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 10/22/20 EST. NO. 005 TIME 11:55 AM R.E. NAME: MINH HINH 04-2K1404 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 003 0002 19,581.14 E.W. @ F.A.(+) 071020 N 0018.1 19,581.14 TOTAL THIS ESTIMATE 69,535.87 TOTAL PREVIOUS ESTIMATE 89,117.01 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 10/22/20 EST. NO. 005 TIME 11:55 AM R.E. NAME: MINH HINH 04-2K1404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2K1404 TIME 11:55 AM ESTIMATE NO. 005 BID OPENING 03/17/20 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: MINH HINH DATE OF THIS ESTIMATE 10/22/20 LOCATION PROGRESS ESTIMATE 04-SCL-17-0.0/3.4 ----------------- AMERICAN CIVIL CONSTRUCTORS IN SANTA CLARA COUNTY IN REDWOOD WEST COAST LLC ESTATE AND HOLY CITY FROM 0.1 MILE 2990 BAY VISTA COURT, SUITE D SOUTH OF SUMMIT ROAD OVERCROSSING BENICIA CA 94510 TO ALMA COLLEGE RD FED. AID NO. HSNH-P017(116)E RUMBLE STRIPS, LIGHTING, BEACONS & ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,000.0000 3,000.00 0.500 1,500 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 7,525.5000 7,525.50 0.140 1,053.57 0.640 4,816 003 TIME-RELATED OVERHEAD (LS) LS 490,000.0000 490,000.00 0.140 68,600.00 0.570 279,300 004 CONSTRUCTION AREA SIGNS LS 5,900.0000 5,900.00 0.700 4,130 005 TRAFFIC CONTROL SYSTEM LS 500,000.0000 500,000.00 0.140 70,000.00 0.640 320,000 006 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 1,505.00 0.000 0 007 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 4,200.00 0.000 0 (LEFT IN PLACE) 008 PORTABLE RADAR SPEED FEEDBACK SIGN LS 20,000.0000 20,000.00 0.140 2,800.00 0.640 12,800 SYSTEMS 009 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 30,000.0000 30,000.00 0.140 4,200.00 0.640 19,200 010 TEMPORARY RAILING (TYPE K) LF 20.0000 137,000.00 1,120.000 22,400 011 TEMPORARY ALTERNATIVE CRASH CUSHION EA 800.0000 12,800.00 4.000 3,200 012 JOB SITE MANAGEMENT LS 20,000.0000 20,000.00 0.140 2,800.00 0.640 12,800 013 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,000.0000 2,000.00 0.700 1,400 014 TEMPORARY COVER SQYD 3.0000 4,110.00 342.500 1,027 015 TEMPORARY DRAINAGE INLET PROTECTION EA 145.0000 11,020.00 103.000 14,935 016 TEMPORARY FIBER ROLL LF 3.5000 5,145.00 1,323.000 4,630.50 1,323.000 4,630 017 TEMPORARY SILT FENCE LF 5.0000 7,350.00 50.000 250 018 STREET SWEEPING LS 30,000.0000 30,000.00 0.140 4,200.00 0.640 19,200 019 TEMPORARY CONCRETE WASHOUT LS 5,000.0000 5,000.00 0.140 700.00 0.640 3,200 020 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.5000 13,400.00 0.000 0 STRIPE (HAZARDOUS WASTE) 021 TREATED WOOD WASTE LB 0.2500 4,075.00 28,680.000 7,170 022 NOISE MONITORING LS 6,500.0000 6,500.00 0.140 910.00 0.640 4,160 PROGRAM CAS145 PAGE 2 DATE 10/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2K1404 TIME 11:55 AM ESTIMATE NO. 005 BID OPENING 03/17/20 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: MINH HINH DATE OF THIS ESTIMATE 10/22/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 CLEARING AND GRUBBING (LS) LS 25,000.0000 25,000.00 0.140 3,500.00 0.640 16,000 024 ROADWAY EXCAVATION CY 300.0000 20,400.00 16.000 4,800.00 84.000 25,200 025 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 450.0000 1,350.00 2.000 900 026 HYDROMULCH SQFT 0.2500 8,925.00 12,697.000 3,174.25 12,697.000 3,174 027 FIBER ROLLS LF 3.7500 25,687.50 4,052.000 15,195.00 4,252.000 15,945 028 HIGH FRICTION SURFACE TREATMENT SQYD 25.0000 567,500.00 120.000 3,000.00 18,381.110 459,527 029 HOT MIX ASPHALT (TYPE A) TON 238.0000 361,760.00 2,069.560 492,555 030 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 25.0000 2,250.00 0.000 0 031 REMOVE ASPHALT CONCRETE DIKE LF 25.0000 2,250.00 90.000 2,250 032 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.2100 72,867.00 22,638.000 72,667 033 48" CAST-IN-DRILLED-HOLE CONCRETE LF 5,000.0000 80,000.00 16.000 80,000 PILE (SIGN FOUNDATION) 034 FURNISH SIGN STRUCTURE (TRUSS) LB 6.5000 61,938.50 9,529.000 61,938.50 9,529.000 61,938 (F) 035 INSTALL SIGN STRUCTURE (TRUSS) LB 1.5000 14,293.50 9,529.000 14,293.50 9,529.000 14,293 (F) 036 REMOVE PAVEMENT MARKER EA 0.7500 2,512.50 0.000 0 037 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 4,920.00 0.000 0 038 OBJECT MARKER (TYPE P) EA 50.0000 800.00 6.000 300 039 OBJECT MARKER (TYPE L-1) EA 40.0000 680.00 0.000 0 040 REMOVE ROADSIDE SIGN (WOOD POST) EA 100.0000 1,500.00 4.000 400.00 4.000 400 041 REMOVE ROADSIDE SIGN (METAL POST) EA 100.0000 1,000.00 0.000 0 042 REMOVE ROADSIDE SIGN PANEL EA 50.0000 1,050.00 16.000 800.00 16.000 800 043 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.2500 13,505.00 1,302.750 12,050.44 1,302.750 12,050 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 044 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 11.5000 2,760.00 132.000 1,518.00 132.000 1,518 (0.080"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 045 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 24.0000 2,880.00 25.000 600.00 25.000 600 (0.063"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 046 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 19.5000 4,485.00 92.000 1,794.00 92.000 1,794 (0.080"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 047 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 4.2500 8,330.00 1,551.750 6,594.94 1,551.750 6,594 PROGRAM CAS145 PAGE 3 DATE 10/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2K1404 TIME 11:55 AM ESTIMATE NO. 005 BID OPENING 03/17/20 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: MINH HINH DATE OF THIS ESTIMATE 10/22/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 048 METAL (ROADSIDE SIGN) LB 25.0000 8,500.00 336.000 8,400.00 336.000 8,400 049 ROADSIDE SIGN - ONE POST EA 285.0000 21,660.00 74.000 21,090.00 74.000 21,090 050 ROADSIDE SIGN - TWO POST EA 450.0000 9,000.00 16.000 7,200.00 16.000 7,200 051 INSTALL ROADSIDE SIGN PANEL ON EA 100.0000 2,100.00 20.000 2,000.00 20.000 2,000 EXISTING POST 052 METAL BEAM GUARDRAIL (STEEL POST) LF 26.0000 338.00 87.500 2,275 053 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 26.0000 143,780.00 462.000 12,012.00 6,067.750 157,761 054 GUARDRAIL DELINEATOR (SWARO GUARD EA 40.0000 6,400.00 161.000 6,440 REFLECTOR) 055 VEGETATION CONTROL (MINOR CONCRETE) SQYD 60.0000 156,000.00 485.000 29,100 056 TRANSITION RAILING (TYPE WB-31) EA 5,500.0000 27,500.00 4.000 22,000 057 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,800.0000 25,200.00 3.000 5,400.00 19.000 34,200 058 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,800.0000 67,200.00 1.000 4,800.00 14.000 67,200 059 REUSABLE CRASH CUSHION (QUAD GUARD M10) EA 49,500.0000 49,500.00 1.000 49,500 060 CONCRETE BARRIER (TYPE 60M) LF 160.0000 153,600.00 786.500 125,840 061 BARRIER MARKER (SWARO BARRIER REFLECTOR) EA 40.0000 12,000.00 333.000 13,320.00 333.000 13,320 (YELLOW/YELLOW) 062 BARRIER MARKER (SWARO BARRIER REFLECTOR) EA 40.0000 3,320.00 32.000 1,280.00 32.000 1,280 (WHITE/RED) 063 CONCRETE ANCHOR BLOCK LF 1,700.0000 85,000.00 13.000 22,100 064 REMOVE GUARDRAIL LF 8.0000 44,480.00 188.000 1,504.00 5,432.500 43,460 065 REMOVE CONCRETE BARRIER LF 290.0000 23,200.00 80.000 23,200 066 THERMOPLASTIC PAVEMENT MARKING SQFT 6.0000 21,420.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 067 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 22,200.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 18-12) 068 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 187.50 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 069 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.9000 54,450.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 070 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 4,245.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 071 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 19,720.00 23,118.000 9,247.20 23,118.000 9,247 072 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.5000 4,875.00 0.000 0 073 6" RUMBLE STRIP STA 35.0000 5,950.00 155.100 5,428.50 155.100 5,428 (ASPHALT CONCRETE PAVEMENT) PROGRAM CAS145 PAGE 4 DATE 10/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2K1404 TIME 11:55 AM ESTIMATE NO. 005 BID OPENING 03/17/20 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: MINH HINH DATE OF THIS ESTIMATE 10/22/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 074 LIGHTING SYSTEM LS 360,000.0000 360,000.00 0.098 35,280.00 0.638 229,680 075 TRAFFIC WARNING SYSTEM LS 1,224,000.0000 1,224,000.00 0.072 88,128.00 0.238 291,312 PROGRAM CAS145 PAGE 5 DATE 10/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2K1404 TIME 11:55 AM ESTIMATE NO. 005 BID OPENING 03/17/20 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: MINH HINH DATE OF THIS ESTIMATE 10/22/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 504,642.40 3,176,663.16 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 19,581.14 89,117.01 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 524,223.54 3,265,780.17 076 MOBILIZATION LS 550,000.0000 550,000.00 0.050 27,500.00 1.000 550,000 ORIGINAL CONTRACT AMOUNT 5,715,000.00 TOTAL WORK COMPLETED 551,723.54 3,815,780.17 MATERIALS ON HAND ON SITE 62,037.00 62,037.00 DEDUCTIONS 0.00 0.00 TOTAL 613,760.54 3,877,817.17 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 04/21/20 150 05/06/20 05/06/20 01/27/21 86 32 0 0 63% 57% PROGRESS IS SATISFACTORY MINH HINH RESIDENT ENGINEER PROGRAM CAS145 DATE 10/22/20