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 04/28/16 EST. NO. 004 TIME 01:36 PM R.E. NAME: NGO, HUNG N. 04-2G4104 --------------------------------------------------------------------------- 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 0003 51,815.00 A.C. @ L.S.(+) 020116 N 003 0 002 0001 35,699.50 E.W. @ L.S.(+) 020116 N 0001 0 87,514.50 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 87,514.50 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 04/28/16 EST. NO. 004 TIME 01:36 PM R.E. NAME: NGO, HUNG N. 04-2G4104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 04/28/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2G4104 TIME 01:36 PM ESTIMATE NO. 004 BID OPENING 06/16/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/15/15 R.E. NAME: NGO, HUNG N. DATE OF THIS ESTIMATE 04/28/16 LOCATION RERUN SEMI-FINAL ESTIMATE 04-ALA-680-R19.9/R20.2 ------------------------- FBD VANGUARD CONSTRUCTION IN ALAMEDA COUNTY IN THE CITY OF 651 ENTERPRISE COURT DUBLIN ON I-680 AT I-580/680 INTER LIVERMORE CA 94550 CHANGE FED. AID NO. HSNH- PIG(680) 1,074-E ( ) REPLACE METAL GUARDRAIL WITH ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,650.0000 1,650.00 1.000 1,650 002 CONSTRUCTION AREA SIGNS LS 5,210.0000 5,210.00 1.000 5,210 003 TRAFFIC CONTROL SYSTEM LS 92,000.0000 92,000.00 1.000 92,000 004 CHANNELIZER (SURFACE MOUNTED) EA 44.0000 1,364.00 31.000 1,364 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 3,105.0000 3,105.00 1.000 3,105 006 TEMPORARY RAILING (TYPE K) LF 17.1000 46,170.00 2,700.000 46,170 007 TEMPORARY CRASH CUSHION EA 2,145.0000 6,435.00 3.000 6,435 (ABSORB 350 TL-3) 008 JOB SITE MANAGEMENT LS 24,200.0000 24,200.00 1.000 24,200 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,540.0000 1,540.00 1.000 1,540 010 TEMPORARY DRAINAGE INLET PROTECTION EA 390.0000 1,170.00 3.000 1,170 011 TEMPORARY FIBER ROLL LF 2.0000 6,000.00 3,000.000 6,000 012 TEMPORARY REINFORCED SILT FENCE LF 3.6000 9,000.00 2,500.000 9,000 013 STREET SWEEPING LS 3,300.0000 3,300.00 1.000 3,300 014 TEMPORARY CONCRETE WASHOUT LS 1,025.0000 1,025.00 1.000 1,025 015 REMOVE GUARDRAIL LF 10.0000 22,300.00 2,230.000 22,300 016 REMOVE FLARED END SECTION EA 2,200.0000 4,400.00 2.000 4,400 017 REMOVE ASPHALT CONCRETE DIKE LF 2.4500 2,842.00 1,160.000 2,842 018 REMOVE PIPE (LF) LF 61.0000 3,233.00 53.000 3,233 019 REMOVE INLET EA 1,630.0000 3,260.00 2.000 3,260 020 RESET ROADSIDE SIGN (ONE POST) EA 260.0000 260.00 1.000 260 021 RELOCATE ROADSIDE SIGN-ONE POST EA 270.0000 270.00 1.000 270 022 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 32.0000 7,360.00 230.000 7,360 PROGRAM CAS145 PAGE 2 DATE 04/28/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2G4104 TIME 01:36 PM ESTIMATE NO. 004 BID OPENING 06/16/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/15/15 R.E. NAME: NGO, HUNG N. DATE OF THIS ESTIMATE 04/28/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 CLEARING AND GRUBBING (LS) LS 8,415.0000 8,415.00 1.000 8,415 024 ROADWAY EXCAVATION CY 123.0000 27,060.00 5.000 615.00 323.000 39,729 025 CONCRETE BACKFILL CY 358.0000 19,332.00 54.000 19,332 (F) 026 MINOR HOT MIX ASPHALT TON 275.0000 52,250.00 -190.000 -52,250.00 0.000 0 027 MINOR CONCRETE (MINOR STRUCTURE) CY 2,040.0000 8,976.00 4.400 8,976 (F) 028 12" CORRUGATED STEEL PIPE (.079" THICK) LF 151.0000 3,926.00 26.000 3,926 029 3" PLASTIC PIPE (EDGE DRAIN OUTLET) LF 66.0000 3,498.00 53.000 3,498 030 ROCK SLOPE PROTECTION (NO. 1, METHOD B) CY 1,365.0000 3,685.50 2.700 3,685 (F) (CY) 031 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 36.0000 144.00 4.000 144 032 MINOR CONCRETE (MISCELLANEOUS CY 1,605.0000 3,691.50 2.300 3,691.50 4.600 7,383 CONSTRUCTION) 033 MISCELLANEOUS IRON AND STEEL LB 1.8500 2,379.10 1,286.000 2,379 (F) 034 MISCELLANEOUS METAL LB 6.8500 1,904.30 278.000 1,904 (F) 035 DELINEATOR (CLASS 1) EA 66.0000 1,452.00 22.000 1,452 036 CONCRETE BARRIER MARKER EA 6.7500 1,282.50 190.000 1,282 037 OBJECT MARKER (TYPE P) EA 128.0000 512.00 6.000 768 038 CRASH CUSHION EA 37,815.0000 37,815.00 1.000 37,815 (TYPE SCI-100GM) 039 CONCRETE BARRIER (TYPE 60) LF 62.1500 83,281.00 1,400.000 87,010 040 CONCRETE BARRIER (TYPE 60C) LF 171.0000 111,150.00 650.000 111,150 PROGRAM CAS145 PAGE 3 DATE 04/28/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2G4104 TIME 01:36 PM ESTIMATE NO. 004 BID OPENING 06/16/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/15/15 R.E. NAME: NGO, HUNG N. DATE OF THIS ESTIMATE 04/28/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION -47,943.50 584,943.40 ADJUSTMENT OF COMPENSATION 51,815.00 51,815.00 EXTRA WORK 35,699.50 35,699.50 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 39,571.00 672,457.90 041 MOBILIZATION LS 39,242.1000 39,242.10 1.000 39,242 ORIGINAL CONTRACT AMOUNT 656,090.00 TOTAL WORK COMPLETED 39,571.00 711,700.00 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 39,571.00 711,700.00 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 08/03/15 45 08/18/15 08/18/15 12/15/15 45 37 0 0 100% 100% NGO, HUNG N. RESIDENT ENGINEER PROGRAM CAS145 DATE 04/28/16