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 08/24/20 EST. NO. 001 TIME 04:01 PM R.E. NAME: VINCE LADIAO 10-1K4204 --------------------------------------------------------------------------- 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 08/24/20 EST. NO. 001 TIME 04:01 PM R.E. NAME: VINCE LADIAO 10-1K4204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1K4204 TIME 04:01 PM ESTIMATE NO. 001 BID OPENING 05/21/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/20 R.E. NAME: VINCE LADIAO DATE OF THIS ESTIMATE 08/24/20 LOCATION PROGRESS ESTIMATE 10-MER-165-30.6/36.7 ----------------- 10-STA-165-0.0/1.6 TEICHERT CONSTRUCTION IN MERCED COUNTY IN AND NEAR HILMAR 400 SUNRISE AVE. SUITE 300; FROM MERCED RIVER BRIDGE TO ROSEVILLE CA 95661 STANISLAUS COUNTY AND IN STANISLAUS COUNTY NEAR TURLOCK FROM MERCED COUNTY TO RTE 99 SEPARATION FED. AID NO. ACST-S165(115)E RHMA-G OVERLAY & HMA DIGOUTS ------------------------------------------------------------------------------------------------------------------------------------ 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 1.000 3,000.00 1.000 3,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 2,700.0000 135,000.00 9.000 24,300.00 9.000 24,300 003 CONSTRUCTION AREA SIGNS LS 12,000.0000 12,000.00 0.500 6,000.00 0.500 6,000 004 TRAFFIC CONTROL SYSTEM LS 320,018.0000 320,018.00 0.180 57,603.24 0.180 57,603 005 PORTABLE RADAR SPEED FEEDBACK SIGN LS 8,000.0000 8,000.00 0.180 1,440.00 0.180 1,440 SYSTEMS 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 15,000.0000 15,000.00 0.180 2,700.00 0.180 2,700 007 JOB SITE MANAGEMENT LS 5,000.0000 5,000.00 0.180 900.00 0.180 900 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 1.000 1,000.00 1.000 1,000 009 TEMPORARY CONCRETE WASHOUT LS 1,000.0000 1,000.00 0.180 180.00 0.180 180 010 REMOVE YELLOW PAINTED TRAFFIC STRIPE LF 0.2000 7,520.00 0.000 0 (HAZARDOUS WASTE) 011 REMOVE YELLOW PAINTED PAVEMENT MARKING SQFT 3.0000 26,550.00 0.000 0 (HAZARDOUS WASTE) 012 SHOULDER BACKING TON 70.0000 109,900.00 0.000 0 013 MICRO-SURFACING TON 220.0000 160,600.00 0.000 0 014 FULL WIDTH SEGMENT CORRECTION EA 1,800.0000 14,400.00 0.000 0 015 PARTIAL WIDTH SEGMENT CORRECTION EA 1,400.0000 19,600.00 0.000 0 016 HOT MIX ASPHALT (TYPE A) TON 69.0000 793,500.00 6,500.770 448,553.13 6,500.770 448,553 017 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 73.0000 824,900.00 0.000 0 018 DATA CORE LS 5,000.0000 5,000.00 0.000 0 019 TACK COAT TON 2,400.0000 100,800.00 19.490 46,776.00 19.490 46,776 020 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 5.2500 307,650.00 47,272.350 248,179.84 47,272.350 248,179 021 ADJUST FRAME AND COVER TO GRADE EA 1,800.0000 7,200.00 2.000 3,600.00 2.000 3,600 022 RECONSTRUCT SURVEY MONUMENT EA 1,500.0000 3,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 08/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1K4204 TIME 04:01 PM ESTIMATE NO. 001 BID OPENING 05/21/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/20 R.E. NAME: VINCE LADIAO DATE OF THIS ESTIMATE 08/24/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ADJUST MONUMENT COVER TO GRADE EA 1,400.0000 5,600.00 0.000 0 024 REMOVE PAVEMENT MARKER EA 1.0000 2,600.00 0.000 0 025 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 7,920.00 0.000 0 026 THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 35,400.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 027 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 856.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 028 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 9,720.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 029 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.8500 71,060.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 030 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 3,850.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 031 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 560.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 032 REMOVE PAINTED TRAFFIC STRIPE LF 0.1500 11,490.00 0.000 0 033 6" RUMBLE STRIP STA 70.0000 12,600.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 034 12" RUMBLE STRIP STA 75.0000 12,750.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 035 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,500.0000 2,500.00 1.000 2,500.00 1.000 2,500 SYSTEM ELEMENTS DURING CONSTRUCTION 036 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 70,000.0000 70,000.00 0.000 0 037 SLURRY SEAL TON 220.0000 88,000.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 08/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1K4204 TIME 04:01 PM ESTIMATE NO. 001 BID OPENING 05/21/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/20 R.E. NAME: VINCE LADIAO DATE OF THIS ESTIMATE 08/24/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 846,732.21 846,732.21 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 846,732.21 846,732.21 ORIGINAL CONTRACT AMOUNT 3,215,544.00 TOTAL WORK COMPLETED 846,732.21 846,732.21 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 846,732.21 846,732.21 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 07/10/20 50 08/09/20 08/09/20 10/21/20 9 1 0 0 26% 18% PROGRESS IS SATISFACTORY VINCE LADIAO RESIDENT ENGINEER PROGRAM CAS145 DATE 08/24/20