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 09/21/20 EST. NO. 002 TIME 11:54 AM 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 09/21/20 EST. NO. 002 TIME 11:54 AM 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 09/21/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1K4204 TIME 11:54 AM ESTIMATE NO. 002 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 09/20/20 R.E. NAME: VINCE LADIAO DATE OF THIS ESTIMATE 09/21/20 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 3,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 2,700.0000 135,000.00 12.000 32,400.00 21.000 56,700 003 CONSTRUCTION AREA SIGNS LS 12,000.0000 12,000.00 0.500 6,000 004 TRAFFIC CONTROL SYSTEM LS 320,018.0000 320,018.00 0.240 76,804.32 0.420 134,407 005 PORTABLE RADAR SPEED FEEDBACK SIGN LS 8,000.0000 8,000.00 0.240 1,920.00 0.420 3,360 SYSTEMS 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 15,000.0000 15,000.00 0.240 3,600.00 0.420 6,300 007 JOB SITE MANAGEMENT LS 5,000.0000 5,000.00 0.240 1,200.00 0.420 2,100 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 1.000 1,000 009 TEMPORARY CONCRETE WASHOUT LS 1,000.0000 1,000.00 0.240 240.00 0.420 420 010 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 9.000 16,200.00 9.000 16,200 015 PARTIAL WIDTH SEGMENT CORRECTION EA 1,400.0000 19,600.00 15.000 21,000.00 15.000 21,000 016 HOT MIX ASPHALT (TYPE A) TON 69.0000 793,500.00 3,246.910 224,036.79 9,747.680 672,589 017 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 73.0000 824,900.00 8,125.290 593,146.17 8,125.290 593,146 018 DATA CORE LS 5,000.0000 5,000.00 0.000 0 019 TACK COAT TON 2,400.0000 100,800.00 30.280 72,672.00 49.770 119,448 020 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 5.2500 307,650.00 11,932.800 62,647.20 59,205.150 310,827 021 ADJUST FRAME AND COVER TO GRADE EA 1,800.0000 7,200.00 2.000 3,600 022 RECONSTRUCT SURVEY MONUMENT EA 1,500.0000 3,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 09/21/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1K4204 TIME 11:54 AM ESTIMATE NO. 002 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 09/20/20 R.E. NAME: VINCE LADIAO DATE OF THIS ESTIMATE 09/21/20 ------------------------------------------------------------------------------------------------------------------------------------ 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 SYSTEM ELEMENTS DURING CONSTRUCTION 036 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 70,000.0000 70,000.00 0.800 56,000.00 0.800 56,000 037 SLURRY SEAL TON 220.0000 88,000.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 09/21/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1K4204 TIME 11:54 AM ESTIMATE NO. 002 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 09/20/20 R.E. NAME: VINCE LADIAO DATE OF THIS ESTIMATE 09/21/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 1,161,866.48 2,008,598.69 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 1,161,866.48 2,008,598.69 ORIGINAL CONTRACT AMOUNT 3,215,544.00 TOTAL WORK COMPLETED 1,161,866.48 2,008,598.69 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,161,866.48 2,008,598.69 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 10/26/20 26 4 0 0 62% 52% PROGRESS IS SATISFACTORY VINCE LADIAO RESIDENT ENGINEER PROGRAM CAS145 DATE 09/21/20