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 07/20/18 EST. NO. 002 TIME 02:27 PM R.E. NAME: RAAID ABOUZEDAN 10-1H4304 --------------------------------------------------------------------------- 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 07/20/18 EST. NO. 002 TIME 02:27 PM R.E. NAME: RAAID ABOUZEDAN 10-1H4304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/20/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1H4304 TIME 02:27 PM ESTIMATE NO. 002 BID OPENING 02/13/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/18 R.E. NAME: RAAID ABOUZEDAN DATE OF THIS ESTIMATE 07/20/18 LOCATION PROGRESS ESTIMATE 10-MER-59-16.2/23.0 ----------------- TEICHERT CONSTRUCTION IN MERCED COUNTY IN AND NEAR MERCED 400 SUNRISE AVE, SUITE 300 FROM SOUTH FORK BLACK RASCAL CANAL ROSEVILLE CA 95661 TO 0.1 MILE SOUTH OF OAKDALE ROAD FED. AID NO. N O N E 0.1' RAC (G) OVERLAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,100.0000 3,100.00 1.000 3,100 002 CONSTRUCTION AREA SIGNS LS 9,500.0000 9,500.00 0.500 4,750 003 TRAFFIC CONTROL SYSTEM LS 350,000.0000 350,000.00 0.420 147,000.00 0.600 210,000 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 12,000.0000 12,000.00 0.420 5,040.00 0.600 7,200 005 JOB SITE MANAGEMENT LS 10,000.0000 10,000.00 0.420 4,200.00 0.600 6,000 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 1.000 1,000 007 SHOULDER BACKING TON 62.0000 96,720.00 1,814.310 112,487.22 1,814.310 112,487 008 PREPAVING INERTIAL PROFILER LS 5,000.0000 5,000.00 1.000 5,000 009 PREPAVING GRINDING DAY EA 8,500.0000 85,000.00 0.000 0 010 HOT MIX ASPHALT (TYPE A) TON 125.0000 90,000.00 120.000 15,000.00 720.000 90,000 011 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 74.0000 691,160.00 7,935.590 587,233.66 7,935.590 587,233 012 DATA CORE LS 3,250.0000 3,250.00 1.000 3,250.00 1.000 3,250 013 TACK COAT TON 1.0000 61.00 58.100 58.10 58.600 58 014 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 6.0000 46,500.00 -1,110.000 -6,660.00 7,750.000 46,500 015 ADJUST MANHOLE TO GRADE EA 4,000.0000 8,000.00 2.000 8,000.00 2.000 8,000 016 SURVEY MONUMENT (TYPE D) EA 3,000.0000 3,000.00 1.000 3,000.00 1.000 3,000 017 ADJUST MONUMENT COVER TO GRADE EA 3,000.0000 3,000.00 1.000 3,000.00 1.000 3,000 018 REMOVE PAVEMENT MARKER EA 2.0000 4,220.00 2,106.000 4,212.00 2,106.000 4,212 019 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 10,550.00 0.000 0 020 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 142,000.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 021 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 1,575.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 022 THERMOPLASTIC CROSSWALK AND PAVEMENT SQFT 8.0000 19,280.00 0.000 0 MARKING (ENHANCED WET NIGHT VISIBILITY) PROGRAM CAS145 PAGE 2 DATE 07/20/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1H4304 TIME 02:27 PM ESTIMATE NO. 002 BID OPENING 02/13/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/18 R.E. NAME: RAAID ABOUZEDAN DATE OF THIS ESTIMATE 07/20/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 63,000.00 126,000.000 63,000.00 126,000.000 63,000 024 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 9,640.00 2,401.000 9,604.00 2,401.000 9,604 025 6" RUMBLE STRIP STA 17.0000 3,570.00 105.000 1,785.00 105.000 1,785 (ASPHALT CONCRETE PAVEMENT) 026 6" RUMBLE STRIP STA 17.0000 2,380.00 70.000 1,190.00 70.000 1,190 (ASPHALT CONCRETE PAVEMENT - SINUSOIDAL) 027 12" RUMBLE STRIP STA 17.0000 2,380.00 70.000 1,190.00 70.000 1,190 (ASPHALT CONCRETE PAVEMENT) 028 12" RUMBLE STRIP STA 17.0000 1,122.00 33.000 561.00 33.000 561 (ASPHALT CONCRETE PAVEMENT - SINUSOIDAL) 029 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 4,000.0000 4,000.00 0.420 1,680.00 0.600 2,400 SYSTEM ELEMENTS DURING CONSTRUCTION 030 MODIFYING EXISTING ELECTRICAL SYSTEM LS 145,500.0000 145,500.00 0.800 116,400.00 0.800 116,400 PROGRAM CAS145 PAGE 3 DATE 07/20/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1H4304 TIME 02:27 PM ESTIMATE NO. 002 BID OPENING 02/13/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/18 R.E. NAME: RAAID ABOUZEDAN DATE OF THIS ESTIMATE 07/20/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 1,081,230.98 1,290,921.48 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 1,081,230.98 1,290,921.48 ORIGINAL CONTRACT AMOUNT 1,826,508.00 TOTAL WORK COMPLETED 1,081,230.98 1,290,921.48 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,081,230.98 1,290,921.48 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 04/09/18 45 06/11/18 06/11/18 08/13/18 27 0 0 0 69% 60% PROGRESS IS SATISFACTORY RAAID ABOUZEDAN RESIDENT ENGINEER PROGRAM CAS145 DATE 07/20/18