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 01/23/23 EST. NO. 004 TIME 04:36 PM R.E. NAME: RANBIR BHULLAR 10-1J7804 --------------------------------------------------------------------------- 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 01/23/23 EST. NO. 004 TIME 04:36 PM R.E. NAME: RANBIR BHULLAR 10-1J7804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISS ANNUAL CEM-4401 -10,000.00 004 -10,000.00 -10,000.00 TOTAL DEDUCTIONS -10,000.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 01/23/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1J7804 TIME 04:36 PM ESTIMATE NO. 004 BID OPENING 04/13/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/19/23 R.E. NAME: RANBIR BHULLAR DATE OF THIS ESTIMATE 01/23/23 LOCATION PROGRESS ESTIMATE 10-SJ-99-24.5/24.5 ----------------- FBD VANGUARD CONSTRUCTION, DISTRICT CURVE WARNING SIGNS INC. INVESTIGATION AND ANALYSIS 550 GREENVILLE ROAD; LIVERMORE CA 94550 FED. AID NO. SSTG-000C(534)E COLLISION SEVERITY REDUCTION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,200.0000 2,200.00 1.000 2,200 002 TIME-RELATED OVERHEAD (WDAY) WDAY 250.0000 30,000.00 10.000 2,500.00 64.000 16,000 003 CONSTRUCTION AREA SIGNS LS 5,500.0000 5,500.00 0.000 0 004 TRAFFIC CONTROL SYSTEM LS 195,000.0000 195,000.00 0.100 19,500.00 0.670 130,650 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 15,000.0000 15,000.00 0.530 7,950 006 JOB SITE MANAGEMENT LS 10,000.0000 10,000.00 0.530 5,300 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 800.0000 800.00 1.000 800 008 TREATED WOOD WASTE LB 1.0000 11,600.00 0.000 0 009 CLEARING AND GRUBBING (LS) LS 7,200.0000 7,200.00 0.350 2,520.00 0.530 3,816 010 REMOVE ROADSIDE SIGN EA 125.0000 21,250.00 105.000 13,125 011 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.0000 120,600.00 788.750 7,098.75 7,875.550 70,879 (0.063"-UNFRAMED) 012 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.5000 5,510.00 48.000 456.00 368.000 3,496 (0.080"-UNFRAMED) 013 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 31,600.00 37.500 750.00 961.000 19,220 (0.063"-FRAMED) 014 ROADSIDE SIGN - ONE POST EA 260.0000 283,400.00 61.000 15,860.00 584.000 151,840 015 ROADSIDE SIGN - TWO POST EA 535.0000 69,550.00 3.000 1,605.00 75.000 40,125 016 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 9,200.0000 9,200.00 0.570 5,244 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 2 DATE 01/23/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1J7804 TIME 04:36 PM ESTIMATE NO. 004 BID OPENING 04/13/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/19/23 R.E. NAME: RANBIR BHULLAR DATE OF THIS ESTIMATE 01/23/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 50,289.75 470,645.95 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 50,289.75 470,645.95 017 MOBILIZATION LS 80,890.0000 80,890.00 1.000 80,890 ORIGINAL CONTRACT AMOUNT 899,300.00 TOTAL WORK COMPLETED 50,289.75 551,535.95 MATERIALS ON HAND ON SITE -15,000.00 38,400.00 DEDUCTIONS -10,000.00 -10,000.00 TOTAL 25,289.75 579,935.95 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 06/13/22 120 09/12/22 09/12/22 04/19/23 59 28 0 0 61% 49% PROGRESS IS SATISFACTORY RANBIR BHULLAR RESIDENT ENGINEER