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 08/25/15 EST. NO. 002 TIME 08:21 AM 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 --------------------------------------------------------------------------- 001 0001 9,131.54 A.C. @ L.S.(+) 071515 N ACLS10 002 0001 20,205.00 E.W. @ L.S.(+) 073115 N EWLS10 29,336.54 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 29,336.54 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 08/25/15 EST. NO. 002 TIME 08:21 AM 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 08/25/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4A3424 TIME 08:21 AM ESTIMATE NO. 002 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 08/20/15 R.E. NAME: TRINH, JASON DATE OF THIS ESTIMATE 08/25/15 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 3,750 002 CONSTRUCTION AREA SIGNS LS 5,500.0000 5,500.00 0.300 1,650.00 1.000 5,500 003 TRAFFIC CONTROL SYSTEM LS 56,000.0000 56,000.00 0.275 15,400.00 0.900 50,400 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 2,200.0000 2,200.00 0.275 605.00 0.900 1,980 005 TEMPORARY RAILING (TYPE K) LF 27.0000 15,660.00 406.000 10,962 006 TEMPORARY CRASH CUSHION MODULE EA 183.0000 5,124.00 20.000 3,660 007 JOB SITE MANAGEMENT LS 1,550.0000 1,550.00 0.250 387.50 0.900 1,395 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 590.0000 590.00 0.750 442 009 TEMPORARY DRAINAGE INLET PROTECTION EA 89.0000 445.00 2.000 178 010 STREET SWEEPING LS 1,800.0000 1,800.00 0.550 990.00 0.900 1,620 011 TEMPORARY CONCRETE WASHOUT LS 1,470.0000 1,470.00 0.000 0 012 REMOVE GUARDRAIL LF 25.3000 5,060.00 125.000 3,162.50 201.000 5,085 013 REMOVE ROADSIDE SIGN EA 540.0000 1,620.00 3.000 1,620.00 3.000 1,620 014 REMOVE SIGN STRUCTURE (EA) EA 3,100.0000 9,300.00 2.000 6,200 015 REMOVE ASPHALT CONCRETE DIKE LF 11.3000 3,107.50 223.000 2,519.90 223.000 2,519 016 REMOVE ASPHALT CONCRETE SURFACING SQFT 4.9000 5,292.00 618.000 3,028.20 618.000 3,028 017 REMOVE CRASH CUSHION (SAND FILLED) EA 720.0000 2,160.00 3.000 2,160.00 3.000 2,160 018 CLEARING AND GRUBBING (LS) LS 5,100.0000 5,100.00 0.250 1,275.00 1.000 5,100 019 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 13.020 4,687.20 13.020 4,687 021 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 22.0000 1,650.00 83.000 1,826.00 83.000 1,826 022 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 23.0000 4,600.00 128.000 2,944.00 128.000 2,944 PROGRAM CAS145 PAGE 2 DATE 08/25/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4A3424 TIME 08:21 AM ESTIMATE NO. 002 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 08/20/15 R.E. NAME: TRINH, JASON DATE OF THIS ESTIMATE 08/25/15 ------------------------------------------------------------------------------------------------------------------------------------ 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 PILE (SIGN FOUNDATION) 024 MINOR CONCRETE (MINOR STRUCTURE) CY 4,100.0000 4,100.00 1.000 4,100 (F) 025 FURNISH SIGN STRUCTURE (TRUSS) LB 3.3000 196,013.40 17,516.000 57,802.80 56,740.000 187,242 (F) 026 INSTALL SIGN STRUCTURE (TRUSS) LB 0.2000 11,879.60 20,174.000 4,034.80 59,398.000 11,879 (F) 027 FURNISH FORMED PANEL SIGN (OVERHEAD) SQFT 18.0000 17,280.00 229.000 4,122.00 810.000 14,580 028 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.5000 536.50 29.000 536.50 29.000 536 (0.063"-UNFRAMED) 029 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.3000 324.80 16.000 324.80 16.000 324 (0.080"-UNFRAMED) 030 ROADSIDE SIGN - ONE POST EA 220.0000 1,100.00 4.000 880.00 4.000 880 031 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 3.000 285 034 OBJECT MARKER (TYPE K-2) EA 48.0000 672.00 0.000 0 035 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 47.0000 13,630.00 300.000 14,100.00 300.000 14,100 036 VEGETATION CONTROL (MINOR CONCRETE) SQYD 89.0000 18,690.00 210.000 18,690.00 210.000 18,690 037 DOUBLE MIDWEST GUARDRAIL SYSTEM LF 43.0000 2,150.00 50.000 2,150.00 50.000 2,150 (WOOD POST) 038 TRANSITION RAILING (TYPE WB-31) EA 3,450.0000 3,450.00 2.000 6,900.00 2.000 6,900 039 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,970.0000 5,940.00 3.000 8,910.00 3.000 8,910 040 CRASH CUSHION (TYPE CAT) EA 6,200.0000 6,200.00 1.000 6,200.00 1.000 6,200 041 8" THERMOPLASTIC TRAFFIC STRIPE LF 21.0000 2,310.00 100.000 2,100.00 100.000 2,100 042 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,600.0000 2,600.00 0.500 1,300 SYSTEM ELEMENTS DURING CONSTRUCTION 043 LIGHTING AND SIGN ILLUMINATION LS 64,000.0000 64,000.00 0.100 6,400.00 0.950 60,800 (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 (LOCATION 3) PROGRAM CAS145 PAGE 3 DATE 08/25/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4A3424 TIME 08:21 AM ESTIMATE NO. 002 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 08/20/15 R.E. NAME: TRINH, JASON DATE OF THIS ESTIMATE 08/25/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 175,406.20 531,036.00 ADJUSTMENT OF COMPENSATION 9,131.54 9,131.54 EXTRA WORK 20,205.00 20,205.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 204,742.74 560,372.54 046 MOBILIZATION LS 51,000.0000 51,000.00 1.000 51,000 ORIGINAL CONTRACT AMOUNT 692,154.80 TOTAL WORK COMPLETED 204,742.74 611,372.54 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 204,742.74 611,372.54 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 08/25/15 72 47 5 0 91% 96% PROGRESS IS SATISFACTORY TRINH, JASON RESIDENT ENGINEER PROGRAM CAS145 DATE 08/25/15