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 05/21/24 EST. NO. 006 TIME 02:09 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 --------------------------------------------------------------------------- 001 0003 16,355.86 E.W. @ F.A.(+) 030824 N 0004.0 16,355.86 TOTAL THIS ESTIMATE 7,238.00 TOTAL PREVIOUS ESTIMATE 23,593.86 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 05/21/24 EST. NO. 006 TIME 02:09 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 0.00 -10,000.00 TOTAL DEDUCTIONS 0.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 05/21/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0Y1704 TIME 02:09 PM ESTIMATE NO. 006 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 05/10/24 R.E. NAME: NGUYEN, HUNG DATE OF THIS ESTIMATE 05/21/24 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 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 30.000 45,000 002 CONSTRUCTION AREA SIGNS LS 27,000.0000 27,000.00 0.250 6,750.00 1.000 27,000 003 TRAFFIC CONTROL SYSTEM LS 57,000.0000 57,000.00 0.250 14,250.00 1.000 57,000 004 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 200.0000 6,000.00 10.000 2,000.00 30.000 6,000 005 PORTABLE RADAR SPEED FEEDBACK SIGN EA 150.0000 18,000.00 30.000 4,500.00 120.000 18,000 SYSTEM DAY 006 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 1,500.0000 4,500.00 1.000 1,500.00 3.000 4,500 007 JOB SITE MANAGEMENT LS 8,500.0000 8,500.00 0.250 2,125.00 1.000 8,500 008 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 0.300 1,050.00 1.000 3,500 012 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 624,000.00 494.000 592,800 017 PAVEMENT MARKER (RETROREFLECTIVE) EA 32.0000 3,520.00 70.000 2,240.00 70.000 2,240 018 6" THERMOPLASTIC TRAFFIC STRIPE LF 22.0000 16,500.00 750.000 16,500.00 750.000 16,500 (ENHANCED WET NIGHT VISIBILITY) 019 8" TRAFFIC STRIPE TAPE WITH CONTRAST LF 13.0000 5,330.00 200.000 2,600.00 200.000 2,600 (WARRANTY) (BROKEN 12-3) 020 CONTRAST STRIPE PAINT (2-COAT) LF 5.6000 8,400.00 622.000 3,483.20 622.000 3,483 021 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 13.0000 19,500.00 645.000 8,385.00 645.000 8,385 (WARRANTY) (BROKEN 36-12) 022 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 6,500.0000 6,500.00 0.500 3,250.00 1.000 6,500 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 2 DATE 05/21/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0Y1704 TIME 02:09 PM ESTIMATE NO. 006 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 05/10/24 R.E. NAME: NGUYEN, HUNG DATE OF THIS ESTIMATE 05/21/24 ------------------------------------------------------------------------------------------------------------------------------------ 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 0.500 30,250.00 1.000 60,500 PROGRAM CAS145 PAGE 3 DATE 05/21/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0Y1704 TIME 02:09 PM ESTIMATE NO. 006 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 05/10/24 R.E. NAME: NGUYEN, HUNG DATE OF THIS ESTIMATE 05/21/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 113,883.20 892,596.20 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 16,355.86 23,593.86 SUBTOTAL AMOUNT EARNED 130,239.06 916,190.06 ORIGINAL CONTRACT AMOUNT 970,830.00 TOTAL WORK COMPLETED 130,239.06 916,190.06 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 -10,000.00 TOTAL 130,239.06 906,190.06 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 06/19/23 30 07/05/23 07/05/23 05/10/24 27 185 0 0 100% 100% NGUYEN, HUNG RESIDENT ENGINEER