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 10/30/14 EST. NO.18 TIME 08:58 AM R.E. NAME: MIAN, ARSHAD 04-0A7904 --------------------------------------------------------------------------- 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 0051 212.23 E.W. @ F.A.(+) 081914 N 51 0 004 0002 3,030.00 E.W. @ U.P (+) 102814 N 2 0 005 0151 3,263.99 E.W. @ F.A.(+) 071514 N 151 0 0156 118.51 071814 N 156 0 0157 163.38 071914 N 157 0 0158 163.38 071914 N 158 0 0159 1,046.84 050514 N 159 0 0162 404.70 041114 N 162 0 0163 1,198.07 120513 N 163 0 0166 5,863.32 072414 N 166 0 0167 893.35 070814 N 167 0 0171 397.95 121113 N 171 0 0172 2,862.50 121313 N 172 0 0173 3,317.79 040114 N 173 0 0174 2,070.55 022114 N 174 0 0175 832.11 091014 N 175 0 0176 2,057.91 092214 N 176 0 0177 4,029.42 082514 N 177 0 0178 769.93 090914 N 178 0 0179 394.42 090314 N 179 0 0180 633.86 062714 N 180 0 0181 352.06 053014 N 181 0 0182 754.45 100714 N 182 0 0185 473.65 100314 N 185 0 0186 1,595.86 100214 N 186 0 0187 2,673.12 101014 N 187 0 0188 538.03 090514 N 188 0 0189 2,005.18 090914 N 189 0 0190 1,201.06 031914 N 190 0 0191 462.13 032014 N 191 0 0192 360.53 070914 N 192 0 007 0002 825.00 E.W. @ F.A.(+) 073114 N 2 0 44,965.28 TOTAL THIS ESTIMATE 656,023.68 TOTAL PREVIOUS ESTIMATE 700,988.96 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 10/30/14 EST. NO.18 TIME 08:58 AM R.E. NAME: MIAN, ARSHAD 04-0A7904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/30/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A7904 TIME 08:58 AM ESTIMATE NO. 18 BID OPENING 12/18/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/15/14 R.E. NAME: MIAN, ARSHAD DATE OF THIS ESTIMATE 10/30/14 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 04-CC-4-0.2/31.5 ---------------------------------- 04-CC-242-R2.2/R3.3 DIRT AND AGGREGATE INTERCHANGE IN ALAMEDA AND CONTRA COSTA 04-CC-24-0.8/R8.8 INCORPORATED COUNTIES AT VARIOUS LOCATIONS 20905 NE SANDY BOULEVARD FAIRVIEW, OR 97024 FED. AID NO. HSTP-G000(353) UPGRADE BARRIERS (MBGR & CONCRETE) ------------------------------------------------------------------------------------------------------------------------------------ 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 17,550.0000 17,550.00 0.250 4,387.50 1.000 17,550 002 CONSTRUCTION SITE MANAGEMENT LS 55,500.0000 55,500.00 0.100 5,550.00 1.000 55,500 003 PREPARE WATER POLLUTION CONTROL LS 550.0000 550.00 1.000 550 PROGRAM 004 TEMPORARY DRAINAGE INLET PROTECTION EA 100.0000 2,100.00 -21.000 -2,100.00 38.000 3,800 005 TEMPORARY CONCRETE WASHOUT LS 2,500.0000 2,500.00 1.000 2,500 006 TIME-RELATED OVERHEAD (WDAY) WDAY 75.0000 55,500.00 471.000 35,325.00 815.000 61,125 007 CONSTRUCTION AREA SIGNS LS 119,550.0000 119,550.00 0.100 11,955.00 1.000 119,550 008 TRAFFIC CONTROL SYSTEM LS 848,000.0000 848,000.00 0.100 84,800.00 1.000 848,000 009 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 35,350.00 827.000 28,945 010 PORTABLE CHANGEABLE MESSAGE SIGN (LS) EA 10,000.0000 100,000.00 10.000 100,000 011 TEMPORARY RAILING (TYPE K) LF 40.0000 387,200.00 80.000 3,200.00 9,460.000 378,400 012 ALTERNATIVE TEMPORARY CRASH CUSHION EA 500.0000 70,000.00 6.000 3,000.00 118.000 59,000 013 NOISE MONITORING LS 8,625.0000 8,625.00 0.100 862.50 1.000 8,625 014 REMOVE MARKER EA 10.0000 1,300.00 97.000 970 015 REMOVE METAL BEAM GUARD RAILING LF 6.0000 86,400.00 982.000 5,892.00 13,019.650 78,117 016 REMOVE DOUBLE METAL BEAM BARRIER LF 10.0000 1,900.00 37.500 375.00 200.000 2,000 017 REMOVE ASPHALT CONCRETE DIKE LF 5.0000 13,500.00 4,079.650 20,398 018 RECONSTRUCT TERMINAL SYSTEM EA 1,000.0000 2,000.00 1.000 1,000 019 RESET MARKER EA 50.0000 400.00 6.000 300.00 6.000 300 020 RESET ROADSIDE SIGN EA 200.0000 11,800.00 20.000 4,000 021 ADJUST INLET EA 1,000.0000 4,000.00 2.000 2,000 022 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 88.0000 2,904.00 33.000 2,904 PROGRAM CAS145 PAGE 2 DATE 10/30/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A7904 TIME 08:58 AM ESTIMATE NO. 18 BID OPENING 12/18/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/15/14 R.E. NAME: MIAN, ARSHAD DATE OF THIS ESTIMATE 10/30/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE CONCRETE (CURB AND GUTTER) LF 5.0000 24,700.00 -121.100 -605.50 3,978.670 19,893 024 REMOVE CONCRETE (ISLAND) LF 20.0000 1,280.00 64.000 1,280 025 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 026 REMOVE CRASH CUSHION (SAND FILLED) EA 1,000.0000 2,000.00 1.000 1,000 027 CLEARING AND GRUBBING (LS) LS 50,000.0000 50,000.00 0.100 5,000.00 1.000 50,000 028 ROADWAY EXCAVATION CY 100.0000 51,000.00 80.000 8,000.00 491.810 49,181 029 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 1.000 2,500 030 MULCH CY 30.0000 19,800.00 198.000 5,940.00 660.030 19,800 031 FIBER ROLLS LF 2.7500 48,125.00 12,575.500 34,582 032 HOT MIX ASPHALT (TYPE A) TON 278.0000 417,000.00 1,248.120 346,977 033 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 13.2000 66,528.00 6,383.000 84,255 034 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 18.0000 234.00 0.000 0 035 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 13.2000 32,208.00 1,406.000 18,559 036 MINOR CONCRETE (MINOR STRUCTURE) CY 550.0000 1,100.00 2.000 1,100 037 12" ALTERNATIVE PIPE CULVERT LF 100.0000 500.00 0.000 0 038 MINOR CONCRETE (SIDEWALK) CY 440.0000 1,760.00 4.000 1,760 039 MISCELLANEOUS IRON AND STEEL LB 4.0000 2,608.00 652.000 2,608 (F) 040 MISCELLANEOUS METAL (BRIDGE) LB 9.0000 7,182.00 798.000 7,182 (F) 041 GUARD RAILING DELINEATOR EA 25.0000 38,250.00 167.000 4,175.00 1,224.000 30,600 042 OBJECT MARKER (TYPE L-1) EA 60.0000 11,400.00 91.000 5,460.00 183.000 10,980 043 METAL BEAM GUARD RAILING (WOOD POST) LF 21.0000 98,070.00 4,968.800 104,344 044 VEGETATION CONTROL (MINOR CONCRETE) SQYD 55.0000 22,000.00 190.700 10,488 045 CONCRETE BARRIER (TRANSITION) LF 418.0000 630,762.00 1,695.920 708,894 (F) 046 DOUBLE METAL BEAM GUARD RAILING LF 38.0000 8,740.00 -12.550 -476.90 237.500 9,025 (WOOD POST) 047 TRANSITION RAILING (TYPE WB) EA 3,500.0000 455,000.00 1.000 3,500.00 112.000 392,000 048 RAIL TENSIONING ASSEMBLY EA 1,000.0000 8,000.00 6.000 6,000 049 TERMINAL SYSTEM (TYPE FLEAT) EA 2,500.0000 137,500.00 47.000 117,500 PROGRAM CAS145 PAGE 3 DATE 10/30/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A7904 TIME 08:58 AM ESTIMATE NO. 18 BID OPENING 12/18/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/15/14 R.E. NAME: MIAN, ARSHAD DATE OF THIS ESTIMATE 10/30/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 END CAP (TYPE A) EA 250.0000 500.00 2.000 500 051 END ANCHOR ASSEMBLY (TYPE SFT) EA 750.0000 57,750.00 7.000 5,250.00 65.000 48,750 052 END ANCHOR ASSEMBLY (TYPE CA) EA 2,500.0000 7,500.00 2.000 5,000 053 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,750.0000 154,000.00 -5.000 -13,750.00 50.000 137,500 054 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,500.0000 197,500.00 81.000 202,500 055 ALTERNATIVE MEDIAN TERMINAL SYSTEM EA 5,000.0000 15,000.00 3.000 15,000 056 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 057 CRASH CUSHION (TYPE SMART SCI-100GM) EA 35,000.0000 35,000.00 1.000 35,000 058 ALTERNATIVE CRASH CUSHION EA 25,000.0000 50,000.00 4.000 100,000 059 CONCRETE BARRIER (TYPE 60S MOD.) LF 425.0000 10,200.00 25.830 10,977 (F) 060 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 10,000.0000 10,000.00 0.100 1,000.00 1.000 10,000 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 4 DATE 10/30/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A7904 TIME 08:58 AM ESTIMATE NO. 18 BID OPENING 12/18/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/15/14 R.E. NAME: MIAN, ARSHAD DATE OF THIS ESTIMATE 10/30/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 177,039.60 4,390,975.80 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 44,965.28 700,988.96 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 222,004.88 5,091,964.76 061 MOBILIZATION LS 453,229.0000 453,229.00 1.000 453,229 ORIGINAL CONTRACT AMOUNT 4,955,555.00 TOTAL WORK COMPLETED 222,004.88 5,545,193.76 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 222,004.88 5,545,193.76 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 04/11/13 740 04/26/13 04/26/13 10/15/14 361 83 0 0 100% 100% MIAN, ARSHAD RESIDENT ENGINEER PROGRAM CAS145 DATE 10/30/14