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 06/16/26 EST. NO. 005 TIME 11:15 AM 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 06/16/26 EST. NO. 005 TIME 11:15 AM 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 06/16/26 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1N9004 TIME 11:15 AM ESTIMATE NO. 005 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 06/20/26 R.E. NAME: TROY SCHEIBER DATE OF THIS ESTIMATE 06/16/26 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 2,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 650.0000 16,250.00 7.000 4,550.00 25.000 16,250 003 CONSTRUCTION AREA SIGNS LS 3,300.0000 3,300.00 0.250 825.00 1.000 3,300 004 TRAFFIC CONTROL SYSTEM LS 91,000.0000 91,000.00 0.250 22,750.00 1.000 91,000 005 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 700.0000 17,500.00 7.000 4,900.00 25.000 17,500 006 CHANNELIZER (SURFACE MOUNTED) EA 45.0000 450.00 10.000 450 007 PORTABLE RADAR SPEED FEEDBACK SIGN DAY 300.0000 7,500.00 22.000 6,600.00 25.000 7,500 SYSTEM 008 TEMPORARY BARRIER SYSTEM LF 31.0000 32,860.00 1,060.000 32,860 009 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 3,000.0000 3,000.00 0.250 750.00 1.000 3,000 010 TEMPORARY CRASH CUSHION TL-3 EA 5,300.0000 10,600.00 2.000 10,600 011 TEMPORARY RADAR SPEED FEEDBACK SIGN EA 4,000.0000 4,000.00 0.300 1,200.00 1.000 4,000 SYSTEM 012 JOB SITE MANAGEMENT LS 3,500.0000 3,500.00 0.250 875.00 1.000 3,500 013 WATER POLLUTION CONTROL PROGRAM LS 1,400.0000 1,400.00 0.500 700.00 1.000 1,400 014 TEMPORARY DRAINAGE INLET PROTECTION EA 390.0000 2,730.00 7.000 2,730 015 STREET SWEEPING LS 1,500.0000 1,500.00 0.300 450.00 1.000 1,500 016 TEMPORARY CONCRETE WASHOUT LS 1,000.0000 1,000.00 0.250 250.00 1.000 1,000 017 TREATED WOOD WASTE LB 1.0000 7,800.00 6,260.000 6,260.00 6,260.000 6,260 018 CLEARING AND GRUBBING (LS) LS 4,000.0000 4,000.00 0.300 1,200.00 1.000 4,000 019 ROADWAY EXCAVATION CY 550.0000 34,100.00 65.000 35,750 020 HOT MIX ASPHALT (TYPE A) TON 500.0000 48,500.00 104.000 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 PROGRAM CAS145 PAGE 2 DATE 06/16/26 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1N9004 TIME 11:15 AM ESTIMATE NO. 005 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 06/20/26 R.E. NAME: TROY SCHEIBER DATE OF THIS ESTIMATE 06/16/26 ------------------------------------------------------------------------------------------------------------------------------------ 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 14.000 1,120.00 77.000 6,160 024 CLASS 2 PERMEABLE MATERIAL (BLANKET) CY 850.0000 6,800.00 8.000 6,800 (F) 025 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 35.0000 4,200.00 120.000 4,200 026 MINOR CONCRETE (CURB) (CY) CY 2,200.0000 22,000.00 10.000 22,000 027 CONCRETE BARRIER (TYPE 60M) LF 250.0000 145,000.00 572.000 143,000 028 REMOVE GUARDRAIL LF 12.0000 6,960.00 572.000 6,864 029 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,900.0000 1,900.00 1.000 1,900.00 1.000 1,900 SYSTEM ELEMENTS DURING CONSTRUCTION 030 MODIFYING LIGHTING SYSTEMS LS 210,400.0000 210,400.00 0.142 29,876.80 1.000 210,400 031 MODIFYING TRAFFIC MONITORING STATIONS LS 23,000.0000 23,000.00 0.560 12,880.00 1.000 23,000 PROGRAM CAS145 PAGE 3 DATE 06/16/26 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1N9004 TIME 11:15 AM ESTIMATE NO. 005 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 06/20/26 R.E. NAME: TROY SCHEIBER DATE OF THIS ESTIMATE 06/16/26 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 97,086.80 726,908.00 ADJUSTMENT OF COMPENSATION 0.00 28,550.00 EXTRA WORK 0.00 8,052.00 SUBTOTAL AMOUNT EARNED 97,086.80 763,510.00 ORIGINAL CONTRACT AMOUNT 735,010.00 TOTAL WORK COMPLETED 97,086.80 763,510.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 97,086.80 763,510.00 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 12/31/26 43 139 0 0 95% 100% PROGRESS IS SATISFACTORY TROY SCHEIBER RESIDENT ENGINEER