTION 086 TEMPORARY LIGHTING SYSTEMS LS 134,000.0000 134,000.00 0.651 87,234.00 0.900 120,600 087 TEMPORARY RAMP METERING SYSTEMS LS 42,000.0000 42,000.00 0.329 13,818.00 0.900 37,800 088 MODIFYING LIGHTING SYSTEMS LS 199,000.0000 199,000.00 0.267 53,133.00 0.570 113,430 089 MODIFYING RAMP METERING SYSTEMS LS 11,835.0000 11,835.00 0.465 5,503.28 0.741 8,769 090 MODIFYING FIBER OPTIC CABLE SYSTEMS LS 126,925.0000 126,925.00 0.510 64,731.75 0.510 64,731 PROGRAM CAS145 PAGE 5 DATE 09/20/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4J7304 TIME 02:12 PM ESTIMATE NO. 006 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 09/20/21 R.E. NAME: NGUYEN, VERNON DATE OF THIS ESTIMATE 09/20/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 431,988.34 1,728,660.24 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 431,988.34 1,728,660.24 091 MOBILIZATION LS 247,000.0000 247,000.00 0.050 12,350.00 1.000 247,000 ORIGINAL CONTRACT AMOUNT 2,827,249.00 TOTAL WORK COMPLETED 444,338.34 1,975,660.24 MATERIALS ON HAND ON SITE -24,544.17 0.00 DEDUCTIONS 0.00 0.00 TOTAL 419,794.17 1,975,660.24 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 11/30/21 132 27 0 0 67% 73% PROGRESS IS SATISFACTORY NGUYEN, VERNON RESIDENT ENGINEER PROGRAM CAS145 DATE 09/20/21