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 07/18/14 EST. NO.01 TIME 03:47 PM R.E. NAME: CHANGIZI, DAVE 04-1A2604 --------------------------------------------------------------------------- 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 07/18/14 EST. NO.01 TIME 03:47 PM R.E. NAME: CHANGIZI, DAVE 04-1A2604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/18/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1A2604 TIME 03:47 PM ESTIMATE NO. 01 BID OPENING 05/06/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/14 R.E. NAME: CHANGIZI, DAVE DATE OF THIS ESTIMATE 07/18/14 LOCATION PROGRESS ESTIMATE 04-SOL-80-4.0/4.3 ----------------- GORDON N BALL INC ON ROUTE 80 IN SOLANO COUNTY IN 333 CAMILLE AVE VALLEJO 0.70 MILE EAST OF ALAMO CA 94507 TENNESSEE STREET OVERCROSSING TO 0.20 MILE WEST OF REDWOOD STREET OVERCROSSING FED. AID NO. NHPI-080 -2(365)E UPGRADE DRAINAGE SYSTEMS ------------------------------------------------------------------------------------------------------------------------------------ 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 2,000.00 1.000 2,000 002 CONSTRUCTION AREA SIGNS LS 2,000.0000 2,000.00 0.700 1,400.00 0.700 1,400 003 TRAFFIC CONTROL SYSTEM LS 48,000.0000 48,000.00 0.330 15,840.00 0.330 15,840 004 CHANNELIZER (SURFACE MOUNTED) EA 50.0000 700.00 14.000 700.00 14.000 700 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 5,000.0000 5,000.00 0.330 1,650.00 0.330 1,650 006 TEMPORARY RAILING (TYPE K) LF 30.0000 39,000.00 1,080.000 32,400.00 1,080.000 32,400 007 TEMPORARY CRASH CUSHION MODULE EA 300.0000 4,200.00 14.000 4,200.00 14.000 4,200 008 JOB SITE MANAGEMENT LS 25,000.0000 25,000.00 0.330 8,250.00 0.330 8,250 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 3,000.0000 3,000.00 1.000 3,000.00 1.000 3,000 010 TEMPORARY COVER SQYD 100.0000 300.00 0.000 0 011 TEMPORARY FIBER ROLL LF 5.0000 1,000.00 50.000 250.00 50.000 250 012 STREET SWEEPING LS 1,000.0000 1,000.00 0.000 0 013 TEMPORARY CONCRETE WASHOUT LS 3,000.0000 3,000.00 0.000 0 014 ABANDON CULVERT (LF) LF 20.0000 6,600.00 0.000 0 015 REMOVE CULVERT (LF) LF 100.0000 3,100.00 0.000 0 016 REMOVE HEADWALL EA 2,000.0000 4,000.00 0.000 0 017 18" ALTERNATIVE PIPELINER LF 315.0000 50,400.00 0.000 0 018 SAND BACKFILL CY 300.0000 9,000.00 0.000 0 019 CLEARING AND GRUBBING (LS) LS 100,000.0000 100,000.00 1.000 100,000.00 1.000 100,000 020 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 0.8000 5,616.00 0.000 0 021 HYDROMULCH SQFT 0.1000 702.00 0.000 0 022 FIBER ROLLS LF 3.0000 3,510.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 07/18/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1A2604 TIME 03:47 PM ESTIMATE NO. 01 BID OPENING 05/06/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/14 R.E. NAME: CHANGIZI, DAVE DATE OF THIS ESTIMATE 07/18/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 STRAW SQFT 0.1500 1,053.00 0.000 0 024 HYDROSEED SQFT 0.2500 1,755.00 0.000 0 025 COMPOST SQFT 0.3000 2,106.00 0.000 0 026 MINOR CONCRETE (MINOR STRUCTURE) CY 5,000.0000 30,000.00 0.000 0 027 24" PLASTIC PIPE LF 350.0000 23,100.00 0.000 0 028 30" PLASTIC PIPE LF 500.0000 8,500.00 0.000 0 029 8" CORRUGATED STEEL PIPE (.079" THICK) LF 100.0000 600.00 0.000 0 030 24" STEEL FLARED END SECTION EA 500.0000 500.00 0.000 0 031 ROCK SLOPE PROTECTION CY 500.0000 3,250.00 0.000 0 (FACING, METHOD B) (CY) 032 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 5.0000 60.00 0.000 0 033 MISCELLANEOUS IRON AND STEEL LB 2.0000 1,500.00 0.000 0 034 24" WELDED STEEL PIPE LF 900.0000 153,000.00 0.000 0 035 30" WELDED STEEL PIPE LF 1,000.0000 160,000.00 100.000 100,000.00 100.000 100,000 036 TEMPORARY FENCE(TYPE CL-6,SLATED) LF 25.0000 3,750.00 100.000 2,500.00 100.000 2,500 PROGRAM CAS145 PAGE 3 DATE 07/18/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1A2604 TIME 03:47 PM ESTIMATE NO. 01 BID OPENING 05/06/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/14 R.E. NAME: CHANGIZI, DAVE DATE OF THIS ESTIMATE 07/18/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 272,190.00 272,190.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 272,190.00 272,190.00 037 MOBILIZATION LS 75,000.0000 75,000.00 0.950 71,250.00 0.950 71,250 ORIGINAL CONTRACT AMOUNT 781,302.00 TOTAL WORK COMPLETED 343,440.00 343,440.00 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 343,440.00 343,440.00 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 06/09/14 60 00/00/00 06/24/14 09/17/14 18 0 0 0 44% 30% PROGRESS IS SATISFACTORY CHANGIZI, DAVE RESIDENT ENGINEER PROGRAM CAS145 DATE 07/18/14