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 09/23/10 EST. NO.20 TIME 07:14 AM R.E. NAME: DUAN FRANK 04-162524 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 007 0016 683.12 E.W. @ F.A.(+) 081210 N 17 0 0017 932.51 081210 N 18 0 0018 1,284.58 081210 N 19 0 0019 1,023.99 081210 N 20 0 0020 243.06 081210 N 21 0 0021 243.06 081210 N 22 0 0022 243.06 081310 N 23 0 0023 469.08 090810 N 24 0 0024 243.06 090810 N 25 0 0025 1,892.71 090810 N 26 0 0026 642.29 090810 N 27 0 0027 642.29 090810 N 28 0 0028 635.09 090810 N 29 0 0029 151.91 090810 N 30 0 0030 151.92 090910 N 31 0 0031 243.06 090910 N 32 0 0032 681.75 090910 N 33 0 0033 121.53 090910 N 34 0 0034 121.53 090910 N 35 0 0035 121.53 090910 N 36 0 0036 182.30 090910 N 37 0 0037 182.30 090910 N 38 0 0038 425.35 090910 N 39 0 0039 425.35 090910 N 40 0 0040 425.35 090910 N 41 0 0041 1,215.29 090910 N 42 0 0042 3,146.88 090910 N 43 0 0043 3,240.68 090910 N 44 0 0044 3,210.48 090910 N 45 0 0045 1,187.70 090910 N 46 0 0046 2,213.88 090910 N 47 0 0047 1,999.72 090910 N 48 0 0048 3,806.52 090910 N 49 0 0049 3,365.79 090910 N 50 0 0050 4,194.23 090910 N 51 0 0051 1,122.52 090910 N 52 0 0052 1,197.69 090910 N 53 0 0053 3,702.56 090910 N 54 0 0054 2,968.39 090910 N 55 0 0055 2,522.40 090910 N 56 0 0056 23,099.00 090910 N 57 0 0057 1,000.01 090910 N 58 0 0058 31,504.50 091410 N 59 0 107,110.02 TOTAL THIS ESTIMATE 189,476.19 TOTAL PREVIOUS ESTIMATE 296,586.21 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 09/23/10 EST. NO.20 TIME 07:14 AM R.E. NAME: DUAN FRANK 04-162524 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -5,000.00 04 MISSING PAYROLLS 5,000.00 09 0.00 0.00 OVERBID ITEMS OVERBID ITEM NO. 001 -1,500.00 17 OVERBID ITEM NO. 001 1,500.00 19 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 09/23/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-162524 TIME 07:14 AM ESTIMATE NO. 20 BID OPENING 06/03/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/28/10 R.E. NAME: DUAN FRANK DATE OF THIS ESTIMATE 09/23/10 LOCATION FINAL ESTIMATE 04-SF-1-R0.6/5.9 -------------- W BRADLEY ELECTRIC IN THE CITY AND COUNTY OF SAN 90 HILL RD. FRANCISCO FROM JUNIPERO SERRA NAVATO CA 94945 BOULEVARD TO CALIFORNIA STREET FED. AID NO. ACST-P001(537)E ,PG-P001(537)E MODIFY TRAFFIC SIGNALS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 4,000.0000 4,000.00 1.000 4,000.00 02 TIME-RELATED OVERHEAD WDAY 230.0000 80,500.00 350.000 80,500.00 03 CONSTRUCTION SITE MANAGEMENT LS 3,500.0000 3,500.00 1.000 3,500.00 04 PREPARE WATER POLLUTION CONTROL LS 3,000.0000 3,000.00 0.000 0.00 S) PROGRAM 05 TEMPORARY DRAINAGE INLET PROTECTION EA 100.0000 2,500.00 25.000 2,500.00 06 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 5,000.0000 5,000.00 1.000 5,000.00 07 CONSTRUCTION AREA SIGNS LS 12,900.0000 12,900.00 1.000 12,900.00 S) 08 TRAFFIC CONTROL SYSTEM LS 240,000.0000 240,000.00 1.000 240,000.00 S) 09 PORTABLE CHANGEABLE MESSAGE SIGN EA 17,500.0000 70,000.00 4.000 70,000.00 S) 10 REMOVE YELLOW THERMOPLASTIC PAVEMENT SQFT 3.0000 6,900.00 2,060.000 6,180.00 S) MARKING 11 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 13,700.00 6,129.000 12,258.00 S) 12 REMOVE ROADSIDE SIGN EA 50.0000 3,300.00 61.000 3,050.00 13 RELOCATE ROADSIDE SIGN EA 100.0000 5,300.00 31.000 3,100.00 14 ADJUST SEWER COVER TO GRADE EA 700.0000 2,100.00 1.000 700.00 15 ADJUST WATER VALVE COVER TO GRADE EA 350.0000 9,450.00 4.000 1,400.00 30.000 10,500.00 16 ADJUST MONUMENT COVER TO GRADE EA 350.0000 1,050.00 2.000 700.00 17 ADJUST FRAME AND GRATE TO GRADE EA 550.0000 8,250.00 10.000 5,500.00 18 ADJUST UTILITY COVER TO GRADE EA 220.0000 4,180.00 23.000 5,060.00 19 ADJUST VAULT COVER TO GRADE EA 475.0000 9,500.00 12.000 5,700.00 20 REMOVE CONCRETE (CURB, GUTTER, AND CY 560.0000 123,200.00 -5.650 -3,164.00 237.470 132,983.20 S) SIDEWALK) 21 ROADWAY EXCAVATION CY 560.0000 33,600.00 9.120 5,107.20 60.570 33,919.20 S) 22 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 09/23/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-162524 TIME 07:14 AM ESTIMATE NO. 20 BID OPENING 06/03/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/28/10 R.E. NAME: DUAN FRANK DATE OF THIS ESTIMATE 09/23/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 MINOR HOT MIX ASPHALT TON 115.0000 14,950.00 -35.980 -4,137.70 114.500 13,167.50 S) 24 PLACE HOT MIX ASPHALT SQYD 35.0000 19,250.00 -42.720 -1,495.20 603.400 21,119.00 S) (MISCELLANEOUS AREA) 25 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 11,100.00 728.500 10,927.50 (0.063"-UNFRAMED) 26 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 75.0000 4,350.00 58.000 4,350.00 METHOD) 27 MINOR CONCRETE (CURB, SIDEWALK AND CY 1,310.0000 222,700.00 41.470 54,325.70 277.770 363,878.70 S) CURB RAMP) 28 CHAIN LINK FENCE (TYPE CL-4) LF 60.1200 2,585.16 103.000 6,192.36 29 CHAIN LINK FENCE (TYPE CL-6) LF 79.5500 875.05 51.000 4,057.05 30 PEDESTRIAN BARRICADE EA 400.0000 400.00 1.000 400.00 31 THERMOPLASTIC PAVEMENT MARKING SQFT 2.5000 23,875.00 9,877.000 24,692.50 S) 32 MODIFY INTERCONNECTION CONDUIT AND CABLE LS 553,000.0000 553,000.00 1.000 553,000.00 33 MODIFY SIGNAL AND LIGHTING (LOCATION 1) LS 18,000.0000 18,000.00 1.000 18,000.00 34 MODIFY SIGNAL AND LIGHTING (LOCATION 2) LS 146,000.0000 146,000.00 1.000 146,000.00 35 MODIFY SIGNAL AND LIGHTING (LOCATION 3) LS 138,000.0000 138,000.00 1.000 138,000.00 36 MODIFY SIGNAL AND LIGHTING (LOCATION 4) LS 135,000.0000 135,000.00 1.000 135,000.00 37 MODIFY SIGNAL AND LIGHTING (LOCATION 5) LS 134,000.0000 134,000.00 1.000 134,000.00 38 MODIFY SIGNAL AND LIGHTING (LOCATION 6) LS 135,000.0000 135,000.00 1.000 135,000.00 39 MODIFY SIGNAL AND LIGHTING (LOCATION 7) LS 137,000.0000 137,000.00 1.000 137,000.00 40 MODIFY SIGNAL AND LIGHTING (LOCATION 8) LS 136,000.0000 136,000.00 1.000 136,000.00 41 MODIFY SIGNAL AND LIGHTING (LOCATION 9) LS 134,000.0000 134,000.00 1.000 134,000.00 42 MODIFY SIGNAL AND LIGHTING (LOCATION 10) LS 139,000.0000 139,000.00 1.000 139,000.00 43 MODIFY SIGNAL AND LIGHTING (LOCATION 11) LS 131,000.0000 131,000.00 1.000 131,000.00 44 MODIFY SIGNAL AND LIGHTING (LOCATION 12) LS 152,000.0000 152,000.00 1.000 152,000.00 45 MODIFY SIGNAL AND LIGHTING (LOCATION 13) LS 135,000.0000 135,000.00 1.000 135,000.00 46 MODIFY SIGNAL AND LIGHTING (LOCATION 14) LS 147,000.0000 147,000.00 1.000 147,000.00 47 MODIFY SIGNAL AND LIGHTING (LOCATION 15) LS 134,000.0000 134,000.00 1.000 134,000.00 48 MODIFY SIGNAL AND LIGHTING (LOCATION 16) LS 148,000.0000 148,000.00 1.000 148,000.00 PROGRAM CAS145 PAGE 3 DATE 09/23/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-162524 TIME 07:14 AM ESTIMATE NO. 20 BID OPENING 06/03/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/28/10 R.E. NAME: DUAN FRANK DATE OF THIS ESTIMATE 09/23/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 52,036.00 3,738,835.01 ADJUSTMENT OF COMPENSATION 0.00 148,945.35 EXTRA WORK 107,110.02 147,640.86 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 159,146.02 4,035,421.22 49 MOBILIZATION LS 148,000.0000 148,000.00 1.000 148,000.00 ORIGINAL CONTRACT AMOUNT 3,744,515.21 TOTAL WORK COMPLETED 159,146.02 4,183,421.22 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 159,146.02 4,183,421.22 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) 2,500.00 4,000.00 1,500.00 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 08/15/08 350 09/22/08 09/22/08 05/28/10 350 70 0 0 100% 100% DUAN FRANK RESIDENT ENGINEER PROGRAM CAS145 DATE 09/23/10