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 02/22/17 EST. NO. 012 TIME 02:28 PM 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 --------------------------------------------------------------------------- 006 0013 54,784.00 E.W. @ L.S.(+) 021617 N 0013 0 54,784.00 TOTAL THIS ESTIMATE 182,325.12 TOTAL PREVIOUS ESTIMATE 237,109.12 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 02/22/17 EST. NO. 012 TIME 02:28 PM 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 02/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3G4864 TIME 02:28 PM ESTIMATE NO. 012 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 02/20/17 R.E. NAME: HINH, MINH DATE OF THIS ESTIMATE 02/22/17 LOCATION 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 0.011 330.00 0.231 6,930 003 TIME-RELATED OVERHEAD (LS) LS 2,000,000.0000 2,000,000.00 0.011 22,000.00 0.231 462,000 004 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 0.011 4,400.00 0.232 92,800 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 40,000.0000 40,000.00 0.011 440.00 0.232 9,280 007 JOB SITE MANAGEMENT LS 46,750.0000 46,750.00 0.011 514.25 0.232 10,846 008 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 0.590 11,180 010 CLEAN STRUCTURAL STEEL (EXISTING BRIDGE) LS 11,400,000.0000 11,400,000.00 0.029 330,600.00 0.352 4,012,800 011 PAINT STRUCTURAL STEEL (EXISTING BRIDGE) LS 9,600,000.0000 9,600,000.00 0.028 268,800.00 0.112 1,075,200 012 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 0.243 265,963.50 0.321 351,334 021 STRUCTURAL STEEL (BRIDGE) LB 16.5000 882,750.00 6,370.000 105,105.00 6,370.000 105,105 (F) 022 MISCELLANEOUS METAL (BRIDGE) LB 41.8000 1,086,800.00 0.000 0 (F) PROGRAM CAS145 PAGE 2 DATE 02/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3G4864 TIME 02:28 PM ESTIMATE NO. 012 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 02/20/17 R.E. NAME: HINH, MINH DATE OF THIS ESTIMATE 02/22/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 BIRD SPIKE LF 10.0000 165,000.00 444.000 4,440.00 3,444.000 34,440 024 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 02/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3G4864 TIME 02:28 PM ESTIMATE NO. 012 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 02/20/17 R.E. NAME: HINH, MINH DATE OF THIS ESTIMATE 02/22/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,003,161.25 10,460,468.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 54,784.00 237,109.12 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,057,945.25 10,697,577.62 028 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 1,057,945.25 14,497,577.62 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,057,945.25 14,497,577.62 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 10/09/19 198 41 3 0 29% 23% PROGRESS IS SATISFACTORY HINH, MINH RESIDENT ENGINEER PROGRAM CAS145 DATE 02/22/17