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 06/17/19 EST. NO. 001 TIME 12:09 PM R.E. NAME: ZHANG, RUI 04-2J4404 --------------------------------------------------------------------------- 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 06/17/19 EST. NO. 001 TIME 12:09 PM R.E. NAME: ZHANG, RUI 04-2J4404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/17/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J4404 TIME 12:09 PM ESTIMATE NO. 001 BID OPENING 03/19/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/19 R.E. NAME: ZHANG, RUI DATE OF THIS ESTIMATE 06/17/19 LOCATION PROGRESS ESTIMATE 04-ALA-92-R4.1/R5.5 ----------------- FBD VANGUARD CONSTRUCTION, IN HAYWARD, FROM WEST OF CLAWATER INC., TOM SWISHER ROAD TO WEST OF HESPERIAN BOULEVARD 550 GREENVILLE ROAD LIVERMORE CA 94550 FED. AID NO. SNHG-P092(41)E INSTALL AND UPGRADE SAFETY LIGHTING ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,700.0000 1,700.00 0.000 0 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 4,300.0000 4,300.00 0.250 1,075.00 0.250 1,075 003 CONSTRUCTION AREA SIGNS LS 9,200.0000 9,200.00 0.750 6,900.00 0.750 6,900 004 TRAFFIC CONTROL SYSTEM LS 393,450.0000 393,450.00 0.150 59,017.50 0.150 59,017 005 CHANNELIZER (SURFACE MOUNTED) EA 40.0000 2,320.00 16.000 640.00 16.000 640 006 TEMPORARY TERMINAL SECTION (TYPE K) EA 1,400.0000 2,800.00 0.000 0 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 11,800.0000 11,800.00 0.000 0 008 TEMPORARY RAILING (TYPE K) LF 25.0000 422,500.00 14,540.000 363,500.00 14,540.000 363,500 009 TEMPORARY CRASH CUSHION MODULE EA 235.0000 23,030.00 56.000 13,160.00 56.000 13,160 010 JOB SITE MANAGEMENT LS 22,000.0000 22,000.00 0.150 3,300.00 0.150 3,300 011 PREPARE WATER POLLUTION CONTROL PROGRAM LS 935.0000 935.00 0.750 701.25 0.750 701 012 TEMPORARY COVER SQYD 1.3000 4,524.00 0.000 0 013 TEMPORARY DRAINAGE INLET PROTECTION EA 345.0000 8,970.00 26.000 8,970.00 26.000 8,970 014 TEMPORARY FIBER ROLL LF 6.0000 7,140.00 1,190.000 7,140.00 1,190.000 7,140 015 STREET SWEEPING LS 11,400.0000 11,400.00 0.150 1,710.00 0.150 1,710 016 TEMPORARY DEWATERING AND LS 25,000.0000 25,000.00 0.000 0 NON-STORM WATER DISCHARGE CONTROL SYSTEM 017 TEMPORARY CONCRETE WASHOUT LS 4,000.0000 4,000.00 0.000 0 018 TREATED WOOD WASTE LB 0.1500 2,325.00 0.000 0 019 TEMPORARY HIGH-VISIBILITY FENCE LF 7.0000 770.00 110.000 770.00 110.000 770 020 CLEARING AND GRUBBING (LS) LS 30,000.0000 30,000.00 0.150 4,500.00 0.150 4,500 021 STRUCTURE BACKFILL (SLURRY CEMENT) CY 275.0000 90,750.00 0.000 0 (F) PROGRAM CAS145 PAGE 2 DATE 06/17/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J4404 TIME 12:09 PM ESTIMATE NO. 001 BID OPENING 03/19/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/19 R.E. NAME: ZHANG, RUI DATE OF THIS ESTIMATE 06/17/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 022 FIBER ROLLS LF 5.7000 7,239.00 0.000 0 023 COMPOST (CY) CY 130.0000 7,540.00 0.000 0 024 HOT MIX ASPHALT (TYPE A) TON 470.0000 136,300.00 0.000 0 025 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 80.0000 5,040.00 0.000 0 026 TACK COAT TON 11,000.0000 3,300.00 0.000 0 027 REMOVE ASPHALT CONCRETE DIKE LF 10.0000 630.00 0.000 0 028 24" CIDH CONCRETE PILE (LIGHT LF 150.0000 63,000.00 0.000 0 FOUNDATION) 029 STRUCTURAL CONCRETE, DRAINAGE INLET CY 4,500.0000 99,000.00 0.000 0 (F) 030 18" ALTERNATIVE PIPE CULVERT LF 385.0000 88,550.00 0.000 0 031 CONCRETE BACKFILL (PIPE TRENCH) CY 800.0000 4,000.00 0.000 0 032 18" SLOTTED CORRUGATED STEEL PIPE LF 335.0000 31,490.00 0.000 0 (.064" THICK) 033 REMOVE CULVERT (LF) LF 100.0000 37,000.00 0.000 0 034 MINOR CONCRETE (MISCELLANEOUS CY 785.0000 10,990.00 0.000 0 (F) CONSTRUCTION) 035 MISCELLANEOUS IRON AND STEEL LB 6.5000 25,480.00 0.000 0 (F) 036 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 40.0000 4,800.00 0.000 0 037 MIDWEST GUARDRAIL SYSTEM (7' WOOD POST) LF 50.0000 41,500.00 0.000 0 038 VEGETATION CONTROL (MINOR CONCRETE) SQYD 79.0000 40,290.00 0.000 0 039 TRANSITION RAILING (TYPE WB-31) EA 5,200.0000 15,600.00 0.000 0 040 END CAP (TYPE A) EA 350.0000 700.00 0.000 0 041 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,200.0000 1,200.00 0.000 0 042 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,000.0000 8,000.00 0.000 0 043 CONCRETE BARRIER (TYPE 60M) LF 265.0000 45,050.00 0.000 0 044 CONCRETE BARRIER (TYPE 60 MOD 2) LF 490.0000 19,600.00 0.000 0 045 CONCRETE BARRIER (TYPE 60 MOD) LF 370.0000 329,300.00 0.000 0 046 CONCRETE BARRIER TRANSITION LF 380.0000 17,100.00 0.000 0 (F) 047 REMOVE GUARDRAIL LF 9.0000 10,440.00 0.000 0 048 REMOVE CONCRETE BARRIER LF 85.0000 117,300.00 1,380.000 117,300.00 1,380.000 117,300 PROGRAM CAS145 PAGE 3 DATE 06/17/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J4404 TIME 12:09 PM ESTIMATE NO. 001 BID OPENING 03/19/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/19 R.E. NAME: ZHANG, RUI DATE OF THIS ESTIMATE 06/17/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 049 MODIFYING EXISTING ELECTRICAL SYSTEM LS 660,000.0000 660,000.00 0.000 0 050 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 051 CONCRETE BARRIER (TYPE 60C MOD 2) LF 535.0000 53,500.00 0.000 0 052 CONCRETE BARRIER (TYPE 60C MOD) LF 500.0000 185,000.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 06/17/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J4404 TIME 12:09 PM ESTIMATE NO. 001 BID OPENING 03/19/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/19 R.E. NAME: ZHANG, RUI DATE OF THIS ESTIMATE 06/17/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 588,683.75 588,683.75 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 588,683.75 588,683.75 053 MOBILIZATION LS 341,800.0000 341,800.00 0.750 256,350.00 0.750 256,350 ORIGINAL CONTRACT AMOUNT 3,489,653.00 TOTAL WORK COMPLETED 845,033.75 845,033.75 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 845,033.75 845,033.75 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 05/01/19 85 05/28/19 05/28/19 09/25/19 18 0 0 0 24% 21% PROGRESS IS SATISFACTORY ZHANG, RUI RESIDENT ENGINEER PROGRAM CAS145 DATE 06/17/19