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 11/19/20 EST. NO. 002 TIME 11:12 AM R.E. NAME: BAL BAHADUR PAUL 10-1K0704 --------------------------------------------------------------------------- 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 11/19/20 EST. NO. 002 TIME 11:12 AM R.E. NAME: BAL BAHADUR PAUL 10-1K0704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 11/19/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1K0704 TIME 11:12 AM ESTIMATE NO. 002 BID OPENING 06/04/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/20 R.E. NAME: BAL BAHADUR PAUL DATE OF THIS ESTIMATE 11/19/20 LOCATION PROGRESS ESTIMATE 10-SJ-99-14.6/ .0 ----------------- FBD VANGUARD CONSTRUCTION, IN SAN JOAQUIN COUNTY IN AND NEAR INC. STOCKTON AT ARCH ROAD UNDERCROSSING 550 GREENVILLE ROAD; LIVERMORE CA 94550 FED. AID NO. N O N E REPLACE APPROACH SLABS, COLD PLANE ------------------------------------------------------------------------------------------------------------------------------------ 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 500.0000 60,000.00 18.000 9,000.00 44.000 22,000 003 CONSTRUCTION AREA SIGNS LS 6,500.0000 6,500.00 0.500 3,250 004 TRAFFIC CONTROL SYSTEM LS 208,700.0000 208,700.00 0.150 31,305.00 0.350 73,045 005 CHANNELIZER (SURFACE MOUNTED) EA 27.0000 1,944.00 72.000 1,944 006 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 007 PORTABLE RADAR SPEED FEEDBACK SIGN EA 135.0000 16,200.00 51.000 6,885.00 51.000 6,885 SYSTEM DAY 008 TEMPORARY TERMINAL SECTION (TYPE K) EA 2,700.0000 10,800.00 0.000 0 009 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 9,500.0000 9,500.00 0.150 1,425.00 0.350 3,325 010 TEMPORARY RAILING (TYPE K) LF 40.0000 61,600.00 1,155.000 46,200 011 TEMPORARY CRASH CUSHION MODULE EA 165.0000 9,240.00 56.000 9,240 012 TEMPORARY RADAR SPEED FEEDBACK EA 3,800.0000 7,600.00 2.000 7,600 SIGN SYSTEM 013 JOB SITE MANAGEMENT LS 9,500.0000 9,500.00 0.150 1,425.00 0.350 3,325 014 PREPARE WATER POLLUTION CONTROL PROGRAM LS 780.0000 780.00 0.750 585 015 TEMPORARY DRAINAGE INLET PROTECTION EA 150.0000 600.00 0.000 0 016 TEMPORARY CONCRETE WASHOUT LS 7,000.0000 7,000.00 0.150 1,050.00 0.350 2,450 017 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 2.2000 2,772.00 0.000 0 STRIPE (HAZARDOUS WASTE) 018 TREATED WOOD WASTE LB 0.3000 1,263.00 0.000 0 019 HOT MIX ASPHALT (TYPE A) TON 400.0000 92,000.00 0.000 0 020 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 50.0000 11,500.00 0.000 0 021 TACK COAT TON 2,300.0000 920.00 0.000 0 022 REMOVE ASPHALT CONCRETE DIKE LF 13.0000 2,990.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 11/19/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1K0704 TIME 11:12 AM ESTIMATE NO. 002 BID OPENING 06/04/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/20 R.E. NAME: BAL BAHADUR PAUL DATE OF THIS ESTIMATE 11/19/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 32.0000 41,600.00 0.000 0 024 STRUCTURAL CONCRETE, BRIDGE (RSC) CY 5,500.0000 60,500.00 2.600 14,300.00 2.600 14,300 (F) 025 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,353.0000 545,259.00 417.000 564,201.00 417.000 564,201 (TYPE R MODIFIED) 026 CLEAN EXPANSION JOINT LF 42.0000 10,080.00 0.000 0 027 JOINT SEAL (MR 2") LF 215.0000 51,600.00 0.000 0 028 BRIDGE REMOVAL (PORTION) LS 25,000.0000 25,000.00 0.250 6,250.00 0.250 6,250 029 REMOVE PAVEMENT MARKER EA 1.0000 84.00 0.000 0 030 PAVEMENT MARKER (RETROREFLECTIVE) EA 11.0000 924.00 0.000 0 031 OBJECT MARKER (TYPE P) EA 65.0000 1,040.00 8.000 520.00 8.000 520 032 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 62.0000 11,160.00 0.000 0 033 VEGETATION CONTROL (MINOR CONCRETE) SQYD 150.0000 16,500.00 0.000 0 034 CONCRETE BARRIER (TYPE 27) LF 440.0000 52,800.00 0.000 0 (F) 035 TRANSITION RAILING (TYPE WB-31) EA 5,400.0000 10,800.00 0.000 0 036 END CAP (TYPE A) EA 330.0000 660.00 0.000 0 037 END CAP (TYPE TC) EA 330.0000 660.00 0.000 0 038 CONCRETE BARRIER (TYPE 60MSA) LF 250.0000 15,000.00 0.000 0 (F) 039 REMOVE GUARDRAIL LF 25.0000 5,750.00 0.000 0 040 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.7000 1,071.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 041 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.7000 6,804.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 042 REMOVE PAINTED TRAFFIC STRIPE LF 0.5500 2,079.00 0.000 0 043 12" RUMBLE STRIP STA 1,480.0000 5,920.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 044 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,800.0000 2,800.00 0.150 420.00 0.350 980 SYSTEM ELEMENTS DURING CONSTRUCTION 045 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 046 FLASHING BEACON (PORTABLE) EA 660.0000 2,640.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 11/19/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1K0704 TIME 11:12 AM ESTIMATE NO. 002 BID OPENING 06/04/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/20 R.E. NAME: BAL BAHADUR PAUL DATE OF THIS ESTIMATE 11/19/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 636,781.00 769,900.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 636,781.00 769,900.00 047 MOBILIZATION LS 125,900.0000 125,900.00 0.250 31,475.00 1.000 125,900 ORIGINAL CONTRACT AMOUNT 1,521,840.00 TOTAL WORK COMPLETED 668,256.00 895,800.00 MATERIALS ON HAND ON SITE -64,219.00 0.00 DEDUCTIONS 0.00 0.00 TOTAL 604,037.00 895,800.00 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 07/10/20 120 09/14/20 00/00/00 03/11/21 44 0 0 0 58% 37% PROGRESS IS SATISFACTORY BAL BAHADUR PAUL RESIDENT ENGINEER PROGRAM CAS145 DATE 11/19/20