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 07/22/15 EST. NO. 001 TIME 12:31 PM R.E. NAME: TRINH, JASON 04-4A3424 --------------------------------------------------------------------------- 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 07/22/15 EST. NO. 001 TIME 12:31 PM R.E. NAME: TRINH, JASON 04-4A3424 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/22/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4A3424 TIME 12:31 PM ESTIMATE NO. 001 BID OPENING 10/28/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/15 R.E. NAME: TRINH, JASON DATE OF THIS ESTIMATE 07/22/15 LOCATION RERUN PROGRESS ESTIMATE 04-ALA-24-5.6/ .0 ----------------------- 04-ALA-580-20.7/ .0 PETERSON-CHASE GENERAL IN ALAMEDA COUNTY, ON ROUTES 24 AND 04-ALA-580-44.7/ .0 ENGINEERING CONSTRUCTION, INC. 580 AT VARIOUS LOCATIONS 1792 KAISER AVENUE IRVINE CA 92614 FED. AID NO. HSNH-X001(586) E REPLACE GORE SIGNS WITH OVERHEAD ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 7,500.0000 7,500.00 0.500 3,750.00 0.500 3,750 002 CONSTRUCTION AREA SIGNS LS 5,500.0000 5,500.00 0.700 3,850.00 0.700 3,850 003 TRAFFIC CONTROL SYSTEM LS 56,000.0000 56,000.00 0.625 35,000.00 0.625 35,000 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 2,200.0000 2,200.00 0.625 1,375.00 0.625 1,375 005 TEMPORARY RAILING (TYPE K) LF 27.0000 15,660.00 406.000 10,962.00 406.000 10,962 006 TEMPORARY CRASH CUSHION MODULE EA 183.0000 5,124.00 20.000 3,660.00 20.000 3,660 007 JOB SITE MANAGEMENT LS 1,550.0000 1,550.00 0.650 1,007.50 0.650 1,007 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 590.0000 590.00 0.750 442.50 0.750 442 009 TEMPORARY DRAINAGE INLET PROTECTION EA 89.0000 445.00 2.000 178.00 2.000 178 010 STREET SWEEPING LS 1,800.0000 1,800.00 0.350 630.00 0.350 630 011 TEMPORARY CONCRETE WASHOUT LS 1,470.0000 1,470.00 0.000 0 012 REMOVE GUARDRAIL LF 25.3000 5,060.00 76.000 1,922.80 76.000 1,922 013 REMOVE ROADSIDE SIGN EA 540.0000 1,620.00 0.000 0 014 REMOVE SIGN STRUCTURE (EA) EA 3,100.0000 9,300.00 2.000 6,200.00 2.000 6,200 015 REMOVE ASPHALT CONCRETE DIKE LF 11.3000 3,107.50 0.000 0 016 REMOVE ASPHALT CONCRETE SURFACING SQFT 4.9000 5,292.00 0.000 0 017 REMOVE CRASH CUSHION (SAND FILLED) EA 720.0000 2,160.00 0.000 0 018 CLEARING AND GRUBBING (LS) LS 5,100.0000 5,100.00 0.750 3,825.00 0.750 3,825 019 CLASS 4 AGGREGATE SUBBASE CY 600.0000 3,600.00 0.000 0 020 HOT MIX ASPHALT, SUPERPAVE (TYPE A) TON 360.0000 9,000.00 0.000 0 021 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 22.0000 1,650.00 0.000 0 022 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 23.0000 4,600.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 07/22/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4A3424 TIME 12:31 PM ESTIMATE NO. 001 BID OPENING 10/28/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/15 R.E. NAME: TRINH, JASON DATE OF THIS ESTIMATE 07/22/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 60" CAST-IN-DRILLED-HOLE CONCRETE LF 880.0000 66,000.00 75.000 66,000.00 75.000 66,000 PILE (SIGN FOUNDATION) 024 MINOR CONCRETE (MINOR STRUCTURE) CY 4,100.0000 4,100.00 1.000 4,100.00 1.000 4,100 (F) 025 FURNISH SIGN STRUCTURE (TRUSS) LB 3.3000 196,013.40 39,224.000 129,439.20 39,224.000 129,439 (F) 026 INSTALL SIGN STRUCTURE (TRUSS) LB 0.2000 11,879.60 39,224.000 7,844.80 39,224.000 7,844 (F) 027 FURNISH FORMED PANEL SIGN (OVERHEAD) SQFT 18.0000 17,280.00 581.000 10,458.00 581.000 10,458 028 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.5000 536.50 0.000 0 (0.063"-UNFRAMED) 029 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.3000 324.80 0.000 0 (0.080"-UNFRAMED) 030 ROADSIDE SIGN - ONE POST EA 220.0000 1,100.00 0.000 0 031 ROADSIDE SIGN - TWO POST EA 610.0000 610.00 0.000 0 032 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 13.7000 2,055.00 0.000 0 033 OBJECT MARKER (TYPE P) EA 95.0000 285.00 3.000 285.00 3.000 285 034 OBJECT MARKER (TYPE K-2) EA 48.0000 672.00 0.000 0 035 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 47.0000 13,630.00 0.000 0 036 VEGETATION CONTROL (MINOR CONCRETE) SQYD 89.0000 18,690.00 0.000 0 037 DOUBLE MIDWEST GUARDRAIL SYSTEM LF 43.0000 2,150.00 0.000 0 (WOOD POST) 038 TRANSITION RAILING (TYPE WB-31) EA 3,450.0000 3,450.00 0.000 0 039 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,970.0000 5,940.00 0.000 0 040 CRASH CUSHION (TYPE CAT) EA 6,200.0000 6,200.00 0.000 0 041 8" THERMOPLASTIC TRAFFIC STRIPE LF 21.0000 2,310.00 0.000 0 042 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,600.0000 2,600.00 0.500 1,300.00 0.500 1,300 SYSTEM ELEMENTS DURING CONSTRUCTION 043 LIGHTING AND SIGN ILLUMINATION LS 64,000.0000 64,000.00 0.850 54,400.00 0.850 54,400 (LOCATION 1) 044 LIGHTING AND SIGN ILLUMINATION LS 53,000.0000 53,000.00 0.000 0 (LOCATION 2) 045 LIGHTING AND SIGN ILLUMINATION LS 20,000.0000 20,000.00 0.450 9,000.00 0.450 9,000 (LOCATION 3) PROGRAM CAS145 PAGE 3 DATE 07/22/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4A3424 TIME 12:31 PM ESTIMATE NO. 001 BID OPENING 10/28/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/15 R.E. NAME: TRINH, JASON DATE OF THIS ESTIMATE 07/22/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 355,629.80 355,629.80 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 355,629.80 355,629.80 046 MOBILIZATION LS 51,000.0000 51,000.00 1.000 51,000.00 1.000 51,000 ORIGINAL CONTRACT AMOUNT 692,154.80 TOTAL WORK COMPLETED 406,629.80 406,629.80 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 406,629.80 406,629.80 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 02/13/15 70 03/05/15 03/05/15 07/30/15 62 34 0 0 59% 89% PROGRESS IS SATISFACTORY UNSATIS PROGRESS OVERRIDDEN AND PCNT TIME ELAPSED INPUT BECAUSE CCO WORK TRINH, JASON RESIDENT ENGINEER PROGRAM CAS145 DATE 07/22/15