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 03/24/20 EST. NO. 003 TIME 02:50 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 03/24/20 EST. NO. 003 TIME 02:50 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 03/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1F3624 TIME 02:50 PM ESTIMATE NO. 003 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 03/20/20 R.E. NAME: SALDIVAR, ROSENDO DATE OF THIS ESTIMATE 03/24/20 LOCATION 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 0.100 1,200.00 0.600 7,200 002 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 5.0000 1,550.00 310.000 1,550 FOR CONSTRUCTION AREA SIGNS 003 TRAFFIC CONTROL SYSTEM LS 172,000.0000 172,000.00 0.400 68,800.00 0.700 120,400 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 5,400.0000 5,400.00 0.500 2,700 005 JOB SITE MANAGEMENT LS 25,000.0000 25,000.00 0.400 10,000.00 0.700 17,500 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 900.0000 900.00 0.750 675 007 REMOVE SIGN STRUCTURE WALKWAY (EA) EA 400.0000 48,000.00 40.000 16,000.00 67.000 26,800 008 REMOVE ROADSIDE SIGN PANEL EA 295.0000 6,195.00 15.000 4,425.00 16.000 4,720 009 REMOVE SIGN FROM SIGN FRAME EA 240.0000 28,800.00 48.000 11,520.00 79.000 18,960 010 FURNISH FORMED PANEL SIGN (OVERHEAD) SQFT 12.0000 130,800.00 3,317.000 39,804.00 6,581.000 78,972 011 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 20.0000 172,000.00 5,101.000 102,020.00 6,369.000 127,380 012 FURNISH LAMINATED PANEL SIGN (1"-TYPE B) SQFT 19.0000 13,870.00 616.000 11,704.00 616.000 11,704 013 FURNISH LAMINATED PANEL SIGN SQFT 22.0000 25,960.00 728.000 16,016.00 836.500 18,403 (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 9,766.500 29,299.50 14,406.500 43,219 016 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 3.0000 58,200.00 8,419.000 25,257.00 12,951.000 38,853 017 INSTALL ROADSIDE SIGN PANEL ON EA 295.0000 6,195.00 15.000 4,425.00 16.000 4,720 EXISTING POST 018 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 300.0000 300.00 0.400 120.00 0.700 210 SYSTEM ELEMENTS DURING CONSTRUCTION 019 REMOVING EXISTING ELECTRICAL SYSTEM LS 100,000.0000 100,000.00 0.400 40,000.00 0.700 70,000 PROGRAM CAS145 PAGE 2 DATE 03/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1F3624 TIME 02:50 PM ESTIMATE NO. 003 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 03/20/20 R.E. NAME: SALDIVAR, ROSENDO DATE OF THIS ESTIMATE 03/24/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 380,590.50 593,966.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 380,590.50 593,966.50 020 MOBILIZATION LS 90,000.0000 90,000.00 0.050 4,500.00 1.000 90,000 ORIGINAL CONTRACT AMOUNT 962,045.00 TOTAL WORK COMPLETED 385,090.50 683,966.50 MATERIALS ON HAND ON SITE -72,911.78 184,509.86 DEDUCTIONS 0.00 0.00 TOTAL 312,178.72 868,476.36 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 04/16/20 32 76 0 0 71% 64% PROGRESS IS SATISFACTORY SALDIVAR, ROSENDO RESIDENT ENGINEER PROGRAM CAS145 DATE 03/24/20