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 04/27/22 EST. NO. 006 TIME 01:06 PM 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 04/27/22 EST. NO. 006 TIME 01:06 PM R.E. NAME: HOWARD GIANG 03-4F1714 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE OUT-STET INSPECTION -2,000.00 001 OUT OF STATE INSPECT -4,000.00 005 ANTICIPATED LIQ@25-D -120,000.00 006 -120,000.00 -126,000.00 TOTAL DEDUCTIONS -120,000.00 -126,000.00 PROGRAM CAS145 PAGE 1 DATE 04/27/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4F1714 TIME 01:06 PM ESTIMATE NO. 006 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 04/20/22 R.E. NAME: HOWARD GIANG DATE OF THIS ESTIMATE 04/27/22 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 1,100 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 2,800.0000 2,800.00 0.800 2,240 003 TIME-RELATED OVERHEAD (LS) LS 108,000.0000 108,000.00 0.050 5,400.00 0.700 75,600 004 DEVELOP WATER SUPPLY LS 1,200.0000 1,200.00 0.000 0 005 CONSTRUCTION AREA SIGNS LS 11,300.0000 11,300.00 0.550 6,215 006 TRAFFIC CONTROL SYSTEM LS 60,000.0000 60,000.00 0.100 6,000.00 0.750 45,000 007 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 5,000.0000 5,000.00 -0.650 -3,250.00 0.000 0 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 8,000.0000 8,000.00 0.100 800.00 0.750 6,000 009 JOB SITE MANAGEMENT LS 4,000.0000 4,000.00 0.100 400.00 0.750 3,000 010 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 2.000 1,100 (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 9,800.00 200.000 560 019 TEMPORARY CONCRETE WASHOUT LS 1,200.0000 1,200.00 0.100 120.00 0.200 240 020 TREATED WOOD WASTE LB 3.3300 11,155.50 3,350.000 11,155.50 3,350.000 11,155 021 CLEARING AND GRUBBING (LS) LS 23,800.0000 23,800.00 0.050 1,190.00 0.700 16,660 022 ROADWAY EXCAVATION CY 169.0000 302,510.00 400.000 67,600.00 1,400.000 236,600 PROGRAM CAS145 PAGE 2 DATE 04/27/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4F1714 TIME 01:06 PM ESTIMATE NO. 006 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 04/20/22 R.E. NAME: HOWARD GIANG DATE OF THIS ESTIMATE 04/27/22 ------------------------------------------------------------------------------------------------------------------------------------ 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 29,600.00 100.000 4,000.00 505.000 20,200 027 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 3.000 5,550.00 53.000 98,050 (F) 034 12" PLASTIC PIPE LF 64.5000 25,155.00 455.000 29,347 035 18" PLASTIC PIPE LF 98.0000 89,180.00 845.000 82,810 036 24" PLASTIC PIPE LF 62.0000 7,440.00 120.000 7,440 037 12" ALTERNATIVE FLARED END SECTION EA 1,050.0000 1,050.00 1.000 1,050.00 1.000 1,050 038 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 80.000 2,800 040 REMOVE INLET EA 915.0000 4,575.00 2.000 1,830 041 CULVERT SLURRY-CEMENT BACKFILL CY 1,030.0000 13,390.00 13.000 13,390 042 ROCK SLOPE PROTECTION CY 3,700.0000 1,110.00 0.300 1,110.00 0.300 1,110 (60 LB, CLASS II, METHOD B) (CY) 043 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 800.0000 1,120.00 1.400 1,120.00 1.400 1,120 044 MINOR CONCRETE (CURB) (CY) CY 1,200.0000 15,600.00 1.750 2,100.00 7.750 9,300 045 DETECTABLE WARNING SURFACE SQFT 18.0000 10,980.00 30.000 540.00 272.000 4,896 046 MINOR CONCRETE (CURB AND GUTTER) CY 750.0000 120,000.00 55.000 41,250 047 MINOR CONCRETE (DRIVEWAY) CY 750.0000 21,000.00 17.000 12,750 048 MINOR CONCRETE (SIDEWALK) CY 750.0000 142,500.00 66.000 49,500 049 REMOVE CONCRETE CURB (LF) LF 10.0000 2,600.00 200.000 2,000 PROGRAM CAS145 PAGE 3 DATE 04/27/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4F1714 TIME 01:06 PM ESTIMATE NO. 006 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 04/20/22 R.E. NAME: HOWARD GIANG DATE OF THIS ESTIMATE 04/27/22 ------------------------------------------------------------------------------------------------------------------------------------ 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 64,890.00 285.000 17,955.00 865.000 54,495 051 REMOVE CONCRETE (CURB AND GUTTER) LF 14.0000 24,920.00 679.000 9,506.00 1,604.000 22,456 052 PRE/POST CONSTRUCTION SURVEYS EA 1,100.0000 23,100.00 10.000 11,000 053 MISCELLANEOUS IRON AND STEEL LB 3.1500 40,950.00 623.300 1,963.40 7,123.300 22,438 (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 6,000.00 120.000 6,000.00 120.000 6,000 061 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 -0.500 -3,500.00 0.000 0 FACILITIES 070 LIGHTING SYSTEM LS 235,000.0000 235,000.00 0.272 63,920.00 0.542 127,370 071 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 0.950 6,270 073 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 074 RESET BUS STOP SHELTER EA 8,500.0000 8,500.00 0.950 8,075.00 0.950 8,075 PROGRAM CAS145 PAGE 4 DATE 04/27/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4F1714 TIME 01:06 PM ESTIMATE NO. 006 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 04/20/22 R.E. NAME: HOWARD GIANG DATE OF THIS ESTIMATE 04/27/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 208,804.90 1,042,418.40 ADJUSTMENT OF COMPENSATION 0.00 -1,000.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 208,804.90 1,041,418.40 075 MOBILIZATION LS 250,000.0000 250,000.00 0.950 237,500 ORIGINAL CONTRACT AMOUNT 2,767,424.60 TOTAL WORK COMPLETED 208,804.90 1,278,918.40 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -120,000.00 -126,000.00 TOTAL 88,804.90 1,152,918.40 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 06/18/21 06/18/21 04/25/22 56 154 0 0 46% 93% PROGRESS UNSATISFACTORY HOWARD GIANG RESIDENT ENGINEER