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 05/21/18 EST. NO. 005 TIME 02:48 PM R.E. NAME: ZHANG, RUI 04-4H0104 --------------------------------------------------------------------------- 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 0001 125,000.00 E.W. @ L.S.(+) 041818 N 009 0 125,000.00 TOTAL THIS ESTIMATE 18,612.53 TOTAL PREVIOUS ESTIMATE 143,612.53 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 05/21/18 EST. NO. 005 TIME 02:48 PM R.E. NAME: ZHANG, RUI 04-4H0104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 05/21/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4H0104 TIME 02:48 PM ESTIMATE NO. 005 BID OPENING 08/08/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/18 R.E. NAME: ZHANG, RUI DATE OF THIS ESTIMATE 05/21/18 LOCATION RERUN PROGRESS ESTIMATE 04-ALA-880-20.4/22.9 ----------------------- FBD VANGUARD CONSTRUCTION IN ALAMEDA COUNTY, ON ROUTE 880 INC BETWEEN WASHINGTON AVENUE AND 651 ENTERPRISE COURT MARINA BOULEVARD. LIVERMORE CA 94550 FED. AID NO. ACIM- 880-1(79)E PAVE SIDE SLOPE AREAS. ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,090.0000 2,090.00 0.050 104.50 0.750 1,567 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 6,600.0000 6,600.00 0.500 3,300 003 CONSTRUCTION AREA SIGNS LS 3,200.0000 3,200.00 0.770 2,464 004 TRAFFIC CONTROL SYSTEM LS 189,000.0000 189,000.00 0.100 18,900.00 0.430 81,270 005 CHANNELIZER (SURFACE MOUNTED) EA 40.0000 880.00 22.000 880 006 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 6,700.0000 13,400.00 0.100 670.00 0.500 3,350 007 TEMPORARY RAILING (TYPE K) LF 20.0000 160,000.00 6,000.000 120,000 008 TEMPORARY ALTERNATIVE CRASH CUSHION EA 4,950.0000 9,900.00 2.000 9,900 009 JOB SITE MANAGEMENT LS 29,500.0000 29,500.00 0.100 2,950.00 0.500 14,750 010 PREPARE STORM WATER POLLUTION PREVENTION LS 1,815.0000 1,815.00 0.750 1,361 PLAN 011 RAIN EVENT ACTION PLAN EA 500.0000 3,000.00 3.000 1,500 012 STORM WATER SAMPLING AND ANALYSIS DAY EA 165.0000 330.00 1.000 165 013 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 0.000 0 014 TEMPORARY HYDRAULIC MULCH SQYD 1.4000 10,612.00 0.000 0 (BONDED FIBER MATRIX) 015 TEMPORARY COVER SQYD 4.1000 7,052.00 0.000 0 016 TEMPORARY DRAINAGE INLET PROTECTION EA 138.0000 3,174.00 21.000 2,898 017 TEMPORARY FIBER ROLL LF 3.0000 19,500.00 6,500.000 19,500 018 TEMPORARY SILT FENCE LF 5.0000 500.00 100.000 500 019 STREET SWEEPING LS 11,000.0000 11,000.00 0.100 1,100.00 0.500 5,500 020 TEMPORARY CONCRETE WASHOUT LS 2,500.0000 2,500.00 0.000 0 021 TREATED WOOD WASTE LB 0.5000 200.00 0.000 0 022 CLEARING AND GRUBBING (LS) LS 14,000.0000 14,000.00 0.100 1,400.00 1.000 14,000 PROGRAM CAS145 PAGE 2 DATE 05/21/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4H0104 TIME 02:48 PM ESTIMATE NO. 005 BID OPENING 08/08/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/18 R.E. NAME: ZHANG, RUI DATE OF THIS ESTIMATE 05/21/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ROADWAY EXCAVATION CY 125.0000 330,000.00 618.000 77,250.00 2,640.000 330,000 024 ROADSIDE CLEARING LS 5,500.0000 5,500.00 0.100 550.00 1.000 5,500 025 MAINTAIN EXISTING PLANTED AREAS LS 7,150.0000 7,150.00 0.100 715.00 0.500 3,575 026 CHECK AND TEST EXISTING IRRIGATION LS 22,625.0000 22,625.00 0.080 1,810.00 0.750 16,968 FACILITIES 027 REMOVE IRRIGATION FACILITY LS 4,400.0000 4,400.00 0.080 352.00 0.750 3,300 028 CLASS 2 AGGREGATE BASE (CY) CY 80.0000 80,800.00 145.370 11,629.60 865.000 69,200 029 MINOR CONCRETE (MINOR STRUCTURE) CY 2,495.0000 6,986.00 0.000 0 (F) 030 18" ALTERNATIVE PIPE CULVERT LF 595.0000 5,355.00 0.000 0 031 CLASS 3 PERMEABLE MATERIAL CY 105.0000 7,665.00 15.000 1,575 032 REMOVE CULVERT (LF) LF 750.0000 2,250.00 0.000 0 033 MINOR CONCRETE (MISCELLANEOUS CY 345.0000 541,650.00 0.000 0 CONSTRUCTION) 034 MISCELLANEOUS IRON AND STEEL LB 1.5000 978.00 0.000 0 (F) 035 RECONSTRUCT CHAIN LINK FENCE LF 165.0000 2,640.00 0.000 0 036 CONCRETE BARRIER MARKER EA 40.0000 240.00 0.000 0 037 REMOVE ROADSIDE SIGN EA 110.0000 880.00 0.000 0 038 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.0000 368.00 0.000 0 (0.063"-UNFRAMED) 039 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 17.0000 2,040.00 0.000 0 (0.080"-UNFRAMED) 040 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 25.0000 900.00 0.000 0 (0.063"-FRAMED) 041 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 26.0000 3,380.00 0.000 0 (0.080"-FRAMED) 042 ROADSIDE SIGN - ONE POST EA 305.0000 2,135.00 0.000 0 043 ROADSIDE SIGN - TWO POST EA 385.0000 1,925.00 0.000 0 044 CONCRETE BARRIER (TYPE 60) LF 160.0000 41,600.00 0.000 0 045 CONCRETE BARRIER TRANSITION LF 385.0000 5,775.00 0.000 0 (F) 046 THERMOPLASTIC PAVEMENT MARKING SQFT 8.8000 10,472.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 047 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,750.0000 2,750.00 0.400 1,100 SYSTEM ELEMENTS DURING CONSTRUCTION 048 MODIFYING EXISTING ELECTRICAL SYSTEM LS 86,900.0000 86,900.00 0.460 39,974 PROGRAM CAS145 PAGE 3 DATE 05/21/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4H0104 TIME 02:48 PM ESTIMATE NO. 005 BID OPENING 08/08/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/18 R.E. NAME: ZHANG, RUI DATE OF THIS ESTIMATE 05/21/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 117,431.10 754,098.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 125,000.00 143,612.53 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 242,431.10 897,711.03 049 MOBILIZATION LS 179,400.0000 179,400.00 0.950 170,430 ORIGINAL CONTRACT AMOUNT 1,847,017.00 TOTAL WORK COMPLETED 242,431.10 1,068,141.03 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 242,431.10 1,068,141.03 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 11/17/17 60 01/16/18 01/16/18 06/26/18 86 1 52 0 49% 77% PROGRESS IS SATISFACTORY UNSATIS PROGRESS OVERRIDEN BECAU W H Y ... W H Y ... W H ZHANG, RUI RESIDENT ENGINEER PROGRAM CAS145 DATE 05/21/18