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 03/24/20 EST. NO. 001 TIME 05:07 PM R.E. NAME: IAN NGUYEN 05-1C9804 --------------------------------------------------------------------------- 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 03/24/20 EST. NO. 001 TIME 05:07 PM R.E. NAME: IAN NGUYEN 05-1C9804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 03/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1C9804 TIME 05:07 PM ESTIMATE NO. 001 BID OPENING 07/16/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/20 R.E. NAME: IAN NGUYEN DATE OF THIS ESTIMATE 03/24/20 LOCATION PROGRESS ESTIMATE 05-MON-1-T100.7/R102.0 ----------------- 05-SCR-1-R0.0/R8.1 A. TEICHERT & SON INC. DBA IN SANTA CRUZ AND MONTEREY 05-SCR-129-L0.1/L0.1 TEICHERT CONSTRUCTION COUNTIES, FROM 0.2 MILES SOUTH OF 400 SUNRISE AVE. SUITE 300; SALINAS ROAD OC TO 0.2 MILES NORTH ROSEVILLE CA 95661 OF LARKING VALLEY ROAD UC FED. AID NO. ACNH-000C(498)E CONSTRUCT MAINTENANCE VEHICLE PULL ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,000.0000 3,000.00 0.500 1,500.00 0.500 1,500 002 CONSTRUCTION AREA SIGNS LS 20,000.0000 20,000.00 0.600 12,000.00 0.600 12,000 003 TRAFFIC CONTROL SYSTEM LS 297,905.2000 297,905.20 0.000 0 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 15,000.0000 15,000.00 0.000 0 005 JOB SITE MANAGEMENT LS 5,000.0000 5,000.00 0.000 0 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 0.500 500.00 0.500 500 007 TEMPORARY DRAINAGE INLET PROTECTION EA 180.0000 11,340.00 0.000 0 008 TEMPORARY CONCRETE WASHOUT LS 5,000.0000 5,000.00 0.000 0 009 TREATED WOOD WASTE LB 0.3500 4,585.00 0.000 0 010 REMOVE CONCRETE (MISCELLANEOUS) (SQFT) SQFT 7.0000 74,200.00 0.000 0 011 CLEARING AND GRUBBING (LS) LS 45,000.0000 45,000.00 0.000 0 012 ROADWAY EXCAVATION CY 130.0000 396,500.00 0.000 0 013 ROADWAY EXCAVATION (TYPE R-2) (AERIALLY CY 291.0000 98,940.00 0.000 0 DEPOSITED LEAD) 014 FIBER ROLLS LF 8.5000 12,835.00 0.000 0 015 COMPOST (CY) CY 200.0000 5,000.00 0.000 0 016 CLASS 2 AGGREGATE BASE (CY) CY 365.0000 365,000.00 0.000 0 017 MINOR HOT MIX ASPHALT TON 345.0000 376,050.00 0.000 0 018 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 51.0000 9,180.00 0.000 0 019 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 51.0000 9,690.00 0.000 0 020 PLACE HOT MIX ASPHALT SQYD 1,500.0000 4,350.00 0.000 0 (MISCELLANEOUS AREA) 021 REMOVE ASPHALT CONCRETE DIKE LF 37.5000 16,125.00 0.000 0 022 STRUCTURAL CONCRETE, DRAINAGE INLET CY 3,700.0000 58,090.00 0.000 0 (F) PROGRAM CAS145 PAGE 2 DATE 03/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1C9804 TIME 05:07 PM ESTIMATE NO. 001 BID OPENING 07/16/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/20 R.E. NAME: IAN NGUYEN DATE OF THIS ESTIMATE 03/24/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 18" ALTERNATIVE PIPE CULVERT LF 140.0000 28,000.00 0.000 0 024 DRAINAGE INLET MARKER EA 50.0000 400.00 0.000 0 025 INLET DEPRESSION EA 1,770.0000 12,390.00 0.000 0 026 REMOVE PIPE (LF) LF 159.0000 1,272.00 0.000 0 027 ADJUST FRAME AND GRATE TO GRADE EA 3,150.0000 3,150.00 0.000 0 028 MINOR CONCRETE (CURB) (CY) CY 9,350.0000 15,895.00 0.000 0 029 MINOR CONCRETE (MISCELLANEOUS CY 1,150.0000 19,550.00 0.000 0 CONSTRUCTION) 030 MINOR CONCRETE (EXPOSED AGGREGATE SQFT 14.5500 1,390,980.00 0.000 0 CONCRETE) 031 REMOVE CURB LF 34.0000 15,980.00 0.000 0 032 MISCELLANEOUS IRON AND STEEL LB 1.6000 4,172.80 0.000 0 (F) 033 24' CHAIN LINK GATE (TYPE CL-6) EA 4,600.0000 9,200.00 0.000 0 034 REMOVE CHAIN LINK FENCE LF 11.0000 264.00 0.000 0 035 REMOVE PAVEMENT MARKER EA 24.0000 4,080.00 0.000 0 036 DELINEATOR (CLASS 1) EA 50.0000 2,750.00 0.000 0 037 PAVEMENT MARKER (RETROREFLECTIVE) EA 42.0000 5,880.00 0.000 0 038 OBJECT MARKER (TYPE K-1) EA 50.0000 300.00 0.000 0 039 REMOVE MARKER EA 10.0000 50.00 0.000 0 040 REMOVE POST SLEEVE EA 75.0000 900.00 0.000 0 041 RESET MILEPOST MARKER EA 25.0000 25.00 0.000 0 042 RESET OBJECT MARKER EA 25.0000 525.00 0.000 0 043 RESET ROADSIDE SIGN EA 225.0000 12,600.00 0.000 0 044 RELOCATE OBJECT MARKER EA 25.0000 150.00 0.000 0 045 RELOCATE ROADSIDE SIGN EA 225.0000 3,150.00 0.000 0 046 POST SLEEVE EA 250.0000 17,500.00 0.000 0 047 MIDWEST GUARDRAIL SYSTEM (8' POST) LF 69.0000 4,140.00 0.000 0 048 SINGLE THRIE BEAM BARRIER (WOOD POST) LF 51.0000 30,090.00 0.000 0 049 SINGLE THRIE BEAM BARRIER (STEEL POST) LF 76.5000 13,005.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 03/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1C9804 TIME 05:07 PM ESTIMATE NO. 001 BID OPENING 07/16/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/20 R.E. NAME: IAN NGUYEN DATE OF THIS ESTIMATE 03/24/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 DOUBLE THRIE BEAM BARRIER (WOOD POST) LF 94.0000 13,160.00 0.000 0 051 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,020.0000 11,220.00 0.000 0 052 ALTERNATIVE CRASH CUSHION SYSTEM EA 43,860.0000 43,860.00 0.000 0 053 CONCRETE BARRIER (TYPE 60MF) LF 675.0000 54,000.00 0.000 0 054 REMOVE GUARDRAIL LF 8.2000 2,214.00 0.000 0 055 REMOVE SINGLE METAL BEAM BARRIER LF 7.0000 7,350.00 0.000 0 056 6" THERMOPLASTIC TRAFFIC STRIPE LF 9.3000 32,178.00 0.000 0 057 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 6.1000 19,337.00 0.000 0 058 MODIFYING EXISTING ELECTRICAL SYSTEM LS 235,000.0000 235,000.00 0.000 0 059 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 060 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,500.0000 2,500.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 4 DATE 03/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1C9804 TIME 05:07 PM ESTIMATE NO. 001 BID OPENING 07/16/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/20 R.E. NAME: IAN NGUYEN DATE OF THIS ESTIMATE 03/24/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 14,000.00 14,000.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 14,000.00 14,000.00 061 MOBILIZATION LS 420,000.0000 420,000.00 0.000 0 ORIGINAL CONTRACT AMOUNT 4,271,008.00 TOTAL WORK COMPLETED 14,000.00 14,000.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 14,000.00 14,000.00 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 09/17/19 160 00/00/00 00/00/00 10/20/20 8 0 0 0 0% 5% PROGRESS IS SATISFACTORY IAN NGUYEN RESIDENT ENGINEER PROGRAM CAS145 DATE 03/24/20