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 01/25/22 EST. NO. 005 TIME 09:24 AM R.E. NAME: OBAIDULLAH RASHID "ABDUL" 10-1F4304 --------------------------------------------------------------------------- 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 01/25/22 EST. NO. 005 TIME 09:24 AM R.E. NAME: OBAIDULLAH RASHID "ABDUL" 10-1F4304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING CEM-4401 -10,000.00 003 RECD CEM-4401 10,000.00 004 0.00 0.00 LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -2,000.00 002 MISSING PAYROLLS -10,000.00 003 RECD PAYROLLS EST 2 2,000.00 005 RECD PAYROLLS EST 3 10,000.00 005 12,000.00 0.00 TOTAL DEDUCTIONS 12,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 01/25/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1F4304 TIME 09:24 AM ESTIMATE NO. 005 BID OPENING 05/05/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/21 R.E. NAME: OBAIDULLAH RASHID "ABDUL" DATE OF THIS ESTIMATE 01/25/22 LOCATION FINAL ESTIMATE 10-MER-140-35.9/36.9 -------------- FBD VANGUARD CONSTRUCTION, PAVEMENT REHAB IN MERCED COUNTY IN INC. MERCED CITY FROM CYPRESS WAY TO 0.3 550 GREENVILLE ROAD; MILES EAST SANTA FE AVE. LIVERMORE CA 94550 FED. AID NO. N O N E PAVEMENT REHAB ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,800.0000 3,800.00 1.000 3,800 002 TIME-RELATED OVERHEAD (WDAY) WDAY 750.0000 37,500.00 50.000 37,500 003 CONSTRUCTION AREA SIGNS LS 5,000.0000 5,000.00 1.000 5,000 004 TRAFFIC CONTROL SYSTEM LS 47,600.0000 47,600.00 1.000 47,600 005 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 7,500.0000 7,500.00 1.000 7,500 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 3,500.0000 3,500.00 1.000 3,500 007 JOB SITE MANAGEMENT LS 6,500.0000 6,500.00 1.000 6,500 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 800.0000 800.00 1.000 800 009 MOVE-IN/MOVE-OUT EA 500.0000 500.00 1.000 500 (TEMPORARY EROSION CONTROL) 010 TEMPORARY DRAINAGE INLET PROTECTION EA 175.0000 3,850.00 22.000 3,850 011 STREET SWEEPING LS 3,500.0000 3,500.00 1.000 3,500 012 TEMPORARY CONCRETE WASHOUT LS 2,500.0000 2,500.00 1.000 2,500 013 ROADWAY EXCAVATION CY 250.0000 30,000.00 123.800 30,950 014 CLASS 2 AGGREGATE BASE (CY) CY 200.0000 19,200.00 95.900 19,180 015 SLURRY SEAL TON 255.0000 132,600.00 525.500 134,002 016 HOT MIX ASPHALT (TYPE A) TON 500.0000 22,000.00 45.200 22,600 017 TACK COAT TON 2,000.0000 2,000.00 0.000 0 018 DETECTABLE WARNING SURFACE SQFT 20.0000 12,800.00 631.300 12,626 019 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 020 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 021 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 022 REMOVE CONCRETE CY 250.0000 45,000.00 167.900 41,975 (CURB, GUTTER, AND SIDEWALK) (CY) PROGRAM CAS145 PAGE 2 DATE 01/25/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1F4304 TIME 09:24 AM ESTIMATE NO. 005 BID OPENING 05/05/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/21 R.E. NAME: OBAIDULLAH RASHID "ABDUL" DATE OF THIS ESTIMATE 01/25/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PRE/POST CONSTRUCTION SURVEYS EA 826.0000 34,692.00 42.000 34,692 024 REMOVE PAVEMENT MARKER EA 1.1000 638.00 577.000 634 025 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.2000 2,646.00 512.000 2,150 026 THERMOPLASTIC PAVEMENT MARKING SQFT 5.5000 9,845.00 2,232.000 12,276 (ENHANCED WET NIGHT VISIBILITY) 027 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 1,036.00 1,275.000 892 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 028 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 3,962.00 6,928.000 4,849 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 029 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.9000 13,320.00 16,201.000 14,580 (ENHANCED WET NIGHT VISIBILITY) 030 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 979.00 1,239.000 1,362 (ENHANCED WET NIGHT VISIBILITY) 031 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 5,700.00 18,946.000 5,683 032 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.3000 5,907.00 1,790.000 5,907 033 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,700.0000 1,700.00 1.000 1,700 SYSTEM ELEMENTS DURING CONSTRUCTION 034 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 91,350.0000 91,350.00 1.000 91,350 035 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 036 MINOR CONCRETE (CURB) (CY) CY 600.0000 43,200.00 72.000 43,200 037 MINOR CONCRETE (CURB RAMP) CY 600.0000 25,800.00 44.500 26,700 038 MINOR CONCRETE (SIDEWALK) CY 600.0000 32,400.00 51.500 30,900 PROGRAM CAS145 PAGE 3 DATE 01/25/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1F4304 TIME 09:24 AM ESTIMATE NO. 005 BID OPENING 05/05/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/21 R.E. NAME: OBAIDULLAH RASHID "ABDUL" DATE OF THIS ESTIMATE 01/25/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 660,763.30 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 3,520.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 0.00 664,283.30 039 MOBILIZATION LS 63,900.0000 63,900.00 1.000 63,900 ORIGINAL CONTRACT AMOUNT 723,225.00 TOTAL WORK COMPLETED 0.00 728,183.30 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 12,000.00 0.00 TOTAL 12,000.00 728,183.30 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 06/03/21 50 06/25/21 06/21/21 09/20/21 50 11 2 0 100% 100% OBAIDULLAH RASHID "ABDUL" RESIDENT ENGINEER PROGRAM CAS145 DATE 01/25/22