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 07/23/18 EST. NO. 007 TIME 01:52 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 --------------------------------------------------------------------------- 001 0009 16,750.05 E.W. @ F.A.(+) 061118 N 0028.0 003 0002 16,399.00 E.W. @ F.A.(+) 050818 N 0030.0 0003 8,602.00 051418 N 0031.0 41,751.05 TOTAL THIS ESTIMATE 143,612.53 TOTAL PREVIOUS ESTIMATE 185,363.58 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 07/23/18 EST. NO. 007 TIME 01:52 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 07/23/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4H0104 TIME 01:52 PM ESTIMATE NO. 007 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 07/20/18 R.E. NAME: ZHANG, RUI DATE OF THIS ESTIMATE 07/23/18 LOCATION 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 0.750 1,567 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 6,600.0000 6,600.00 0.750 4,950 003 CONSTRUCTION AREA SIGNS LS 3,200.0000 3,200.00 0.230 736.00 1.000 3,200 004 TRAFFIC CONTROL SYSTEM LS 189,000.0000 189,000.00 0.250 47,250.00 1.000 189,000 005 CHANNELIZER (SURFACE MOUNTED) EA 40.0000 880.00 22.000 880 006 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 6,700.0000 13,400.00 0.250 1,675.00 1.000 6,700 007 TEMPORARY RAILING (TYPE K) LF 20.0000 160,000.00 2,000.000 40,000.00 8,000.000 160,000 008 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 0.750 22,125 010 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 0.850 9,350 020 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 1.000 14,000 PROGRAM CAS145 PAGE 2 DATE 07/23/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4H0104 TIME 01:52 PM ESTIMATE NO. 007 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 07/20/18 R.E. NAME: ZHANG, RUI DATE OF THIS ESTIMATE 07/23/18 ------------------------------------------------------------------------------------------------------------------------------------ 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 2,640.000 330,000 024 ROADSIDE CLEARING LS 5,500.0000 5,500.00 1.000 5,500 025 MAINTAIN EXISTING PLANTED AREAS LS 7,150.0000 7,150.00 0.100 715.00 0.850 6,077 026 CHECK AND TEST EXISTING IRRIGATION LS 22,625.0000 22,625.00 0.100 2,262.50 1.000 22,625 FACILITIES 027 REMOVE IRRIGATION FACILITY LS 4,400.0000 4,400.00 0.100 440.00 1.000 4,400 028 CLASS 2 AGGREGATE BASE (CY) CY 80.0000 80,800.00 1,010.000 80,800 029 MINOR CONCRETE (MINOR STRUCTURE) CY 2,495.0000 6,986.00 2.800 6,986 (F) 030 18" ALTERNATIVE PIPE CULVERT LF 595.0000 5,355.00 9.000 5,355 031 CLASS 3 PERMEABLE MATERIAL CY 105.0000 7,665.00 13.000 1,365.00 73.000 7,665 032 REMOVE CULVERT (LF) LF 750.0000 2,250.00 3.000 2,250 033 MINOR CONCRETE (MISCELLANEOUS CY 345.0000 541,650.00 457.000 157,665.00 1,570.000 541,650 CONSTRUCTION) 034 MISCELLANEOUS IRON AND STEEL LB 1.5000 978.00 652.000 978 (F) 035 RECONSTRUCT CHAIN LINK FENCE LF 165.0000 2,640.00 16.000 2,640.00 16.000 2,640 036 CONCRETE BARRIER MARKER EA 40.0000 240.00 6.000 240.00 6.000 240 037 REMOVE ROADSIDE SIGN EA 110.0000 880.00 8.000 880.00 8.000 880 038 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.0000 368.00 23.000 368.00 23.000 368 (0.063"-UNFRAMED) 039 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 17.0000 2,040.00 120.000 2,040.00 120.000 2,040 (0.080"-UNFRAMED) 040 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 25.0000 900.00 36.000 900.00 36.000 900 (0.063"-FRAMED) 041 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 26.0000 3,380.00 130.000 3,380.00 130.000 3,380 (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 41,600.00 286.000 45,760.00 286.000 45,760 045 CONCRETE BARRIER TRANSITION LF 385.0000 5,775.00 15.000 5,775.00 15.000 5,775 (F) 046 THERMOPLASTIC PAVEMENT MARKING SQFT 8.8000 10,472.00 1,190.000 10,472.00 1,190.000 10,472 (ENHANCED WET NIGHT VISIBILITY) 047 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,750.0000 2,750.00 0.600 1,650 SYSTEM ELEMENTS DURING CONSTRUCTION 048 MODIFYING EXISTING ELECTRICAL SYSTEM LS 86,900.0000 86,900.00 0.600 52,140 PROGRAM CAS145 PAGE 3 DATE 07/23/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4H0104 TIME 01:52 PM ESTIMATE NO. 007 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 07/20/18 R.E. NAME: ZHANG, RUI DATE OF THIS ESTIMATE 07/23/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 325,663.50 1,588,128.25 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 41,751.05 185,363.58 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 367,414.55 1,773,491.83 049 MOBILIZATION LS 179,400.0000 179,400.00 1.000 179,400 ORIGINAL CONTRACT AMOUNT 1,847,017.00 TOTAL WORK COMPLETED 367,414.55 1,952,891.83 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 367,414.55 1,952,891.83 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 07/31/18 129 1 76 0 88% 95% PROGRESS IS SATISFACTORY ZHANG, RUI RESIDENT ENGINEER PROGRAM CAS145 DATE 07/23/18