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 07/19/21 EST. NO. 009 TIME 04:42 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 07/19/21 EST. NO. 009 TIME 04:42 PM R.E. NAME: PHOEN, LINDA 04-2J3204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MISSING CEM 2402F -10,000.00 007 TRI VALLEY PENALTY -60,222.90 008 CEM 2402F 10,000.00 009 CEM 2402F 20,000.00 009 CEM 2402F -20,000.00 009 TRI VALLEY PENALTY 60,222.90 009 TRI VALLEY PENALTY -60,222.90 009 10,000.00 -60,222.90 TOTAL DEDUCTIONS 10,000.00 -60,222.90 PROGRAM CAS145 PAGE 1 DATE 07/19/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J3204 TIME 04:42 PM ESTIMATE NO. 009 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 12/28/20 R.E. NAME: PHOEN, LINDA DATE OF THIS ESTIMATE 07/19/21 LOCATION RERUN SEMI-FINAL 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 1.000 5,500 003 TRAFFIC CONTROL SYSTEM LS 123,950.0000 123,950.00 1.000 123,950 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 4,950.0000 4,950.00 1.000 4,950 005 JOB SITE MANAGEMENT LS 2,600.0000 2,600.00 1.000 2,600 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 800.0000 800.00 1.000 800 007 TEMPORARY HYDRAULIC MULCH SQYD 1.4500 5,147.50 3,550.000 5,147 (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 1.000 8,000 011 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 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 42,600.00 136.000 81,600 016 LEAN CONCRETE BASE RAPID SETTING CY 600.0000 204,000.00 339.000 203,400 017 HOT MIX ASPHALT (TYPE A) TON 290.0000 145,000.00 480.180 139,252 018 TACK COAT TON 2,440.0000 2,928.00 1.200 2,928 019 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 17.0000 37,060.00 2,180.000 37,060 020 PRECAST JOINTED CONCRETE PAVEMENT CY 1,400.0000 1,204,000.00 855.820 1,198,148 021 GRIND EXISTING CONCRETE SQYD 9.0000 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 07/19/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J3204 TIME 04:42 PM ESTIMATE NO. 009 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 12/28/20 R.E. NAME: PHOEN, LINDA DATE OF THIS ESTIMATE 07/19/21 ------------------------------------------------------------------------------------------------------------------------------------ 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 67.000 1,541 026 6" THERMOPLASTIC TRAFFIC STRIPE LF 6.5000 12,350.00 1,268.800 8,247 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 18-12) 027 6" THERMOPLASTIC TRAFFIC STRIPE LF 6.5000 8,255.00 1,332.000 8,658 (ENHANCED WET NIGHT VISIBILITY) 028 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 330.0000 330.00 1.000 330 SYSTEM ELEMENTS DURING CONSTRUCTION 029 MODIFYING EXISTING ELECTRICAL SYSTEM LS 750,000.0000 750,000.00 1.000 750,000 PROGRAM CAS145 PAGE 3 DATE 07/19/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J3204 TIME 04:42 PM ESTIMATE NO. 009 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 12/28/20 R.E. NAME: PHOEN, LINDA DATE OF THIS ESTIMATE 07/19/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 2,863,409.90 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 55,315.02 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 0.00 2,918,724.92 030 MOBILIZATION LS 182,000.0000 182,000.00 1.000 182,000 ORIGINAL CONTRACT AMOUNT 3,049,009.50 TOTAL WORK COMPLETED 0.00 3,100,724.92 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 10,000.00 -60,222.90 TOTAL 10,000.00 3,040,502.02 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 10/08/19 155 01/06/20 03/23/20 12/28/20 155 81 5 0 100% 100% PHOEN, LINDA RESIDENT ENGINEER PROGRAM CAS145 DATE 07/19/21