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 01/23/17 EST. NO. 011 TIME 11:07 AM R.E. NAME: HINH, MINH 04-3G4864 --------------------------------------------------------------------------- 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 01/23/17 EST. NO. 011 TIME 11:07 AM R.E. NAME: HINH, MINH 04-3G4864 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 01/23/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3G4864 TIME 11:07 AM ESTIMATE NO. 011 BID OPENING 11/04/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/17 R.E. NAME: HINH, MINH DATE OF THIS ESTIMATE 01/23/17 LOCATION RERUN PROGRESS ESTIMATE 04-SM-92-14.4/18.8 ----------------------- 04-ALA-92-0.0/2.5 LIBERTY MAINTENANCE, INC. DBA IN SAN MATEO AND ALAMEDA COUNTIES OHIO LIBERTY MAINTENANCE, INC. ON ROUTE 92 AT SAN MATEO HAYWARD 777 N. MERIDIAN RD. YOUNGSTOWN OH 44509 FED. AID NO. N O N E STRUCTURAL STEEL PAINTING ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,225.0000 1,225.00 1.000 1,225 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 30,000.0000 30,000.00 0.014 420.00 0.220 6,600 003 TIME-RELATED OVERHEAD (LS) LS 2,000,000.0000 2,000,000.00 0.014 28,000.00 0.220 440,000 004 CONSTRUCTION AREA SIGNS LS 8,000.0000 8,000.00 0.750 6,000 005 TRAFFIC CONTROL SYSTEM LS 400,000.0000 400,000.00 0.014 5,600.00 0.221 88,400 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 40,000.0000 40,000.00 0.014 560.00 0.221 8,840 007 JOB SITE MANAGEMENT LS 46,750.0000 46,750.00 0.014 654.50 0.221 10,331 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 795.0000 795.00 1.000 795 009 WORK AREA MONITORING (BRIDGE) LS 18,950.0000 18,950.00 0.030 568.50 0.560 10,612 010 CLEAN STRUCTURAL STEEL (EXISTING BRIDGE) LS 11,400,000.0000 11,400,000.00 0.029 330,600.00 0.323 3,682,200 011 PAINT STRUCTURAL STEEL (EXISTING BRIDGE) LS 9,600,000.0000 9,600,000.00 0.084 806,400 012 SPOT BLAST CLEAN AND PAINT UNDERCOAT SQFT 15.5000 13,407,345.00 271,523.000 4,208,606 013 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 014 TEMPORARY COVER SQYD 10.0000 19,000.00 0.000 0 015 TEMPORARY DRAINAGE INLET PROTECTION EA 600.0000 1,800.00 0.000 0 016 TEMPORARY FIBER ROLL LF 5.0000 9,000.00 946.000 4,730 017 TEMPORARY CONSTRUCTION ENTRANCE EA 5,000.0000 10,000.00 0.000 0 018 STREET SWEEPING LS 20,000.0000 20,000.00 0.000 0 019 TEMPORARY RAILING (TYPE K) LF 90.0000 18,000.00 200.000 18,000 020 BRIDGE REMOVAL (PORTION) LS 1,094,500.0000 1,094,500.00 0.078 85,371 021 STRUCTURAL STEEL (BRIDGE) LB 16.5000 882,750.00 0.000 0 (F) 022 MISCELLANEOUS METAL (BRIDGE) LB 41.8000 1,086,800.00 0.000 0 (F) PROGRAM CAS145 PAGE 2 DATE 01/23/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3G4864 TIME 11:07 AM ESTIMATE NO. 011 BID OPENING 11/04/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/17 R.E. NAME: HINH, MINH DATE OF THIS ESTIMATE 01/23/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 BIRD SPIKE LF 10.0000 165,000.00 3,000.000 30,000 024 TEMPORARY FENCE (TYPE CL-6) LF 36.0000 39,600.00 811.000 29,196 025 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 026 RECONSTRUCT FINGER JOINT LF 1,320.0000 422,400.00 0.000 0 (F) 027 CAULK CONTACT SURFACES LF 10.0000 140,000.00 2,000.000 20,000 (F) PROGRAM CAS145 PAGE 3 DATE 01/23/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3G4864 TIME 11:07 AM ESTIMATE NO. 011 BID OPENING 11/04/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/17 R.E. NAME: HINH, MINH DATE OF THIS ESTIMATE 01/23/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 366,403.00 9,457,307.25 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 182,325.12 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 366,403.00 9,639,632.37 028 MOBILIZATION LS 4,000,000.0000 4,000,000.00 0.950 3,800,000 ORIGINAL CONTRACT AMOUNT 44,861,915.00 TOTAL WORK COMPLETED 366,403.00 13,439,632.37 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 366,403.00 13,439,632.37 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 01/15/16 850 03/09/16 03/09/16 09/25/19 188 31 3 0 30% 22% PROGRESS IS SATISFACTORY HINH, MINH RESIDENT ENGINEER PROGRAM CAS145 DATE 01/23/17