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 11/19/20 EST. NO. 004 TIME 05:31 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 --------------------------------------------------------------------------- *** 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 11/19/20 EST. NO. 004 TIME 05:31 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 11/19/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J3204 TIME 05:31 PM ESTIMATE NO. 004 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 11/20/20 R.E. NAME: PHOEN, LINDA DATE OF THIS ESTIMATE 11/19/20 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 0.230 28,508.50 1.000 123,950 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 4,950.0000 4,950.00 0.770 3,811 005 JOB SITE MANAGEMENT LS 2,600.0000 2,600.00 0.080 208.00 0.850 2,210 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 800.0000 800.00 0.250 200.00 1.000 800 007 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 6,160 011 TEMPORARY CONCRETE WASHOUT LS 2,000.0000 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 250,000.00 232.000 46,400.00 1,231.700 246,340 014 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 93.000 55,800.00 136.000 81,600 016 LEAN CONCRETE BASE RAPID SETTING CY 600.0000 204,000.00 31.000 18,600.00 339.000 203,400 017 HOT MIX ASPHALT (TYPE A) TON 290.0000 145,000.00 480.180 139,252.20 480.180 139,252 018 TACK COAT TON 2,440.0000 2,928.00 1.200 2,928.00 1.200 2,928 019 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 17.0000 37,060.00 2,180.000 37,060.00 2,180.000 37,060 020 PRECAST JOINTED CONCRETE PAVEMENT CY 1,400.0000 1,204,000.00 187.100 261,940.00 855.820 1,198,148 021 GRIND EXISTING CONCRETE SQYD 9.0000 22,770.00 2,530.000 22,770.00 2,530.000 22,770 PAVEMENT 022 CLASS 3 PERMEABLE MATERIAL (BLANKET) CY 1,415.0000 849.00 0.000 0 (F) PROGRAM CAS145 PAGE 2 DATE 11/19/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J3204 TIME 05:31 PM ESTIMATE NO. 004 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 11/20/20 R.E. NAME: PHOEN, LINDA DATE OF THIS ESTIMATE 11/19/20 ------------------------------------------------------------------------------------------------------------------------------------ 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 25.500 586.50 26.000 598 026 6" THERMOPLASTIC TRAFFIC STRIPE LF 6.5000 12,350.00 947.000 6,155.50 947.000 6,155 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 18-12) 027 6" THERMOPLASTIC TRAFFIC STRIPE LF 6.5000 8,255.00 632.000 4,108.00 632.000 4,108 (ENHANCED WET NIGHT VISIBILITY) 028 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 330.0000 330.00 0.500 165.00 1.000 330 SYSTEM ELEMENTS DURING CONSTRUCTION 029 MODIFYING EXISTING ELECTRICAL SYSTEM LS 750,000.0000 750,000.00 0.125 93,750.00 1.000 750,000 PROGRAM CAS145 PAGE 3 DATE 11/19/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J3204 TIME 05:31 PM ESTIMATE NO. 004 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 11/20/20 R.E. NAME: PHOEN, LINDA DATE OF THIS ESTIMATE 11/19/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 718,431.70 2,846,209.20 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 2,980.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 718,431.70 2,849,189.20 030 MOBILIZATION LS 182,000.0000 182,000.00 1.000 182,000 ORIGINAL CONTRACT AMOUNT 3,049,009.50 TOTAL WORK COMPLETED 718,431.70 3,031,189.20 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 718,431.70 3,031,189.20 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 12/21/20 128 86 0 0 93% 83% PROGRESS IS SATISFACTORY PHOEN, LINDA RESIDENT ENGINEER PROGRAM CAS145 DATE 11/19/20