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 08/24/20 EST. NO. 002 TIME 07:38 AM R.E. NAME: PHOEN, LINDA 04-2J3204 --------------------------------------------------------------------------- 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 08/24/20 EST. NO. 002 TIME 07:38 AM R.E. NAME: PHOEN, LINDA 04-2J3204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J3204 TIME 07:38 AM ESTIMATE NO. 002 BID OPENING 08/28/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/20 R.E. NAME: PHOEN, LINDA DATE OF THIS ESTIMATE 08/24/20 LOCATION PROGRESS ESTIMATE 04-ALA-880-14.7/14.7 ----------------- FBD VANGUARD CONSTRUCTION, IN ALAMEDA COUNTY, AT 0.1 MILE INC. NORTH OF INDUSTRIAL PARKWAY 550 GREENVILLE ROAD; OVERCROSSING LIVERMORE CA 94550 FED. AID NO. ACIM- 880-1(85)E INSTALL WEIGH-IN-MOTION SYSTEM IN ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,900.0000 1,900.00 1.000 1,900 002 CONSTRUCTION AREA SIGNS LS 5,500.0000 5,500.00 0.800 4,400 003 TRAFFIC CONTROL SYSTEM LS 123,950.0000 123,950.00 0.000 0 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 4,950.0000 4,950.00 0.000 0 005 JOB SITE MANAGEMENT LS 2,600.0000 2,600.00 0.000 0 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 800.0000 800.00 0.750 600 007 TEMPORARY HYDRAULIC MULCH SQYD 1.4500 5,147.50 0.000 0 (BONDED FIBER MATRIX) 008 TEMPORARY DRAINAGE INLET PROTECTION EA 400.0000 2,400.00 5.000 2,000 009 TEMPORARY FIBER ROLL LF 6.0000 4,440.00 264.000 1,584 010 STREET SWEEPING LS 8,000.0000 8,000.00 0.000 0 011 TEMPORARY CONCRETE WASHOUT LS 2,000.0000 2,000.00 0.000 0 012 TEMPORARY HIGH-VISIBILITY FENCE LF 5.6000 5,880.00 840.000 4,704 013 ROADWAY EXCAVATION CY 200.0000 250,000.00 0.000 0 014 3" PLASTIC PIPE (SCHEDULE 40) LF 60.0000 11,280.00 0.000 0 (F) (SUPPLY LINE) 015 RAPID STRENGTH CONCRETE BASE CY 600.0000 42,600.00 0.000 0 016 LEAN CONCRETE BASE RAPID SETTING CY 600.0000 204,000.00 0.000 0 017 HOT MIX ASPHALT (TYPE A) TON 290.0000 145,000.00 0.000 0 018 TACK COAT TON 2,440.0000 2,928.00 0.000 0 019 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 17.0000 37,060.00 0.000 0 020 PRECAST JOINTED CONCRETE PAVEMENT CY 1,400.0000 1,204,000.00 0.000 0 021 GRIND EXISTING CONCRETE SQYD 9.0000 22,770.00 0.000 0 PAVEMENT 022 CLASS 3 PERMEABLE MATERIAL (BLANKET) CY 1,415.0000 849.00 0.000 0 (F) PROGRAM CAS145 PAGE 2 DATE 08/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J3204 TIME 07:38 AM ESTIMATE NO. 002 BID OPENING 08/28/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/20 R.E. NAME: PHOEN, LINDA DATE OF THIS ESTIMATE 08/24/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 36" CORRUGATED STEEL PIPE INLET LF 780.0000 3,900.00 0.000 0 (.109" THICK) 024 MISCELLANEOUS IRON AND STEEL LB 16.0000 2,832.00 0.000 0 (F) 025 PAVEMENT MARKER (RETROREFLECTIVE) EA 23.0000 1,288.00 0.000 0 026 6" THERMOPLASTIC TRAFFIC STRIPE LF 6.5000 12,350.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 18-12) 027 6" THERMOPLASTIC TRAFFIC STRIPE LF 6.5000 8,255.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 028 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 330.0000 330.00 0.500 165.00 0.500 165 SYSTEM ELEMENTS DURING CONSTRUCTION 029 MODIFYING EXISTING ELECTRICAL SYSTEM LS 750,000.0000 750,000.00 0.095 71,250.00 0.095 71,250 PROGRAM CAS145 PAGE 3 DATE 08/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J3204 TIME 07:38 AM ESTIMATE NO. 002 BID OPENING 08/28/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/20 R.E. NAME: PHOEN, LINDA DATE OF THIS ESTIMATE 08/24/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 71,415.00 86,603.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 2,180.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 71,415.00 88,783.00 030 MOBILIZATION LS 182,000.0000 182,000.00 0.000 0 ORIGINAL CONTRACT AMOUNT 3,049,009.50 TOTAL WORK COMPLETED 71,415.00 88,783.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 71,415.00 88,783.00 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 10/08/19 155 01/06/20 03/23/20 11/12/20 93 61 0 0 3% 60% PROGRESS IS SATISFACTORY PHOEN, LINDA RESIDENT ENGINEER PROGRAM CAS145 DATE 08/24/20