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 07/24/23 EST. NO. 013 TIME 10:28 PM R.E. NAME: NGUYEN, IAN 05-1N4404 --------------------------------------------------------------------------- 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 0562 3,127.05 E.W. @ F.A.(+) 030223 N 0505.0 0563 3,158.20 030323 N 0506.0 0564 3,158.20 030623 N 0507.0 0565 3,146.23 030723 N 0508.0 0566 3,158.20 030823 N 0509.0 0567 3,170.72 030923 N 0510.0 0568 3,189.36 031023 N 0511.0 0569 11,378.30 051723 N 0559.0 0570 432.85 051323 N 0565.0 0571 228.90 053123 N 0566.0 0572 20,988.00 053123 N 0567.0 0573 6,569.18 052523 N 0569.0 0574 907.50 052923 N 0570.0 0575 600.00 053123 N 0571.0 0576 2,310.00 061623 N 0579.0 0577 2,640.00 061623 N 0580.0 0578 63,525.00 061623 N 0581.0 0579 16,588.00 061623 N 0582.0 0580 21,384.00 061623 N 0583.0 0581 25,520.00 061623 N 0584.0 0582 36,300.00 061623 N 0585.0 0583 3,960.00 061623 N 0586.0 0584 36,300.00 061623 N 0587.0 0585 3,960.00 061623 N 0588.0 0586 3,199.53 050823 N 0554.0 0587 3,199.53 050923 N 0555.0 0588 3,160.43 051023 N 0556.0 0589 3,206.42 051123 N 0557.0 0590 3,202.97 051223 N 0558.0 0591 3,199.53 051523 N 0560.0 0592 3,199.53 051623 N 0561.0 0593 3,199.53 051723 N 0562.0 0594 3,225.67 051823 N 0563.0 0595 3,287.27 051923 N 0564.0 0596 3,252.77 052223 N 0568.0 0597 63,525.00 062823 N 0589.0 0598 10,450.00 062823 N 0590.0 0599 7,150.00 062823 N 0591.0 392,157.87 TOTAL THIS ESTIMATE 3,888,316.10 TOTAL PREVIOUS ESTIMATE 4,280,473.97 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 07/24/23 EST. NO. 013 TIME 10:28 PM R.E. NAME: NGUYEN, IAN 05-1N4404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISS ANNUAL CEM-4401 -10,000.00 008 RECD ANNUAL CEM-4401 10,000.00 011 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 07/24/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1N4404 TIME 10:28 PM ESTIMATE NO. 013 BID OPENING 01/24/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/23 R.E. NAME: NGUYEN, IAN DATE OF THIS ESTIMATE 07/24/23 LOCATION PROGRESS ESTIMATE 05-SCR-1-0.0 ----------------- A. TEICHERT & SON, INC DBA IN SANTA CRUZ & MONTEREY COUNITIES AT 18 TEICHERT CONSTRUCTION VARIOUS LOCATIONS. CLEARING EMCAMPMENTS 400 SUNRISE AVE STE 300 REPAIR DAMAGES TO SHS, FENCE,GATES ETC. ROSEVILLE, CA 95661 DIRS EFA 05A FED. AID NO. N O N E CLEAR EMCAMPMENTS, REPAIR DAMAGES ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 REPAIR DAMAGES (BOND PREMIUM) LS 40,000.0000 40,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 07/24/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1N4404 TIME 10:28 PM ESTIMATE NO. 013 BID OPENING 01/24/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/23 R.E. NAME: NGUYEN, IAN DATE OF THIS ESTIMATE 07/24/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 0.00 0.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 392,157.87 4,280,473.97 SUBTOTAL AMOUNT EARNED 392,157.87 4,280,473.97 ORIGINAL CONTRACT AMOUNT 40,000.00 TOTAL WORK COMPLETED 392,157.87 4,280,473.97 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 392,157.87 4,280,473.97 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 05/03/22 200 02/11/22 02/11/22 10/20/23 145 0 0 0 54% 73% PROGRESS IS SATISFACTORY NGUYEN, IAN RESIDENT ENGINEER