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 05/27/15 EST. NO. 001 TIME 01:12 PM R.E. NAME: BOAL, BRIAN 04-013544 --------------------------------------------------------------------------- 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 05/27/15 EST. NO. 001 TIME 01:12 PM R.E. NAME: BOAL, BRIAN 04-013544 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 05/27/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-013544 TIME 01:12 PM ESTIMATE NO. 001 BID OPENING 04/17/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/15 R.E. NAME: BOAL, BRIAN DATE OF THIS ESTIMATE 05/27/15 LOCATION PROGRESS ESTIMATE 04-SF-80-8.6/8.6 ----------------- KIEWIT/MANSON AJV IN THE CITY AND COUNTY OF SAN 4650 BUSINESS CENTER DRIVE FRANCISCO NEAR YERBA BUENA ISLAND FAIFIELD, CA 94534 FED. AID NO. N O N E MARINE FOUNDATION REMOVAL ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 INSPECTION ACCESS LS 0.0000 0.00 0.000 0 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 38,113.2300 38,113.23 0.000 0 003 TIME-RELATED OVERHEAD (WDAY) WDAY 9,382.8200 1,641,993.50 18.000 168,890.76 18.000 168,890 004 JOB SITE MANAGEMENT LS 85,984.3500 85,984.35 0.500 42,992.18 0.500 42,992 005 PREPARE STORM WATER POLLUTION PREVENTION LS 77,032.9200 77,032.92 0.000 0 PLAN 006 DEWATERING AND NON-STORM WATER DISCHARGE LS 725,216.9600 725,216.96 0.000 0 SYSTEM 007 TURBIDITY CONTROL LS 7,664.6100 7,664.61 0.000 0 008 STORM WATER ANNUAL REPORT EA 5,109.7400 10,219.48 0.000 0 009 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 333,102.6300 333,102.63 0.000 0 010 BRIDGE REMOVAL (PORTION) LS 2,800,941.2700 2,800,941.27 0.000 0 011 BLASTING LS 1,263,595.9700 1,263,595.97 0.000 0 012 BLAST DEBRIS DISPOSAL LS 277,462.3700 277,462.37 0.000 0 013 REMOVE FENDER LS 660,031.3800 660,031.38 0.000 0 014 ESTABLISH MARINE ACCESS LS 1,392,787.5600 1,392,787.56 0.000 0 015 BLAST ATTENUATION SYSTEM LS 1,897,073.6000 1,897,073.60 0.000 0 016 DRILL CONCRETE LS 1,867,541.1700 1,867,541.17 0.000 0 PROGRAM CAS145 PAGE 2 DATE 05/27/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-013544 TIME 01:12 PM ESTIMATE NO. 001 BID OPENING 04/17/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/15 R.E. NAME: BOAL, BRIAN DATE OF THIS ESTIMATE 05/27/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 211,882.94 211,882.94 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 211,882.94 211,882.94 017 MOBILIZATION LS 1,413,258.2500 1,413,258.25 0.000 0 ORIGINAL CONTRACT AMOUNT 14,492,019.25 TOTAL WORK COMPLETED 211,882.94 211,882.94 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 211,882.94 211,882.94 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 04/27/15 175 04/27/15 04/27/15 01/06/16 18 0 0 0 1% 10% PROGRESS IS SATISFACTORY BOAL, BRIAN RESIDENT ENGINEER PROGRAM CAS145 DATE 05/27/15