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 02/26/20 EST. NO. 002 TIME 12:45 PM R.E. NAME: SALDIVAR, ROSENDO 08-1F3624 --------------------------------------------------------------------------- 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 02/26/20 EST. NO. 002 TIME 12:45 PM R.E. NAME: SALDIVAR, ROSENDO 08-1F3624 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 02/26/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1F3624 TIME 12:45 PM ESTIMATE NO. 002 BID OPENING 08/20/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/20 R.E. NAME: SALDIVAR, ROSENDO DATE OF THIS ESTIMATE 02/26/20 LOCATION RERUN PROGRESS ESTIMATE 08-SBD-71-0.0/8.5 ----------------------- FBD VANGUARD CONSTRUCTION, ALSO SBD-210-R21.76/R33.18; INC. SBD-215-10.1/17.75; 550 GREENVILLE ROAD; SBD-259-L0.0/1.5; ON RTE 71 FROM LIVERMORE CA 94550 LA/SBD CO LN TO SBD/RIV CO LN & ON RTE 210 FR RTE 215 TO RTE 10 & ON FED. AID NO. ACNH-X071(70)E REPLACE EXISTING GUIDE SIGNS WITH ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION AREA SIGNS LS 12,000.0000 12,000.00 0.500 6,000.00 0.500 6,000 002 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 5.0000 1,550.00 310.000 1,550.00 310.000 1,550 FOR CONSTRUCTION AREA SIGNS 003 TRAFFIC CONTROL SYSTEM LS 172,000.0000 172,000.00 0.300 51,600.00 0.300 51,600 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 5,400.0000 5,400.00 0.500 2,700.00 0.500 2,700 005 JOB SITE MANAGEMENT LS 25,000.0000 25,000.00 0.300 7,500.00 0.300 7,500 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 900.0000 900.00 0.750 675.00 0.750 675 007 REMOVE SIGN STRUCTURE WALKWAY (EA) EA 400.0000 48,000.00 27.000 10,800.00 27.000 10,800 008 REMOVE ROADSIDE SIGN PANEL EA 295.0000 6,195.00 1.000 295.00 1.000 295 009 REMOVE SIGN FROM SIGN FRAME EA 240.0000 28,800.00 31.000 7,440.00 31.000 7,440 010 FURNISH FORMED PANEL SIGN (OVERHEAD) SQFT 12.0000 130,800.00 3,264.000 39,168.00 3,264.000 39,168 011 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 20.0000 172,000.00 1,268.000 25,360.00 1,268.000 25,360 012 FURNISH LAMINATED PANEL SIGN (1"-TYPE B) SQFT 19.0000 13,870.00 0.000 0 013 FURNISH LAMINATED PANEL SIGN SQFT 22.0000 25,960.00 108.500 2,387.00 108.500 2,387 (2 1/2"-TYPE B) 014 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 675.00 0.000 0 (0.080"-FRAMED) 015 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 3.0000 64,200.00 4,640.000 13,920.00 4,640.000 13,920 016 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 3.0000 58,200.00 4,532.000 13,596.00 4,532.000 13,596 017 INSTALL ROADSIDE SIGN PANEL ON EA 295.0000 6,195.00 1.000 295.00 1.000 295 EXISTING POST 018 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 300.0000 300.00 0.300 90.00 0.300 90 SYSTEM ELEMENTS DURING CONSTRUCTION 019 REMOVING EXISTING ELECTRICAL SYSTEM LS 100,000.0000 100,000.00 0.300 30,000.00 0.300 30,000 PROGRAM CAS145 PAGE 2 DATE 02/26/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1F3624 TIME 12:45 PM ESTIMATE NO. 002 BID OPENING 08/20/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/20 R.E. NAME: SALDIVAR, ROSENDO DATE OF THIS ESTIMATE 02/26/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 213,376.00 213,376.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 213,376.00 213,376.00 020 MOBILIZATION LS 90,000.0000 90,000.00 0.200 18,000.00 0.950 85,500 ORIGINAL CONTRACT AMOUNT 962,045.00 TOTAL WORK COMPLETED 231,376.00 298,876.00 MATERIALS ON HAND ON SITE 105,421.00 257,421.64 DEDUCTIONS 0.00 0.00 TOTAL 336,797.00 556,297.64 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 09/23/19 50 00/00/00 01/13/20 04/03/20 20 68 0 0 31% 40% PROGRESS IS SATISFACTORY SALDIVAR, ROSENDO RESIDENT ENGINEER PROGRAM CAS145 DATE 02/26/20