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 08/21/24 EST. NO. 006 TIME 11:41 AM R.E. NAME: ART PANNU 05-1H2304 --------------------------------------------------------------------------- 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 08/21/24 EST. NO. 006 TIME 11:41 AM R.E. NAME: ART PANNU 05-1H2304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE NO CPM -16,873.83 004 0.00 -16,873.83 TOTAL DEDUCTIONS 0.00 -16,873.83 PROGRAM CAS145 PAGE 1 DATE 08/21/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1H2304 TIME 11:41 AM ESTIMATE NO. 006 BID OPENING 10/20/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/24 R.E. NAME: ART PANNU DATE OF THIS ESTIMATE 08/21/24 LOCATION PROGRESS ESTIMATE 05-MON-218-R0.2/L0.9 ----------------- FBD VANGUARD CONSTRUCTION, IN MONTEREY COUNTY IN SEASIDE FROM INC. DEL MONTE BLVD TO FREMONT BLVD 550 GREENVILLE ROAD; LIVERMORE CA 94550 FED. AID NO. N O N E ADA COMPLIANT PEDESTRIAN ACCESS ------------------------------------------------------------------------------------------------------------------------------------ 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 1.000 3,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 750.0000 67,500.00 3.000 2,250.00 50.000 37,500 003 CONSTRUCTION AREA SIGNS LS 4,290.0000 4,290.00 0.013 55.77 0.622 2,668 004 TRAFFIC CONTROL SYSTEM LS 133,000.0000 133,000.00 0.034 4,522.00 0.556 73,948 005 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 8,000.0000 8,000.00 0.034 272.00 0.556 4,448 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 15,000.0000 15,000.00 0.034 510.00 0.556 8,340 007 JOB SITE MANAGEMENT LS 15,000.0000 15,000.00 0.034 510.00 0.556 8,340 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 880.0000 880.00 0.750 660 009 TEMPORARY DRAINAGE INLET PROTECTION EA 300.0000 3,300.00 8.800 2,640 010 TEMPORARY CONCRETE WASHOUT LS 3,500.0000 3,500.00 0.522 1,827 011 TREATED WOOD WASTE LB 0.2000 88.00 0.000 0 012 TEMPORARY HIGH-VISIBILITY FENCE LF 90.0000 2,160.00 0.000 0 013 CLEARING AND GRUBBING (LS) LS 7,500.0000 7,500.00 0.730 5,475 014 ROADWAY EXCAVATION CY 300.0000 138,000.00 32.640 9,792.00 543.270 162,981 015 SUBGRADE ENHANCEMENT GEOGRID SQYD 30.0000 13,200.00 247.111 7,413 016 ROCK BLANKET SQFT 350.0000 3,150.00 0.000 0 017 WOOD MULCH CY 275.0000 7,150.00 0.000 0 018 CLASS 2 AGGREGATE BASE (CY) CY 250.0000 65,000.00 11.250 2,812.50 169.840 42,460 019 HOT MIX ASPHALT (TYPE A) TON 500.0000 120,000.00 201.010 100,505 020 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 120.0000 6,600.00 0.000 0 021 TACK COAT TON 7,000.0000 2,100.00 0.123 861 022 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 80.0000 20,000.00 45.120 3,609 PROGRAM CAS145 PAGE 2 DATE 08/21/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1H2304 TIME 11:41 AM ESTIMATE NO. 006 BID OPENING 10/20/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/24 R.E. NAME: ART PANNU DATE OF THIS ESTIMATE 08/21/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 STRUCTURAL CONCRETE, DRAINAGE INLET CY 2,800.0000 39,200.00 9.480 26,544 (F) 024 15" REINFORCED CONCRETE PIPE LF 790.0000 7,110.00 10.000 7,900 025 24" REINFORCED CONCRETE PIPE LF 380.0000 16,720.00 0.000 0 026 DRAINAGE INLET MARKER EA 44.0000 616.00 0.000 0 027 REMOVE CULVERT (LF) LF 140.0000 6,160.00 44.000 6,160.00 44.000 6,160 028 REMOVE INLET EA 1,400.0000 7,000.00 2.000 2,800.00 5.000 7,000 029 ADJUST INLET EA 2,800.0000 2,800.00 0.000 0 030 DETECTABLE WARNING SURFACE SQFT 22.0000 10,560.00 487.950 10,734 031 MINOR CONCRETE (CURB, GUTTER, SIDEWALK CY 1,200.0000 324,000.00 182.350 218,820 AND DRIVEWAY) 032 PRE/POST CONSTRUCTION SURVEYS EA 1,320.0000 17,160.00 0.000 0 033 MISCELLANEOUS IRON AND STEEL LB 4.6000 6,596.40 956.000 4,397 (F) 034 RELOCATE CHAIN LINK FENCE LF 100.0000 3,500.00 35.000 3,500 035 RELOCATE GATE EA 850.0000 1,700.00 2.000 1,700 036 REMOVE PAVEMENT MARKER EA 3.3000 112.20 0.000 0 037 PAVEMENT MARKER (RETROREFLECTIVE) EA 22.0000 528.00 0.000 0 038 OBJECT MARKER (TYPE K-2) EA 44.0000 132.00 0.000 0 039 REMOVE ROADSIDE SIGN EA 110.0000 1,210.00 5.000 550 040 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 19.0000 3,420.00 0.000 0 (0.063"-UNFRAMED) 041 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 19.0000 570.00 0.000 0 (0.080"-UNFRAMED) 042 ROADSIDE SIGN - ONE POST EA 380.0000 3,800.00 0.000 0 043 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 110.0000 440.00 0.000 0 METHOD) 044 INSTALL ROADSIDE SIGN PANEL ON EA 80.0000 2,080.00 0.000 0 EXISTING POST 045 THERMOPLASTIC PAVEMENT MARKING SQFT 9.0000 14,130.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 046 6" THERMOPLASTIC TRAFFIC STRIPE LF 4.0000 1,000.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 047 6" THERMOPLASTIC TRAFFIC STRIPE LF 4.5000 2,115.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 048 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 3.3000 1,584.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 08/21/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1H2304 TIME 11:41 AM ESTIMATE NO. 006 BID OPENING 10/20/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/24 R.E. NAME: ART PANNU DATE OF THIS ESTIMATE 08/21/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 049 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 7.7000 4,158.00 0.000 0 050 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 185,000.0000 185,000.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 08/21/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1H2304 TIME 11:41 AM ESTIMATE NO. 006 BID OPENING 10/20/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/24 R.E. NAME: ART PANNU DATE OF THIS ESTIMATE 08/21/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 29,684.27 753,982.81 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 29,684.27 753,982.81 051 MOBILIZATION LS 120,000.0000 120,000.00 1.000 120,000 ORIGINAL CONTRACT AMOUNT 1,421,819.60 TOTAL WORK COMPLETED 29,684.27 873,982.81 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 -16,873.83 TOTAL 29,684.27 857,108.98 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 01/06/23 90 07/05/23 07/05/23 12/05/24 50 202 0 0 60% 56% PROGRESS IS SATISFACTORY *** SUSPENDED ON 07/05/23. ART PANNU RESIDENT ENGINEER