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 07/20/16 EST. NO. 006 TIME 01:42 PM R.E. NAME: ALEMAYEHU, WONDWOSEN 04-2G5214 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 006 0004 387.68 E.W. @ F.A.(+) 020116 N 4 0 0005 1,525.99 021716 N 5 0 0006 3,585.57 021916 N 6 0 0007 1,152.17 040116 N 7 0 0008 4,961.78 040416 N 8 0 0009 1,145.08 041116 N 9 0 12,758.27 TOTAL THIS ESTIMATE 19,403.74 TOTAL PREVIOUS ESTIMATE 32,162.01 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 07/20/16 EST. NO. 006 TIME 01:42 PM R.E. NAME: ALEMAYEHU, WONDWOSEN 04-2G5214 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/20/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2G5214 TIME 01:42 PM ESTIMATE NO. 006 BID OPENING 08/25/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/16 R.E. NAME: ALEMAYEHU, WONDWOSEN DATE OF THIS ESTIMATE 07/20/16 LOCATION PROGRESS ESTIMATE 04-ALA-580-19.4/46.0 ----------------- 04-ALA-680-3.3/22.3 DIRT AND AGGREGATE IN ALAMEDA COUNTY INTERCHANGE, INC. 20905 NE SANDY BLVD. FAIRVIEW OR 97024 FED. AID NO. HSNH-PIG --(---)---,-----X001(593)E UPGRADE TRANSITION RAILING ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,200.0000 2,200.00 1.000 2,200 002 CONSTRUCTION AREA SIGNS LS 6,000.0000 6,000.00 -0.510 -3,060.00 0.170 1,020 003 TRAFFIC CONTROL SYSTEM LS 250,000.0000 250,000.00 0.170 42,500.00 0.850 212,500 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 10,000.0000 10,000.00 0.170 1,700.00 0.850 8,500 005 TEMPORARY RAILING (TYPE K) LF 40.0000 236,000.00 160.000 6,400.00 4,340.000 173,600 006 TEMPORARY CRASH CUSHION MODULE EA 200.0000 138,000.00 14.000 2,800.00 532.000 106,400 007 JOB SITE MANAGEMENT LS 20,500.0000 20,500.00 0.170 3,485.00 0.850 17,425 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 0.600 600 009 TEMPORARY HYDRAULIC MULCH SQYD 3.0000 4,800.00 0.000 0 010 TEMPORARY DRAINAGE INLET PROTECTION EA 260.0000 6,500.00 16.000 4,160 011 TEMPORARY FIBER ROLL LF 3.5000 9,800.00 420.000 1,470 012 STREET SWEEPING LS 5,000.0000 5,000.00 0.000 0 013 TEMPORARY CONCRETE WASHOUT LS 2,500.0000 2,500.00 0.170 425.00 0.850 2,125 014 TREATED WOOD WASTE LB 0.2000 15,100.00 0.000 0 015 REMOVE GUARDRAIL LF 5.0000 31,500.00 243.260 1,216.30 4,206.440 21,032 016 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 017 REMOVE IRRIGATION FACILITY LS 5,925.0000 5,925.00 0.000 0 018 REMOVE ASPHALT CONCRETE DIKE LF 7.0000 12,320.00 804.500 5,631 019 REMOVE PIPE (LF) LF 20.0000 960.00 0.000 0 020 RESET ROADSIDE SIGN (ONE POST) EA 250.0000 1,500.00 0.000 0 021 REMOVE CONCRETE ISLAND (PORTIONS) (SQYD) SQYD 20.0000 3,400.00 77.400 1,548 022 REMOVE CRASH CUSHION (SAND FILLED) EA 1,000.0000 6,000.00 2.000 2,000 PROGRAM CAS145 PAGE 2 DATE 07/20/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2G5214 TIME 01:42 PM ESTIMATE NO. 006 BID OPENING 08/25/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/16 R.E. NAME: ALEMAYEHU, WONDWOSEN DATE OF THIS ESTIMATE 07/20/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 CLEARING AND GRUBBING (LS) LS 25,000.0000 25,000.00 0.080 2,000.00 0.763 19,075 024 PRUNE EXISTING PLANTS LS 11,500.0000 11,500.00 0.080 920.00 0.763 8,774 025 RELOCATE IRRIGATION VALVE EA 575.0000 10,350.00 0.000 0 026 MAINTAIN EXISTING PLANTED AREAS LS 5,750.0000 5,750.00 0.080 460.00 0.763 4,387 027 CHECK AND TEST EXISTING IRRIGATION LS 5,750.0000 5,750.00 0.000 0 FACILITIES 028 OPERATE EXISTING IRRIGATION FACILITIES LS 5,750.0000 5,750.00 0.000 0 029 CONTROL AND NEUTRAL CONDUCTORS LS 5,750.0000 5,750.00 0.000 0 (ARMOR-CLAD) 030 RISER SPRINKLER ASSEMBLY EA 57.5000 5,232.50 0.000 0 031 POP-UP SPRINKLER ASSEMBLY EA 115.0000 460.00 0.000 0 032 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 11.5000 5,520.00 0.000 0 LINE) 033 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 11.5000 10,810.00 0.000 0 LINE) 034 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 11.5000 1,380.00 0.000 0 (SUPPLY LINE) 035 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 11.5000 460.00 0.000 0 (SUPPLY LINE) 036 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 037 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 038 FIBER ROLLS LF 2.7500 29,150.00 0.000 0 039 COMPOST SQFT 0.3500 17,360.00 0.000 0 040 HOT MIX ASPHALT (TYPE A) TON 1,000.0000 17,000.00 0.000 0 041 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 10.0000 7,900.00 0.000 0 042 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 10.0000 9,700.00 0.000 0 043 12" CORRUGATED STEEL PIPE (.064" THICK) LF 100.0000 4,800.00 0.000 0 044 MINOR CONCRETE (ISLAND PAVING) CY 2,000.0000 24,000.00 0.000 0 045 GUARD RAILING DELINEATOR EA 25.0000 5,750.00 30.000 750.00 124.000 3,100 046 OBJECT MARKER (TYPE P) EA 100.0000 19,100.00 10.000 1,000.00 128.000 12,800 047 OBJECT MARKER (TYPE R) EA 100.0000 800.00 4.000 400 048 OBJECT MARKER (TYPE L-1) EA 50.0000 3,350.00 6.000 300.00 37.000 1,850 049 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 22.0000 42,680.00 331.250 7,287.50 1,292.175 28,427 PROGRAM CAS145 PAGE 3 DATE 07/20/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2G5214 TIME 01:42 PM ESTIMATE NO. 006 BID OPENING 08/25/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/16 R.E. NAME: ALEMAYEHU, WONDWOSEN DATE OF THIS ESTIMATE 07/20/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 VEGETATION CONTROL (MINOR CONCRETE) SQYD 60.0000 315,600.00 872.500 52,350.00 929.800 55,788 051 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 052 TRANSITION RAILING (TYPE WB-31) EA 3,500.0000 336,000.00 19.000 66,500.00 60.000 210,000 053 RETURN CAP (TYPE A) EA 250.0000 1,000.00 0.000 0 054 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,000.0000 3,000.00 3.000 9,000 055 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,200.0000 134,200.00 6.000 13,200.00 37.000 81,400 056 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 057 CRASH CUSHION, SAND FILLED EA 300.0000 16,800.00 0.000 0 058 CRASH CUSHION (TYPE CAT) EA 5,000.0000 10,000.00 1.000 5,000 059 CONCRETE BARRIER (TYPE 60SD MODIFIED) LF 670.0000 46,230.00 69.000 46,230.00 69.000 46,230 060 CONCRETE BARRIER (TRANSITION) LF 575.0000 294,975.00 144.660 83,179.50 492.700 283,302 061 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 11,500.0000 11,500.00 0.170 1,955.00 0.850 9,775 SYSTEM ELEMENTS DURING CONSTRUCTION 062 LIGHTING LS 159,850.0000 159,850.00 0.100 15,985.00 0.700 111,895 063 TRAFFIC OPERATIONS SYSTEM LS 241,500.0000 241,500.00 0.100 24,150.00 0.550 132,825 064 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 065 CHANNELIZER (SURFACE MOUNTED) EA 20.0000 19,000.00 20.000 400.00 540.000 10,800 066 TEMPORARY ALTERNATIVE CRASH CUSHION EA 1,500.0000 73,500.00 2.000 3,000.00 33.000 49,500 067 REMOVE ASPHALT CONCRETE SURFACING SQFT 5.0000 4,000.00 765.900 3,829 068 MINOR CONCRETE (MISCELLANEOUS CY 2,000.0000 26,000.00 0.000 0 CONSTRUCTION) PROGRAM CAS145 PAGE 4 DATE 07/20/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2G5214 TIME 01:42 PM ESTIMATE NO. 006 BID OPENING 08/25/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/16 R.E. NAME: ALEMAYEHU, WONDWOSEN DATE OF THIS ESTIMATE 07/20/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 375,133.30 1,648,371.30 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 12,758.27 32,162.01 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 387,891.57 1,680,533.31 069 MOBILIZATION LS 254,759.5000 254,759.50 0.050 12,737.98 1.000 254,759 ORIGINAL CONTRACT AMOUNT 2,992,222.00 TOTAL WORK COMPLETED 400,629.55 1,935,292.81 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 400,629.55 1,935,292.81 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 10/15/15 120 01/15/16 01/15/16 08/09/16 98 28 0 0 63% 82% PROGRESS UNSATISFACTORY ALEMAYEHU, WONDWOSEN RESIDENT ENGINEER PROGRAM CAS145 DATE 07/20/16