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 12/21/21 EST. NO. 009 TIME 02:47 PM R.E. NAME: NGUYEN, VERNON 04-4J7304 --------------------------------------------------------------------------- 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 0019 14,949.79 E.W. @ F.A.(+) 092321 N 0030.0 0020 16,252.45 092721 N 0031.0 0021 4,343.63 093021 N 0032.0 0023 11,172.62 102121 N 0034.0 005 0002 1,144.65 E.W. @ F.A.(+) 071521 N 0005.0 0003 4,872.01 072121 N 0006.0 0004 868.79 041621 N 0047.0 0005 1,101.03 041821 N 0048.0 0006 902.63 042321 N 0049.0 008 0001 1,021.42 E.W. @ F.A.(+) 081121 N 0042.0 0002 7,581.54 080621 N 0043.0 0003 2,891.48 091121 N 0046.0 0004 673.84 090821 N 0044.0 0005 3,072.28 090921 N 0045.0 70,848.16 TOTAL THIS ESTIMATE 32,945.92 TOTAL PREVIOUS ESTIMATE 103,794.08 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 12/21/21 EST. NO. 009 TIME 02:47 PM R.E. NAME: NGUYEN, VERNON 04-4J7304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 12/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4J7304 TIME 02:47 PM ESTIMATE NO. 009 BID OPENING 12/15/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/21 R.E. NAME: NGUYEN, VERNON DATE OF THIS ESTIMATE 12/21/21 LOCATION PROGRESS ESTIMATE 04-ALA-880-20.9/20.9 ----------------- A. TEICHERT AND SON, INC. DBA IN ALAMEDA COUNTY IN SAN LEANDRO AT TEICHERT CONSTRUCTION WASHINGTON AVENUE 400 SUNRISE BLVD.; ROSEVILLE CA 95661 FED. AID NO. HSIM-8801(911) RECONSTRUCT RAMPS. ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 4,000.0000 4,000.00 1.000 4,000 002 TIME-RELATED OVERHEAD (LS) LS 53,800.0000 53,800.00 0.030 1,614.00 0.985 52,993 003 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 12,000.00 0.000 0 MEETING 004 HOURLY OFF-SITE HR 200.0000 2,000.00 0.000 0 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 005 CONSTRUCTION AREA SIGNS LS 9,300.0000 9,300.00 0.859 7,988 006 TRAFFIC CONTROL SYSTEM LS 146,351.5300 146,351.53 0.030 4,390.55 0.983 143,863 007 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 8.0700 2,582.40 437.000 3,526 008 TEMPORARY TRAFFIC STRIPE (PAINT) LF 1.1100 8,580.30 9,754.000 10,826 009 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 2,940.00 61.000 2,135 010 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 140.00 0.000 0 (LEFT IN PLACE) 011 TEMPORARY PAVEMENT MARKER EA 22.2600 3,784.20 228.000 5,075 012 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 10,250.0000 10,250.00 0.979 10,034 013 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 68,000.0000 68,000.00 0.030 2,040.00 0.982 66,776 014 TEMPORARY RAILING (TYPE K) LF 21.0000 75,600.00 5,440.000 114,240 015 TEMPORARY CRASH CUSHION MODULE EA 530.0000 20,140.00 59.000 31,270 016 TEMPORARY ALTERNATIVE CRASH CUSHION EA 4,500.0000 40,500.00 9.000 40,500 017 JOB SITE MANAGEMENT LS 7,500.0000 7,500.00 0.030 225.00 0.983 7,372 018 PREPARE WATER POLLUTION CONTROL PROGRAM LS 580.0000 580.00 0.250 145.00 1.000 580 019 TEMPORARY COVER SQYD 7.0000 4,620.00 0.000 0 020 TEMPORARY DRAINAGE INLET PROTECTION EA 240.0000 960.00 4.000 960 021 TEMPORARY FIBER ROLL LF 4.5000 6,075.00 425.000 1,912 022 TEMPORARY CONSTRUCTION ENTRANCE EA 7,500.0000 15,000.00 2.000 15,000 PROGRAM CAS145 PAGE 2 DATE 12/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4J7304 TIME 02:47 PM ESTIMATE NO. 009 BID OPENING 12/15/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/21 R.E. NAME: NGUYEN, VERNON DATE OF THIS ESTIMATE 12/21/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 STREET SWEEPING LS 20,000.0000 20,000.00 0.030 600.00 0.983 19,660 024 TEMPORARY CONCRETE WASHOUT LS 3,800.0000 3,800.00 0.030 114.00 0.982 3,731 025 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 3.3400 6,646.60 2,656.000 8,871 STRIPE (HAZARDOUS WASTE) 026 TREATED WOOD WASTE LB 0.2500 375.00 0.000 0 027 REMOVE CONCRETE (MISCELLANEOUS) (SQFT) SQFT 6.0000 12,900.00 2,150.000 12,900 028 CLEARING AND GRUBBING (LS) LS 21,500.0000 21,500.00 0.030 645.00 0.983 21,134 029 ROADWAY EXCAVATION CY 56.0000 61,040.00 2,490.740 139,481 030 ROADWAY EXCAVATION (TYPE Z-2) CY 205.0000 280,850.00 125.000 25,625 (AERIALLY DEPOSITED LEAD) 031 DITCH EXCAVATION CY 148.0000 592.00 0.000 0 032 SUBGRADE ENHANCEMENT GEOGRID SQYD 4.5000 15,480.00 3,436.000 15,462 033 ROADSIDE CLEARING LS 16,000.0000 16,000.00 0.030 480.00 0.983 15,728 034 HYDROMULCH SQFT 0.0700 1,008.00 0.000 0 035 FIBER ROLLS LF 2.7000 5,616.00 0.000 0 036 HYDROSEED SQFT 0.1200 1,728.00 0.000 0 037 CLASS 2 AGGREGATE BASE (CY) CY 105.0000 63,000.00 599.000 62,895 038 HIGH FRICTION SURFACE TREATMENT SQYD 46.0000 77,280.00 0.000 0 039 REPLACE ASPHALT CONCRETE SURFACING CY 455.0000 17,290.00 38.000 17,290.00 38.000 17,290 040 PRIME COAT TON 1,500.0000 9,000.00 0.000 0 041 HOT MIX ASPHALT (TYPE A) TON 134.5000 453,265.00 4,247.100 571,234 042 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 14.0000 15,820.00 1,124.000 15,736 043 PLACE HOT MIX ASPHALT SQYD 210.0000 5,040.00 24.000 5,040.00 24.000 5,040 (MISCELLANEOUS AREA) 044 TACK COAT TON 100.0000 700.00 7.190 719 045 REMOVE ASPHALT CONCRETE DIKE LF 20.0000 6,800.00 1,002.200 20,044 046 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 4.4000 23,408.00 5,318.000 23,399.20 5,318.000 23,399 047 24" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 755.0000 18,120.00 40.750 30,766.25 64.750 48,886 048 STRUCTURAL CONCRETE, DRAINAGE INLET CY 5,500.0000 14,300.00 2.600 14,300 (F) 049 18" ALTERNATIVE PIPE CULVERT LF 288.0000 19,872.00 5.000 1,440 PROGRAM CAS145 PAGE 3 DATE 12/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4J7304 TIME 02:47 PM ESTIMATE NO. 009 BID OPENING 12/15/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/21 R.E. NAME: NGUYEN, VERNON DATE OF THIS ESTIMATE 12/21/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 REMOVE CULVERT (LF) LF 40.0000 2,800.00 0.000 0 051 ADJUST INLET EA 2,175.0000 2,175.00 0.000 0 052 CULVERT SLURRY-CEMENT BACKFILL CY 405.0000 2,025.00 0.000 0 053 MINOR CONCRETE (CURB) (CY) CY 3,325.0000 23,275.00 10.900 36,242 054 MINOR CONCRETE (MISCELLANEOUS CY 2,875.0000 2,875.00 1.000 2,875 CONSTRUCTION) 055 MINOR CONCRETE (ISLAND PAVING) CY 1,175.0000 21,150.00 18.000 21,150 056 MINOR CONCRETE (BRUSHED CONCRETE) SQFT 30.0000 21,300.00 783.000 23,490 057 REMOVE CONCRETE CURB (LF) LF 12.0000 14,280.00 1,253.000 15,036 058 REMOVE CONCRETE ISLAND (PORTIONS) (SQYD) SQYD 72.0000 2,376.00 33.000 2,376 059 MISCELLANEOUS IRON AND STEEL LB 8.0000 3,824.00 478.000 3,824 (F) 060 SIGNAL AND LIGHTING (CITY) LS 22,300.0000 22,300.00 0.750 16,725 061 MAINTAINING EXISTING ELECTRICAL LS 10,000.0000 10,000.00 0.850 8,500 SYSTEM (CITY) 062 REMOVE PAVEMENT MARKER EA 1.1100 255.30 79.000 87 063 DELINEATOR (CLASS 1) EA 40.0000 320.00 0.000 0 064 PAVEMENT MARKER (RETROREFLECTIVE) EA 7.7900 1,791.70 198.000 1,542.42 198.000 1,542 065 OBJECT MARKER (TYPE P) EA 50.0000 550.00 11.000 550 066 CONCRETE BARRIER MARKER EA 25.0000 1,125.00 0.000 0 067 REMOVE ROADSIDE SIGN (WOOD POST) EA 100.0000 1,500.00 5.000 500 068 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 21.5000 4,515.00 0.000 0 (0.063"-UNFRAMED) 069 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.7500 1,371.75 0.000 0 (0.080"-UNFRAMED) 070 ROADSIDE SIGN - ONE POST EA 275.0000 5,225.00 0.000 0 071 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 100.0000 200.00 0.000 0 METHOD) 072 REUSABLE CRASH CUSHION EA 37,075.0000 37,075.00 -1.000 -37,075.00 1.000 37,075 073 CONCRETE BARRIER (TYPE 60MS) LF 142.0000 58,220.00 405.000 57,510 074 CONCRETE BARRIER (TYPE 60MSC) LF 185.0000 74,000.00 399.000 73,815 075 CONCRETE BARRIER (TYPE 6MS MODIFIED) LF 600.0000 39,600.00 66.000 39,600 076 THERMOPLASTIC PAVEMENT MARKING SQFT 6.1200 9,975.60 934.000 5,716.08 934.000 5,716 (ENHANCED WET NIGHT VISIBILITY) PROGRAM CAS145 PAGE 4 DATE 12/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4J7304 TIME 02:47 PM ESTIMATE NO. 009 BID OPENING 12/15/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/21 R.E. NAME: NGUYEN, VERNON DATE OF THIS ESTIMATE 12/21/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 720.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 18-12) 078 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 80.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) 079 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 315.00 1,673.000 836.50 1,673.000 836 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 080 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.8300 3,577.30 3,408.000 2,828.64 3,408.000 2,828 (ENHANCED WET NIGHT VISIBILITY) 081 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.7800 2,723.40 755.000 1,343.90 755.000 1,343 (ENHANCED WET NIGHT VISIBILITY) 082 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.8900 87.22 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 083 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.8300 5,112.80 3,562.120 2,956 084 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.2300 3,634.90 314.000 700 085 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 20,000.0000 20,000.00 0.850 17,000 SYSTEM ELEMENTS DURING CONSTRUCTION 086 TEMPORARY LIGHTING SYSTEMS LS 134,000.0000 134,000.00 0.950 127,300 087 TEMPORARY RAMP METERING SYSTEMS LS 42,000.0000 42,000.00 0.950 39,900 088 MODIFYING LIGHTING SYSTEMS LS 199,000.0000 199,000.00 0.800 159,200 089 MODIFYING RAMP METERING SYSTEMS LS 11,835.0000 11,835.00 0.900 10,651 090 MODIFYING FIBER OPTIC CABLE SYSTEMS LS 126,925.0000 126,925.00 0.950 120,578 PROGRAM CAS145 PAGE 5 DATE 12/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4J7304 TIME 02:47 PM ESTIMATE NO. 009 BID OPENING 12/15/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/21 R.E. NAME: NGUYEN, VERNON DATE OF THIS ESTIMATE 12/21/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 61,941.54 2,392,543.55 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 70,848.16 103,794.08 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 132,789.70 2,496,337.63 091 MOBILIZATION LS 247,000.0000 247,000.00 1.000 247,000 ORIGINAL CONTRACT AMOUNT 2,827,249.00 TOTAL WORK COMPLETED 132,789.70 2,743,337.63 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 132,789.70 2,743,337.63 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 01/21/21 180 04/01/21 02/05/21 01/14/22 161 56 0 0 91% 89% PROGRESS IS SATISFACTORY NGUYEN, VERNON RESIDENT ENGINEER PROGRAM CAS145 DATE 12/21/21