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 10/21/20 EST. NO. 003 TIME 05:43 PM 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 --------------------------------------------------------------------------- 004 0001 800.00 E.W. @ F.A.(+) 091520 N 0002.0 800.00 TOTAL THIS ESTIMATE 2,180.00 TOTAL PREVIOUS ESTIMATE 2,980.00 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 10/21/20 EST. NO. 003 TIME 05:43 PM 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 10/21/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J3204 TIME 05:43 PM ESTIMATE NO. 003 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 10/20/20 R.E. NAME: PHOEN, LINDA DATE OF THIS ESTIMATE 10/21/20 LOCATION RERUN 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 0.770 95,441.50 0.770 95,441 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 4,950.0000 4,950.00 0.770 3,811.50 0.770 3,811 005 JOB SITE MANAGEMENT LS 2,600.0000 2,600.00 0.770 2,002.00 0.770 2,002 006 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 0.770 6,160.00 0.770 6,160 011 TEMPORARY CONCRETE WASHOUT LS 2,000.0000 2,000.00 1.000 2,000.00 1.000 2,000 012 TEMPORARY HIGH-VISIBILITY FENCE LF 5.6000 5,880.00 840.000 4,704 013 ROADWAY EXCAVATION CY 200.0000 250,000.00 999.700 199,940.00 999.700 199,940 014 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 43.000 25,800.00 43.000 25,800 016 LEAN CONCRETE BASE RAPID SETTING CY 600.0000 204,000.00 308.000 184,800.00 308.000 184,800 017 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 1,204,000.00 668.720 936,208.00 668.720 936,208 021 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 10/21/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J3204 TIME 05:43 PM ESTIMATE NO. 003 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 10/20/20 R.E. NAME: PHOEN, LINDA DATE OF THIS ESTIMATE 10/21/20 ------------------------------------------------------------------------------------------------------------------------------------ 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 0.500 11.50 0.500 11 026 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 SYSTEM ELEMENTS DURING CONSTRUCTION 029 MODIFYING EXISTING ELECTRICAL SYSTEM LS 750,000.0000 750,000.00 0.780 585,000.00 0.875 656,250 PROGRAM CAS145 PAGE 3 DATE 10/21/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J3204 TIME 05:43 PM ESTIMATE NO. 003 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 10/20/20 R.E. NAME: PHOEN, LINDA DATE OF THIS ESTIMATE 10/21/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 2,041,174.50 2,127,777.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 800.00 2,980.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 2,041,974.50 2,130,757.50 030 MOBILIZATION LS 182,000.0000 182,000.00 1.000 182,000.00 1.000 182,000 ORIGINAL CONTRACT AMOUNT 3,049,009.50 TOTAL WORK COMPLETED 2,223,974.50 2,312,757.50 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 2,223,974.50 2,312,757.50 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 11/19/20 130 66 0 0 72% 84% PROGRESS IS SATISFACTORY PHOEN, LINDA RESIDENT ENGINEER PROGRAM CAS145 DATE 10/21/20