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 07/24/20 EST. NO. 005 TIME 10:54 AM 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 --------------------------------------------------------------------------- 003 0047 1,232.14 E.W. @ F.A.(+) 021120 N 0002.1 0048 876.53 021220 N 0003.1 0049 2,555.01 022320 N 0004.1 0050 2,054.87 022320 N 0005.1 0051 2,692.54 022520 N 0006.1 0052 543.02 022620 N 0007.1 0053 1,046.97 022720 N 0008.1 0054 1,559.43 030220 N 0009.1 0055 2,701.05 031720 N 0014.1 0056 2,701.05 032320 N 0015.1 0057 2,567.32 030320 N 0010.1 0058 3,390.10 030520 N 0012.1 23,920.03 TOTAL THIS ESTIMATE 61,495.71 TOTAL PREVIOUS ESTIMATE 85,415.74 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 07/24/20 EST. NO. 005 TIME 10:54 AM R.E. NAME: SALDIVAR, ROSENDO 08-1F3624 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION AA DEDUCTION -10,000.00 005 -10,000.00 -10,000.00 TOTAL DEDUCTIONS -10,000.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 07/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1F3624 TIME 10:54 AM ESTIMATE NO. 005 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 07/15/20 R.E. NAME: SALDIVAR, ROSENDO DATE OF THIS ESTIMATE 07/24/20 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 0.300 3,600.00 1.000 12,000 002 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 1.000 172,000 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 5,400.0000 5,400.00 1.000 5,400 005 JOB SITE MANAGEMENT LS 25,000.0000 25,000.00 1.000 25,000 006 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 1.000 400.00 99.000 39,600 008 REMOVE ROADSIDE SIGN PANEL EA 295.0000 6,195.00 21.000 6,195 009 REMOVE SIGN FROM SIGN FRAME EA 240.0000 28,800.00 120.000 28,800 010 FURNISH FORMED PANEL SIGN (OVERHEAD) SQFT 12.0000 130,800.00 10,900.000 130,800 011 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 20.0000 172,000.00 8,599.150 171,983 012 FURNISH LAMINATED PANEL SIGN (1"-TYPE B) SQFT 19.0000 13,870.00 721.000 13,699 013 FURNISH LAMINATED PANEL SIGN SQFT 22.0000 25,960.00 1,174.000 25,828 (2 1/2"-TYPE B) 014 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 675.00 45.000 675 (0.080"-FRAMED) 015 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 3.0000 64,200.00 21,399.150 64,197 016 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 3.0000 58,200.00 19,399.150 58,197 017 INSTALL ROADSIDE SIGN PANEL ON EA 295.0000 6,195.00 21.000 6,195 EXISTING POST 018 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 300.0000 300.00 1.000 300 SYSTEM ELEMENTS DURING CONSTRUCTION 019 REMOVING EXISTING ELECTRICAL SYSTEM LS 100,000.0000 100,000.00 1.000 100,000 PROGRAM CAS145 PAGE 2 DATE 07/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1F3624 TIME 10:54 AM ESTIMATE NO. 005 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 07/15/20 R.E. NAME: SALDIVAR, ROSENDO DATE OF THIS ESTIMATE 07/24/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 4,000.00 863,094.90 ADJUSTMENT OF COMPENSATION 0.00 7,450.00 EXTRA WORK 23,920.03 77,965.74 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 27,920.03 948,510.64 020 MOBILIZATION LS 90,000.0000 90,000.00 1.000 90,000 ORIGINAL CONTRACT AMOUNT 962,045.00 TOTAL WORK COMPLETED 27,920.03 1,038,510.64 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -10,000.00 -10,000.00 TOTAL 17,920.03 1,028,510.64 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 10/09/19 07/15/20 55 131 7 0 99% 96% PROGRESS IS SATISFACTORY SALDIVAR, ROSENDO RESIDENT ENGINEER PROGRAM CAS145 DATE 07/24/20