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 06/18/18 EST. NO. 003 TIME 12:58 PM R.E. NAME: BOAL, BRIAN 04-013584 --------------------------------------------------------------------------- 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 79,276.87 E.W. @ F.A.(+) 041818 N 0001 0 79,276.87 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 79,276.87 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 06/18/18 EST. NO. 003 TIME 12:58 PM R.E. NAME: BOAL, BRIAN 04-013584 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/18/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-013584 TIME 12:58 PM ESTIMATE NO. 003 BID OPENING 03/26/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/18/18 R.E. NAME: BOAL, BRIAN DATE OF THIS ESTIMATE 06/18/18 LOCATION PROGRESS ESTIMATE 04-SF-80-8.3/ .0 ----------------- 04-ALA-80-0.8/1.2 KIEWIT/MANSON A JV IN THE CITY OF AND COUNTY OF SAN 4650 BUSINESS CENTER DRIVE FRANCISCO FROM 0.6 MILE EAST OF FAIRFIELD CA 94534 YERBA BUENA TUNNEL AND IN ALAMEDA COUNTY FROM 0.9 MILE WEST OF TOLL PLAZA TO 1.3 MILE WEST OF TOLL FED. AID NO. N O N E DISMANTILING OF MARINE FOUNDATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 55,000.0000 55,000.00 0.000 0 002 TIME-RELATED OVERHEAD (WDAY) WDAY 34,036.0800 6,602,999.52 22.000 748,793.76 57.000 1,940,056 003 YBI UPLAND WORK (USCG) LS 966,000.0000 966,000.00 0.020 19,320.00 0.020 19,320 004 YBI UPLAND WORK (PIER E2 APPROACH) LS 1,166,100.0000 1,166,100.00 0.000 0 005 YBI STRUCTURE WORK (PIER E2 RETENTION) LS 7,184,400.0000 7,184,400.00 0.270 1,939,788.00 0.310 2,227,164 006 OAKLAND SHORE UPLAND WORK LS 1,736,800.0000 1,736,800.00 0.010 17,368.00 0.010 17,368 007 OAKLAND SHORE STRUCTURE WORK LS 9,187,600.0000 9,187,600.00 0.090 826,884.00 0.100 918,760 008 ESTABLISH MARINE ACCESS LS 5,376,400.0000 5,376,400.00 0.300 1,612,920.00 0.490 2,634,436 009 PIERS E19 AND E20 REMOVAL LS 10,015,800.0000 10,015,800.00 0.130 1,302,054.00 0.130 1,302,054 PROGRAM CAS145 PAGE 2 DATE 06/18/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-013584 TIME 12:58 PM ESTIMATE NO. 003 BID OPENING 03/26/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/18/18 R.E. NAME: BOAL, BRIAN DATE OF THIS ESTIMATE 06/18/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 6,467,127.76 9,059,158.56 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 79,276.87 79,276.87 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 6,546,404.63 9,138,435.43 010 MOBILIZATION LS 1,788,100.0000 1,788,100.00 0.450 804,645.00 0.950 1,698,695 ORIGINAL CONTRACT AMOUNT 44,079,199.52 TOTAL WORK COMPLETED 7,351,049.63 10,837,130.43 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 7,351,049.63 10,837,130.43 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 04/02/18 194 04/02/18 04/02/18 01/01/19 57 0 0 0 25% 29% PROGRESS IS SATISFACTORY BOAL, BRIAN RESIDENT ENGINEER PROGRAM CAS145 DATE 06/18/18