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 02/18/16 EST. NO. 014 TIME 02:18 PM R.E. NAME: SHEDD, WILIAM 04-014104 --------------------------------------------------------------------------- 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 0015 6,333.91 E.W. @ F.A.(+) 012716 N 172074 0016 6,333.91 021216 N 172306 005 0016 3,305.50 E.W. @ F.A.(+) 020816 N 172593 0017 6,534.00 020116 N 172609 22,507.32 TOTAL THIS ESTIMATE 225,798.23 TOTAL PREVIOUS ESTIMATE 248,305.55 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 02/18/16 EST. NO. 014 TIME 02:18 PM R.E. NAME: SHEDD, WILIAM 04-014104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION LABOR COMP VIOLATION -1,000.00 006 RETURN DEDUCTION 1,000.00 007 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 02/18/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-014104 TIME 02:18 PM ESTIMATE NO. 014 BID OPENING 06/24/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/16 R.E. NAME: SHEDD, WILIAM DATE OF THIS ESTIMATE 02/18/16 LOCATION PROGRESS ESTIMATE 04-ALA-80-1.8/ .0 ----------------- F & H CONSTRUCTION ON RTE 80 IN ALAMEDA COUNTY IN THE 1115 EAST LOCKFORD ST. CTY OF OAKLAND AT THE SAN FRANSISCO LODI, CA 94240 /OAKLAND BAY BRIDGE TOLL PLAZA FED. AID NO. N O N E SFOBB MAINTENANCE WAREHOUSE PHASE 2 ------------------------------------------------------------------------------------------------------------------------------------ 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 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 10,000.0000 10,000.00 0.050 500.00 0.830 8,300 003 CONSTRUCTION AREA SIGNS LS 2,000.0000 2,000.00 0.500 1,000 004 TRAFFIC CONTROL SYSTEM LS 2,000.0000 2,000.00 0.000 0 005 JOB SITE MANAGEMENT LS 10,000.0000 10,000.00 0.460 4,600 006 DEWATERING AND NON-STORM WATER LS 5,000.0000 5,000.00 0.000 0 DISCHARGE CONTROL 007 PREPARE STORM WATER POLLUTION PREVENTION LS 2,000.0000 2,000.00 1.000 2,000 PLAN 008 STORM WATER ANNUAL REPORT EA 2,000.0000 6,000.00 1.000 2,000 009 TEMPORARY HYDRAULIC MULCH SQYD 2.0000 600.00 0.000 0 (BONDED FIBER MATRIX) 010 TEMPORARY COVER SQYD 3.0000 1,500.00 270.000 810 011 TEMPORARY DRAINAGE INLET PROTECTION EA 50.0000 1,500.00 6.000 300 012 TEMPORARY FIBER ROLL LF 2.0000 4,000.00 1,000.000 2,000 013 TEMPORARY SILT FENCE LF 3.0000 3,000.00 0.000 0 014 TEMPORARY CONSTRUCTION ENTRANCE EA 3,000.0000 6,000.00 1.000 3,000 015 STREET SWEEPING LS 2,000.0000 2,000.00 0.000 0 016 TEMPORARY CONCRETE WASHOUT LS 2,000.0000 2,000.00 0.800 1,600 017 HEALTH AND SAFETY PLAN LS 2,000.0000 2,000.00 1.000 2,000 018 VIBRATION MONITORING LS 35,000.0000 35,000.00 1.000 35,000 019 SEWER VIDEO SURVEY LS 25,000.0000 25,000.00 1.000 25,000 020 REMOVE PIPE (LF) LF 10.0000 19,000.00 2,252.000 22,520 021 REMOVE SEWER MANHOLE EA 4,000.0000 4,000.00 1.000 4,000 022 REMOVE SEWER PIPE LF 21.0000 4,200.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 02/18/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-014104 TIME 02:18 PM ESTIMATE NO. 014 BID OPENING 06/24/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/16 R.E. NAME: SHEDD, WILIAM DATE OF THIS ESTIMATE 02/18/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE BASE AND SURFACING CY 32.0000 106,560.00 2,172.010 69,504 024 STRUCTURE EXCAVATION (TYPE H) CY 189.0000 761,670.00 2,661.570 503,036 025 ROADSIDE CLEARING LS 3,000.0000 3,000.00 0.100 300 026 WEED GERMINATION SQYD 25.0000 850.00 0.000 0 027 CULTIVATION SQYD 31.0000 1,054.00 0.000 0 028 SOIL AMENDMENT CY 300.0000 1,200.00 0.000 0 029 SLOW-RELEASE FERTILIZER LB 13.0000 78.00 0.000 0 030 PLANT (GROUP A) EA 14.0000 2,142.00 0.000 0 031 PLANT (GROUP U) EA 700.0000 4,200.00 0.000 0 032 PLANT ESTABLISHMENT WORK LS 17,000.0000 17,000.00 0.000 0 033 WOOD MULCH CY 345.0000 1,035.00 0.000 0 034 OPERATE EXISTING IRRIGATION FACILITIES LS 2,200.0000 2,200.00 0.000 0 035 CONTROL AND NEUTRAL CONDUCTORS LS 500.0000 500.00 0.000 0 036 1 1/4" REMOTE CONTROL VALVE EA 500.0000 500.00 0.000 0 037 1 1/2" REMOTE CONTROL VALVE EA 500.0000 500.00 0.000 0 038 1 1/2" WYE STRAINER ASSEMBLY EA 500.0000 1,000.00 0.000 0 039 RISER SPRINKLER ASSEMBLY EA 65.0000 11,505.00 0.000 0 040 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 33.0000 4,191.00 0.000 0 (F) LINE) 041 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 47.0000 2,914.00 0.000 0 (F) LINE) 042 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 172.0000 2,752.00 0.000 0 (F) (SUPPLY LINE) 043 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 117.0000 2,574.00 0.000 0 (F) (SUPPLY LINE) 044 4" PLASTIC PIPE (SCHEDULE 40) LF 132.0000 3,696.00 0.000 0 (F) (SUPPLY LINE) 045 2" PLASTIC PIPE (CLASS 315) LF 129.0000 3,870.00 0.000 0 (F) (SUPPLY LINE) 046 QUICK COUPLING VALVE EA 450.0000 900.00 0.000 0 047 BALL VALVE EA 375.0000 1,125.00 0.000 0 048 IMPORTED TOPSOIL (CY) CY 40.0000 8,800.00 0.000 0 049 CLASS 3 AGGREGATE BASE (CY) CY 300.0000 33,000.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 02/18/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-014104 TIME 02:18 PM ESTIMATE NO. 014 BID OPENING 06/24/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/16 R.E. NAME: SHEDD, WILIAM DATE OF THIS ESTIMATE 02/18/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 HOT MIX ASPHALT (TYPE A) TON 115.0000 40,250.00 0.000 0 051 LIQUID ASPHALT (PRIME COAT) TON 2,500.0000 5,000.00 0.000 0 052 DRIVE INDICATOR PILE(CLASS 200, EA 9,500.0000 19,000.00 2.000 19,000 ALTERNATIVE X) 053 FURNISH INDICATOR PILING(CLASS 200, LF 16.0000 3,776.00 236.000 3,776 ALTERNATIVE X) 054 FURNISH PILE(CLASS 200, ALTERNATIVE X) LF 16.0000 332,096.00 20,788.000 332,608 055 DRIVE PILE(CLASS 200,ALTERNATIVE X) EA 3,445.0000 606,320.00 176.000 606,320 056 BUILDING WORK LS 12,100,000.0000 12,100,000.00 0.124 1,500,400.00 0.668 8,082,800 PROGRAM CAS145 PAGE 4 DATE 02/18/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-014104 TIME 02:18 PM ESTIMATE NO. 014 BID OPENING 06/24/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/16 R.E. NAME: SHEDD, WILIAM DATE OF THIS ESTIMATE 02/18/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 1,500,900.00 9,733,475.05 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 22,507.32 248,305.55 SUBTOTAL AMOUNT EARNED 1,523,407.32 9,981,780.60 ORIGINAL CONTRACT AMOUNT 14,234,058.00 TOTAL WORK COMPLETED 1,523,407.32 9,981,780.60 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,523,407.32 9,981,780.60 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 08/19/14 720 04/26/13 04/26/13 07/05/16 264 12 0 0 69% 37% PROGRESS IS SATISFACTORY SHEDD, WILIAM RESIDENT ENGINEER PROGRAM CAS145 DATE 02/18/16