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 09/20/23 EST. NO. 003 TIME 02:45 PM R.E. NAME: MARTIN, ANDREW 03-3J1904 --------------------------------------------------------------------------- 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 0001 4,917.00 A.C. @ L.S.(+) 090623 N 0001 0 002 0001 5,618.27 E.W. @ L.S.(+) 082223 N 0001 0 10,535.27 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 10,535.27 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 09/20/23 EST. NO. 003 TIME 02:45 PM R.E. NAME: MARTIN, ANDREW 03-3J1904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- EQUAL EMPLOYMENT OPPORTUNITY MISSING CEM-2402 -10,000.00 003 -10,000.00 -10,000.00 TOTAL DEDUCTIONS -10,000.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 09/20/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3J1904 TIME 02:45 PM ESTIMATE NO. 003 BID OPENING 04/25/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/22/23 R.E. NAME: MARTIN, ANDREW DATE OF THIS ESTIMATE 09/20/23 LOCATION RERUN PROGRESS ESTIMATE AFTER ACCEPTANCE 03-NEV-80-R59.6/R59.9 ---------------------------------------- FBD VANGUARD CONSTRUCTION NEVADA COUNTY NEAR CISCO GROVE FROM 0.1 550 GREENVILLE ROAD MILE EAST OF ROUTE 20 TO 2.3 MILES WEST OF LIVERMORE CA 94550 EAGLE LAKES ROAD FED. AID NO. SIMG-804(214) PLACE THRIE BEAM BARRIER AND CONCRETE BARR ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 1.000 2,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,000.0000 25,000.00 1.000 1,000.00 25.000 25,000 003 CONSTRUCTION AREA SIGNS LS 4,600.0000 4,600.00 0.060 276.00 1.000 4,600 004 TRAFFIC CONTROL SYSTEM LS 79,000.0000 79,000.00 0.040 3,160.00 1.000 79,000 005 CHANNELIZER (SURFACE MOUNTED) EA 110.0000 1,320.00 10.000 1,100 006 TEMPORARY BARRIER SYSTEM LF 50.0000 37,000.00 720.000 36,000 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 3,500.0000 3,500.00 0.040 140.00 1.000 3,500 008 ALTERNATIVE TEMPORARY CRASH CUSHION TL-3 EA 5,500.0000 5,500.00 1.000 5,500 009 JOB SITE MANAGEMENT LS 6,200.0000 6,200.00 0.040 248.00 1.000 6,200 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 880.0000 880.00 0.250 220.00 1.000 880 011 TEMPORARY CHECK DAM LF 105.0000 1,365.00 0.000 0 012 TEMPORARY DRAINAGE INLET PROTECTION EA 760.0000 760.00 0.000 0 013 TEMPORARY FIBER ROLL LF 7.1000 10,650.00 0.000 0 014 TEMPORARY CONCRETE WASHOUT LS 2,000.0000 2,000.00 0.040 80.00 1.000 2,000 015 TREATED WOOD WASTE LB 0.3000 6,060.00 34,080.000 10,224.00 34,080.000 10,224 016 CLEARING AND GRUBBING (LS) LS 3,500.0000 3,500.00 0.040 140.00 1.000 3,500 017 MINOR CONCRETE (MINOR STRUCTURE) CY 1,600.0000 104,000.00 66.500 106,400 (F) 018 SNOW POLE MARKER EA 140.0000 1,400.00 10.000 1,400.00 10.000 1,400 019 SINGLE THRIE BEAM BARRIER LF 65.0000 58,500.00 900.000 58,500 020 END CAP (TYPE TC) EA 435.0000 435.00 1.000 435 021 END ANCHOR ASSEMBLY (TYPE SFT-M) EA 2,230.0000 2,230.00 1.000 2,230 022 CONCRETE BARRIER (TYPE 60MG) LF 262.0000 144,100.00 560.000 146,720 PROGRAM CAS145 PAGE 2 DATE 09/20/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3J1904 TIME 02:45 PM ESTIMATE NO. 003 BID OPENING 04/25/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/22/23 R.E. NAME: MARTIN, ANDREW DATE OF THIS ESTIMATE 09/20/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE GUARDRAIL LF 8.0000 11,600.00 1,450.000 11,600 PROGRAM CAS145 PAGE 3 DATE 09/20/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3J1904 TIME 02:45 PM ESTIMATE NO. 003 BID OPENING 04/25/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/22/23 R.E. NAME: MARTIN, ANDREW DATE OF THIS ESTIMATE 09/20/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 16,888.00 506,789.00 ADJUSTMENT OF COMPENSATION 4,917.00 4,917.00 EXTRA WORK 5,618.27 5,618.27 SUBTOTAL AMOUNT EARNED 27,423.27 517,324.27 ORIGINAL CONTRACT AMOUNT 511,600.00 TOTAL WORK COMPLETED 27,423.27 517,324.27 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -10,000.00 -10,000.00 TOTAL 17,423.27 507,324.27 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 06/16/23 25 07/03/23 07/03/23 08/22/23 25 11 0 0 100% 100% MARTIN, ANDREW RESIDENT ENGINEER