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 10/22/25 EST. NO. 002 TIME 02:07 PM R.E. NAME: TROY SCHEIBER 10-1N9004 --------------------------------------------------------------------------- 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 10/22/25 EST. NO. 002 TIME 02:07 PM R.E. NAME: TROY SCHEIBER 10-1N9004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/22/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1N9004 TIME 02:07 PM ESTIMATE NO. 002 BID OPENING 02/25/25 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/25 R.E. NAME: TROY SCHEIBER DATE OF THIS ESTIMATE 10/22/25 LOCATION PROGRESS ESTIMATE 10-SJ-99-21.6 ----------------- FBD VANGUARD CONSTRUCTION, SAN JOAQUIN COUNTY NEAR STOCKTON AT WILSON INC. WAY OVERCROSSING 550 GREENVILLE ROAD LIVERMORE CA 94550 FED. AID NO. HSNH-P099(694)E REPLACE GUARDRAIL WITH CONCRETE BARRIER AN ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 1.000 2,000.00 1.000 2,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 650.0000 16,250.00 13.000 8,450.00 18.000 11,700 003 CONSTRUCTION AREA SIGNS LS 3,300.0000 3,300.00 0.250 825.00 0.750 2,475 004 TRAFFIC CONTROL SYSTEM LS 91,000.0000 91,000.00 0.500 45,500.00 0.700 63,700 005 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 700.0000 17,500.00 18.000 12,600.00 18.000 12,600 006 CHANNELIZER (SURFACE MOUNTED) EA 45.0000 450.00 10.000 450.00 10.000 450 007 PORTABLE RADAR SPEED FEEDBACK SIGN DAY 300.0000 7,500.00 3.000 900.00 3.000 900 SYSTEM 008 TEMPORARY BARRIER SYSTEM LF 31.0000 32,860.00 60.000 1,860.00 1,060.000 32,860 009 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 3,000.0000 3,000.00 0.500 1,500.00 0.700 2,100 010 TEMPORARY CRASH CUSHION TL-3 EA 5,300.0000 10,600.00 1.000 5,300.00 2.000 10,600 011 TEMPORARY RADAR SPEED FEEDBACK SIGN EA 4,000.0000 4,000.00 0.700 2,800.00 0.700 2,800 SYSTEM 012 JOB SITE MANAGEMENT LS 3,500.0000 3,500.00 0.500 1,750.00 0.700 2,450 013 WATER POLLUTION CONTROL PROGRAM LS 1,400.0000 1,400.00 0.500 700 014 TEMPORARY DRAINAGE INLET PROTECTION EA 390.0000 2,730.00 7.000 2,730.00 7.000 2,730 015 STREET SWEEPING LS 1,500.0000 1,500.00 0.500 750.00 0.700 1,050 016 TEMPORARY CONCRETE WASHOUT LS 1,000.0000 1,000.00 0.700 700.00 0.700 700 017 TREATED WOOD WASTE LB 1.0000 7,800.00 0.000 0 018 CLEARING AND GRUBBING (LS) LS 4,000.0000 4,000.00 0.500 2,000.00 0.700 2,800 019 ROADWAY EXCAVATION CY 550.0000 34,100.00 33.000 18,150.00 65.000 35,750 020 HOT MIX ASPHALT (TYPE A) TON 500.0000 48,500.00 104.000 52,000.00 104.000 52,000 021 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 480.0000 9,600.00 0.000 0 022 REMOVE ASPHALT CONCRETE DIKE LF 8.0000 6,000.00 748.000 5,984.00 748.000 5,984 PROGRAM CAS145 PAGE 2 DATE 10/22/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1N9004 TIME 02:07 PM ESTIMATE NO. 002 BID OPENING 02/25/25 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/25 R.E. NAME: TROY SCHEIBER DATE OF THIS ESTIMATE 10/22/25 ------------------------------------------------------------------------------------------------------------------------------------ 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 80.0000 6,160.00 63.000 5,040.00 63.000 5,040 024 CLASS 2 PERMEABLE MATERIAL (BLANKET) CY 850.0000 6,800.00 8.000 6,800.00 8.000 6,800 (F) 025 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 35.0000 4,200.00 120.000 4,200.00 120.000 4,200 026 MINOR CONCRETE (CURB) (CY) CY 2,200.0000 22,000.00 10.000 22,000.00 10.000 22,000 027 CONCRETE BARRIER (TYPE 60M) LF 250.0000 145,000.00 572.000 143,000.00 572.000 143,000 028 REMOVE GUARDRAIL LF 12.0000 6,960.00 72.000 864.00 572.000 6,864 029 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,900.0000 1,900.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 030 MODIFYING LIGHTING SYSTEMS LS 210,400.0000 210,400.00 0.000 0 031 MODIFYING TRAFFIC MONITORING STATIONS LS 23,000.0000 23,000.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 10/22/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1N9004 TIME 02:07 PM ESTIMATE NO. 002 BID OPENING 02/25/25 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/25 R.E. NAME: TROY SCHEIBER DATE OF THIS ESTIMATE 10/22/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 348,153.00 434,253.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 348,153.00 434,253.00 ORIGINAL CONTRACT AMOUNT 735,010.00 TOTAL WORK COMPLETED 348,153.00 434,253.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 348,153.00 434,253.00 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 04/24/25 25 09/15/25 09/15/25 10/29/25 18 7 0 0 56% 72% PROGRESS IS SATISFACTORY TROY SCHEIBER RESIDENT ENGINEER