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 01/16/24 EST. NO. 003 TIME 02:07 PM R.E. NAME: NGUYEN, HUNG 04-0Y1704 --------------------------------------------------------------------------- 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 01/16/24 EST. NO. 003 TIME 02:07 PM R.E. NAME: NGUYEN, HUNG 04-0Y1704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING FINAL DBE -10,000.00 003 -10,000.00 -10,000.00 TOTAL DEDUCTIONS -10,000.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 01/16/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0Y1704 TIME 02:07 PM ESTIMATE NO. 003 BID OPENING 05/16/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/24 R.E. NAME: NGUYEN, HUNG DATE OF THIS ESTIMATE 01/16/24 LOCATION PROGRESS ESTIMATE 04-SCL-280-R2.5/L5.9 ----------------- FBD VANGUARD CONSTRUCTION, INC SANTA CLARA COUNTY IN SAN JOSE FROM ROUTE . 87 SEPARATION TO 0.1 MILE EAST OF 550 GREENVILLE ROAD WINCHESTER BOULEVARD OVERCROSSING LIVERMORE CA 94550 FED. AID NO. N O N E INDIVIDUAL SLAB REPLACEMENT (RSC). ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 TIME-RELATED OVERHEAD (WDAY) WDAY 1,500.0000 45,000.00 10.000 15,000.00 20.000 30,000 002 CONSTRUCTION AREA SIGNS LS 27,000.0000 27,000.00 0.250 6,750.00 0.750 20,250 003 TRAFFIC CONTROL SYSTEM LS 57,000.0000 57,000.00 0.080 4,560.00 0.750 42,750 004 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 200.0000 6,000.00 10.000 2,000.00 20.000 4,000 005 PORTABLE RADAR SPEED FEEDBACK SIGN EA 150.0000 18,000.00 60.000 9,000.00 90.000 13,500 SYSTEM DAY 006 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 1,500.0000 4,500.00 2.000 3,000 007 JOB SITE MANAGEMENT LS 8,500.0000 8,500.00 0.080 680.00 0.750 6,375 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 900.0000 900.00 1.000 900 009 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 3,800.00 0.000 0 010 TEMPORARY SILT FENCE LF 80.0000 2,560.00 0.000 0 011 STREET SWEEPING LS 3,500.0000 3,500.00 0.700 2,450 012 TEMPORARY CONCRETE WASHOUT LS 3,000.0000 3,000.00 1.000 3,000 013 NOISE MONITORING LS 3,500.0000 3,500.00 0.000 0 014 BASE BOND BREAKER SQYD 4.0000 8,120.00 1,547.000 6,188 015 DRILL AND BOND (DOWEL BAR) EA 40.0000 35,200.00 500.000 20,000 016 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 1,200.0000 624,000.00 94.000 112,800.00 494.000 592,800 017 PAVEMENT MARKER (RETROREFLECTIVE) EA 32.0000 3,520.00 0.000 0 018 6" THERMOPLASTIC TRAFFIC STRIPE LF 22.0000 16,500.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 019 8" TRAFFIC STRIPE TAPE WITH CONTRAST LF 13.0000 5,330.00 0.000 0 (WARRANTY) (BROKEN 12-3) 020 CONTRAST STRIPE PAINT (2-COAT) LF 5.6000 8,400.00 0.000 0 021 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 13.0000 19,500.00 0.000 0 (WARRANTY) (BROKEN 36-12) 022 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 6,500.0000 6,500.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 2 DATE 01/16/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0Y1704 TIME 02:07 PM ESTIMATE NO. 003 BID OPENING 05/16/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/24 R.E. NAME: NGUYEN, HUNG DATE OF THIS ESTIMATE 01/16/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 MODIFYING RAMP METERING SYSTEMS LS 60,500.0000 60,500.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 01/16/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0Y1704 TIME 02:07 PM ESTIMATE NO. 003 BID OPENING 05/16/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/24 R.E. NAME: NGUYEN, HUNG DATE OF THIS ESTIMATE 01/16/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 150,790.00 745,213.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 150,790.00 745,213.00 ORIGINAL CONTRACT AMOUNT 970,830.00 TOTAL WORK COMPLETED 150,790.00 745,213.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -10,000.00 -10,000.00 TOTAL 140,790.00 735,213.00 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 06/19/23 30 07/05/23 07/05/23 03/29/24 19 116 0 0 76% 63% PROGRESS IS SATISFACTORY NGUYEN, HUNG RESIDENT ENGINEER