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 06/23/21 EST. NO. 008 TIME 12:41 PM 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 --------------------------------------------------------------------------- 001 0001 4,973.11 E.W. @ F.A.(+) 121620 N 0001.0 0002 788.48 112020 N 0001.5 0003 6,294.89 010521 N 0002.5 0004 509.95 010621 N 0003.5 002 0001 6,946.50 A.C. @ U.P.(+) 021621 N 00 0 003 0001 22,000.00 E.W. @ L.S.(+) 040721 N 001 0 41,512.93 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 41,512.93 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 06/23/21 EST. NO. 008 TIME 12:41 PM R.E. NAME: BAL BAHADUR PAUL 10-1K0704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING CEM-4401 -10,000.00 007 RECD CEM-4401 10,000.00 008 10,000.00 0.00 LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -3,000.00 006 MISSING PAYROLLS -10,000.00 007 0.00 -13,000.00 TOTAL DEDUCTIONS 10,000.00 -13,000.00 PROGRAM CAS145 PAGE 1 DATE 06/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1K0704 TIME 12:41 PM ESTIMATE NO. 008 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 05/28/21 R.E. NAME: BAL BAHADUR PAUL DATE OF THIS ESTIMATE 06/23/21 LOCATION SEMI-FINAL 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 60,000.00 100.000 50,000 003 CONSTRUCTION AREA SIGNS LS 6,500.0000 6,500.00 1.000 6,500 004 TRAFFIC CONTROL SYSTEM LS 208,700.0000 208,700.00 0.560 116,872 005 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 16,200.00 120.000 16,200 SYSTEM DAY 008 TEMPORARY TERMINAL SECTION (TYPE K) EA 2,700.0000 10,800.00 4.000 10,800 009 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 9,500.0000 9,500.00 0.760 7,220 010 TEMPORARY RAILING (TYPE K) LF 40.0000 61,600.00 1,540.000 61,600 011 TEMPORARY CRASH CUSHION MODULE EA 165.0000 9,240.00 56.200 9,273 012 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 1.000 9,500 014 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 1.000 7,000 017 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 2.2000 2,772.00 1,260.000 2,772 STRIPE (HAZARDOUS WASTE) 018 TREATED WOOD WASTE LB 0.3000 1,263.00 4,210.000 1,263 019 HOT MIX ASPHALT (TYPE A) TON 400.0000 92,000.00 200.000 80,000 020 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 2,990.00 230.000 2,990 PROGRAM CAS145 PAGE 2 DATE 06/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1K0704 TIME 12:41 PM ESTIMATE NO. 008 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 05/28/21 R.E. NAME: BAL BAHADUR PAUL DATE OF THIS ESTIMATE 06/23/21 ------------------------------------------------------------------------------------------------------------------------------------ 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 11.000 60,500 (F) 025 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,353.0000 545,259.00 440.500 595,996 (TYPE R MODIFIED) 026 CLEAN EXPANSION JOINT LF 42.0000 10,080.00 240.000 10,080 027 JOINT SEAL (MR 2") LF 215.0000 51,600.00 240.000 51,600 028 BRIDGE REMOVAL (PORTION) LS 25,000.0000 25,000.00 1.000 25,000 029 REMOVE PAVEMENT MARKER EA 1.0000 84.00 84.000 84 030 PAVEMENT MARKER (RETROREFLECTIVE) EA 11.0000 924.00 84.000 924 031 OBJECT MARKER (TYPE P) EA 65.0000 1,040.00 16.000 1,040 032 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 62.0000 11,160.00 163.500 10,137 033 VEGETATION CONTROL (MINOR CONCRETE) SQYD 150.0000 16,500.00 110.000 16,500 034 CONCRETE BARRIER (TYPE 27) LF 440.0000 52,800.00 120.000 52,800 (F) 035 TRANSITION RAILING (TYPE WB-31) EA 5,400.0000 10,800.00 2.000 10,800 036 END CAP (TYPE A) EA 330.0000 660.00 2.000 660 037 END CAP (TYPE TC) EA 330.0000 660.00 2.000 660 038 CONCRETE BARRIER (TYPE 60MSA) LF 250.0000 15,000.00 60.000 15,000 (F) 039 REMOVE GUARDRAIL LF 25.0000 5,750.00 230.000 5,750 040 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.7000 1,071.00 630.000 1,071 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 041 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.7000 6,804.00 2,520.000 6,804 (ENHANCED WET NIGHT VISIBILITY) 042 REMOVE PAINTED TRAFFIC STRIPE LF 0.5500 2,079.00 3,780.000 2,079 043 12" RUMBLE STRIP STA 1,480.0000 5,920.00 4.000 5,920 (ASPHALT CONCRETE PAVEMENT) 044 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,800.0000 2,800.00 1.000 2,800 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 4.000 2,640.00 4.000 2,640 PROGRAM CAS145 PAGE 3 DATE 06/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1K0704 TIME 12:41 PM ESTIMATE NO. 008 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 05/28/21 R.E. NAME: BAL BAHADUR PAUL DATE OF THIS ESTIMATE 06/23/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 2,640.00 1,274,764.50 ADJUSTMENT OF COMPENSATION 6,946.50 6,946.50 EXTRA WORK 34,566.43 34,566.43 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 44,152.93 1,316,277.43 047 MOBILIZATION LS 125,900.0000 125,900.00 1.000 125,900 ORIGINAL CONTRACT AMOUNT 1,521,840.00 TOTAL WORK COMPLETED 44,152.93 1,442,177.43 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 10,000.00 -13,000.00 TOTAL 54,152.93 1,429,177.43 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 07/10/20 120 09/14/20 00/00/00 05/28/21 120 0 0 0 100% 100% BAL BAHADUR PAUL RESIDENT ENGINEER PROGRAM CAS145 DATE 06/23/21