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 09/22/21 EST. NO. 001 TIME 10:43 AM R.E. NAME: HOWARD GIANG 03-4F1714 --------------------------------------------------------------------------- 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 09/22/21 EST. NO. 001 TIME 10:43 AM R.E. NAME: HOWARD GIANG 03-4F1714 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE OUT-STET INSPECTION -2,000.00 001 -2,000.00 -2,000.00 TOTAL DEDUCTIONS -2,000.00 -2,000.00 PROGRAM CAS145 PAGE 1 DATE 09/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4F1714 TIME 10:43 AM ESTIMATE NO. 001 BID OPENING 01/28/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/21 R.E. NAME: HOWARD GIANG DATE OF THIS ESTIMATE 09/22/21 LOCATION RERUN PROGRESS ESTIMATE 03-YOL-16-27.5/28.3 ----------------------- FBD VANGUARD CONSTRUCTION, IN ESPARTO, FROM ORLEANS STREET TO INC. COUNTY ROAD 21A. 550 GREENVILLE ROAD; LIVERMORE CA 94550 FED. AID NO. HSNH-P016(42)E IMPROVE PEDESTRIAN SAFETY BY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,100.0000 1,100.00 1.000 1,100.00 1.000 1,100 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 2,800.0000 2,800.00 0.800 2,240.00 0.800 2,240 003 TIME-RELATED OVERHEAD (LS) LS 108,000.0000 108,000.00 0.100 10,800.00 0.100 10,800 004 DEVELOP WATER SUPPLY LS 1,200.0000 1,200.00 0.000 0 005 CONSTRUCTION AREA SIGNS LS 11,300.0000 11,300.00 0.500 5,650.00 0.500 5,650 006 TRAFFIC CONTROL SYSTEM LS 60,000.0000 60,000.00 0.000 0 007 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 5,000.0000 5,000.00 0.000 0 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 8,000.0000 8,000.00 0.000 0 009 JOB SITE MANAGEMENT LS 4,000.0000 4,000.00 0.100 400.00 0.100 400 010 PREPARE STORM WATER POLLUTION PREVENTION LS 2,100.0000 2,100.00 0.000 0 PLAN 011 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 012 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 0.000 0 013 MOVE-IN/MOVE-OUT EA 550.0000 3,300.00 0.000 0 (TEMPORARY EROSION CONTROL) 014 TEMPORARY HYDRAULIC MULCH SQYD 2.3000 2,185.00 0.000 0 (BONDED FIBER MATRIX) 015 TEMPORARY COVER SQYD 2.8000 2,660.00 0.000 0 016 TEMPORARY CHECK DAM LF 12.4000 3,472.00 0.000 0 017 TEMPORARY DRAINAGE INLET PROTECTION EA 205.0000 4,305.00 0.000 0 018 TEMPORARY FIBER ROLL LF 2.8000 9,800.00 0.000 0 019 TEMPORARY CONCRETE WASHOUT LS 1,200.0000 1,200.00 0.000 0 020 TREATED WOOD WASTE LB 3.3300 11,155.50 0.000 0 021 CLEARING AND GRUBBING (LS) LS 23,800.0000 23,800.00 0.000 0 022 ROADWAY EXCAVATION CY 169.0000 302,510.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 09/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4F1714 TIME 10:43 AM ESTIMATE NO. 001 BID OPENING 01/28/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/21 R.E. NAME: HOWARD GIANG DATE OF THIS ESTIMATE 09/22/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 CONCRETE PLANTER EA 7,500.0000 15,000.00 0.000 0 024 DECOMPOSED GRANITE SQFT 2.4500 30,625.00 0.000 0 025 REMOVE IRRIGATION FACILITY LS 5,000.0000 5,000.00 0.000 0 026 CLASS 2 AGGREGATE BASE (CY) CY 40.0000 29,600.00 0.000 0 027 REPLACE ASPHALT CONCRETE SURFACING CY 665.0000 53,200.00 0.000 0 028 HOT MIX ASPHALT (TYPE A) TON 150.0000 379,500.00 0.000 0 029 TEXTURED AND COLORED HOT MIX ASPHALT SQYD 124.0000 97,960.00 0.000 0 030 TACK COAT TON 550.0000 3,300.00 0.000 0 031 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 4.1600 49,504.00 0.000 0 032 STRUCTURAL CONCRETE, HEADWALL CY 3,000.0000 14,100.00 0.000 0 (F) 033 STRUCTURAL CONCRETE, DRAINAGE INLET CY 1,850.0000 162,800.00 0.000 0 (F) 034 12" PLASTIC PIPE LF 64.5000 25,155.00 0.000 0 035 18" PLASTIC PIPE LF 98.0000 89,180.00 0.000 0 036 24" PLASTIC PIPE LF 62.0000 7,440.00 0.000 0 037 12" ALTERNATIVE FLARED END SECTION EA 1,050.0000 1,050.00 0.000 0 038 24" HEAVY DUTY AUTOMATIC DRAINAGE GATE EA 2,900.0000 2,900.00 0.000 0 039 REMOVE CULVERT (LF) LF 35.0000 5,950.00 0.000 0 040 REMOVE INLET EA 915.0000 4,575.00 0.000 0 041 CULVERT SLURRY-CEMENT BACKFILL CY 1,030.0000 13,390.00 0.000 0 042 ROCK SLOPE PROTECTION CY 3,700.0000 1,110.00 0.000 0 (60 LB, CLASS II, METHOD B) (CY) 043 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 800.0000 1,120.00 0.000 0 044 MINOR CONCRETE (CURB) (CY) CY 1,200.0000 15,600.00 0.000 0 045 DETECTABLE WARNING SURFACE SQFT 18.0000 10,980.00 0.000 0 046 MINOR CONCRETE (CURB AND GUTTER) CY 750.0000 120,000.00 0.000 0 047 MINOR CONCRETE (DRIVEWAY) CY 750.0000 21,000.00 0.000 0 048 MINOR CONCRETE (SIDEWALK) CY 750.0000 142,500.00 0.000 0 049 REMOVE CONCRETE CURB (LF) LF 10.0000 2,600.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 09/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4F1714 TIME 10:43 AM ESTIMATE NO. 001 BID OPENING 01/28/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/21 R.E. NAME: HOWARD GIANG DATE OF THIS ESTIMATE 09/22/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 REMOVE CONCRETE SIDEWALK (SQYD) SQYD 63.0000 64,890.00 0.000 0 051 REMOVE CONCRETE (CURB AND GUTTER) LF 14.0000 24,920.00 0.000 0 052 PRE/POST CONSTRUCTION SURVEYS EA 1,100.0000 23,100.00 0.000 0 053 MISCELLANEOUS IRON AND STEEL LB 3.1500 40,950.00 0.000 0 (F) 054 ADJUST MANHOLE FRAME AND COVER EA 3,000.0000 60,000.00 0.000 0 (UTILITY) 055 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.5000 1,320.00 0.000 0 056 REMOVE ROADSIDE SIGN EA 88.0000 4,664.00 0.000 0 057 RELOCATE ROADSIDE SIGN EA 221.0000 1,989.00 0.000 0 058 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.0000 4,680.00 0.000 0 (0.063"-UNFRAMED) 059 ROADSIDE SIGN - ONE POST EA 330.0000 15,840.00 0.000 0 060 REMOVE GUARDRAIL LF 50.0000 6,000.00 0.000 0 061 THERMOPLASTIC PAVEMENT MARKING SQFT 4.4300 6,777.90 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 062 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 101.20 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 063 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 660.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 064 BIKE LANE MARKING (GREEN) SQFT 7.7000 92,400.00 0.000 0 065 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 9,636.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 066 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 1,100.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 8-4) 067 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.2000 1,210.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 068 THERMOPLASTIC CROSSWALK AND PAVEMENT SQFT 4.6000 7,360.00 0.000 0 MARKING (ENHANCED WET NIGHT VISIBILITY) 069 LOCATING AND MAPPING UNDERGROUND LS 7,000.0000 7,000.00 0.000 0 FACILITIES 070 LIGHTING SYSTEM LS 235,000.0000 235,000.00 0.000 0 071 MODIFYING FLASHING BEACON SYSTEMS LS 17,700.0000 17,700.00 0.000 0 072 REMOVING LIGHTING SYSTEMS LS 6,600.0000 6,600.00 0.000 0 073 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 074 RESET BUS STOP SHELTER EA 8,500.0000 8,500.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 09/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4F1714 TIME 10:43 AM ESTIMATE NO. 001 BID OPENING 01/28/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/21 R.E. NAME: HOWARD GIANG DATE OF THIS ESTIMATE 09/22/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 20,190.00 20,190.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 20,190.00 20,190.00 075 MOBILIZATION LS 250,000.0000 250,000.00 0.000 0 ORIGINAL CONTRACT AMOUNT 2,767,424.60 TOTAL WORK COMPLETED 20,190.00 20,190.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -2,000.00 -2,000.00 TOTAL 18,190.00 18,190.00 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 03/09/21 60 05/28/21 05/28/21 12/09/21 6 59 0 0 1% 10% PROGRESS IS SATISFACTORY HOWARD GIANG RESIDENT ENGINEER PROGRAM CAS145 DATE 09/22/21