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 03/28/12 EST. NO.06 TIME 12:56 PM R.E. NAME: TRAN, QUANG 04-4A4604 --------------------------------------------------------------------------- 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 0020 154.60 E.W. @ F.A.(+) 102011 N 0004.1 0022 155.13 102411 N 0008.1 0023 155.43 102511 N 0009.1 0024 155.43 103111 N 0010.1 0025 155.13 110111 N 0011.1 0026 155.43 110211 N 0012.1 0027 154.42 110311 N 0013.1 0028 155.32 110411 N 0015.1 0029 168.56 110711 N 0016.1 0030 155.13 110911 N 0017.1 0031 98.24 112311 N 0040.1 0032 2,938.13 120111 N 0041.1 0033 631.70 121911 N 0055.1 0034 677.81 111811 N 0058.0 0036 155.95 101711 N 0001.1 0037 155.95 101811 N 0002.1 0038 154.60 101911 N 0003.1 0039 154.60 102111 N 0005.2 0042 3,374.12 120811 N 0056.2 0043 17,176.56 020112 N 0060.1 0044 1,378.70 111511 N 0059.1 005 0007 1,541.95 E.W. @ F.A.(+) 111011 N 0020.0 0008 4,708.90 100311 N 0051.0 0009 2,350.61 101111 N 0052.0 0010 925.42 110411 N 0054.0 006 0003 3,176.44 E.W. @ F.A.(+) 110111 N 0007.0 0004 2,119.05 111111 N 0022.0 0005 6,710.68 110911 N 0018.1 0006 14,630.39 111011 N 0019.1 008 0001 -1,565.93 A.C. @ U.P.(-) 110111 N 000010 63,058.45 TOTAL THIS ESTIMATE 4,815.56 TOTAL PREVIOUS ESTIMATE 67,874.01 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 03/28/12 EST. NO.06 TIME 12:56 PM R.E. NAME: TRAN, QUANG 04-4A4604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 03/28/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4A4604 TIME 12:56 PM ESTIMATE NO. 06 BID OPENING 05/11/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/09/12 R.E. NAME: TRAN, QUANG DATE OF THIS ESTIMATE 03/28/12 LOCATION FINAL ESTIMATE 04-SOL-80-4.6/5.2 -------------- OC JONES AND SONS, INC. IN SOLANO COUNTY IN VALLEJO FROM 1520 FOURTH STREET REDWOOD STREET ON-RAMP TO ROUTE 37 BERKELEY, CA 94710 CONNECTOR FED. AID NO. ACHS-802(361)E ,IMG-802(361)E CONSTRUCT CONCRETE BARRIER ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 8,000.0000 8,000.00 1.000 8,000.00 002 PREPARE WATER POLLUTION CONTROL LS 550.0000 550.00 1.000 550.00 PROGRAM 003 TEMPORARY DRAINAGE INLET PROTECTION EA 210.0000 1,680.00 23.000 4,830.00 004 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 2,000.0000 2,000.00 1.000 2,000.00 005 CONSTRUCTION AREA SIGNS LS 5,500.0000 5,500.00 1.000 5,500.00 006 TRAFFIC CONTROL SYSTEM LS 25,000.0000 25,000.00 1.000 25,000.00 007 PORTABLE CHANGEABLE MESSAGE SIGN LS 6,000.0000 6,000.00 1.000 6,000.00 008 TEMPORARY RAILING (TYPE K) LF 28.0000 7,840.00 280.000 7,840.00 009 TEMPORARY CRASH CUSHION MODULE EA 150.0000 4,200.00 28.000 4,200.00 010 REMOVE ENTRANCE TAPER EA 150.0000 450.00 3.000 450.00 011 REMOVE METAL BEAM GUARD RAILING LF 40.0000 2,000.00 77.000 3,080.00 012 REMOVE CULVERT LF 75.0000 1,800.00 16.000 1,200.00 013 REMOVE PERFORATED ASBESTOS-CEMENT LF 100.0000 9,000.00 0.000 0.00 PIPE 014 REMOVE INLET EA 650.0000 1,300.00 2.000 1,300.00 015 REMOVE ASPHALT CONCRETE OVERSIDE DRAIN EA 200.0000 1,000.00 5.000 1,000.00 016 RECONSTRUCT CHAIN LINK FENCE LF 38.0000 5,320.00 432.000 16,416.00 017 RELOCATE ROADSIDE SIGN-ONE POST EA 200.0000 400.00 2.000 400.00 018 RELOCATE ROADSIDE SIGN-TWO POST EA 300.0000 600.00 2.000 600.00 019 RELOCATE ROADSIDE SIGN EA 200.0000 200.00 1.000 200.00 (STRAP AND SADDLE BRACKET METHOD) 020 CLEARING AND GRUBBING LS 7,500.0000 7,500.00 1.000 7,500.00 021 ROADWAY EXCAVATION (TYPE Z-2) CY 220.0000 125,400.00 377.000 82,940.00 (AERIALLY DEPOSITED LEAD) 022 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 1.000 2,000.00 PROGRAM CAS145 PAGE 2 DATE 03/28/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4A4604 TIME 12:56 PM ESTIMATE NO. 06 BID OPENING 05/11/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/09/12 R.E. NAME: TRAN, QUANG DATE OF THIS ESTIMATE 03/28/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 IMPORTED BORROW CY 12.0000 1,800.00 150.000 1,800.00 024 EROSION CONTROL (COMPOST BLANKET) CY 150.0000 9,450.00 70.000 10,500.00 025 FIBER ROLLS LF 2.7500 7,150.00 2,598.000 7,144.50 026 ROLLED EROSION CONTROL PRODUCT SQFT 0.5000 2,055.00 4,102.000 2,051.00 (NETTING) 027 CLASS 4 AGGREGATE SUBBASE CY 85.0000 11,900.00 131.400 11,169.00 028 HOT MIX ASPHALT (TYPE A) TON 106.0000 103,880.00 872.380 92,472.28 029 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 12.0000 600.00 20.000 240.00 030 PLACE HOT MIX ASPHALT DIKE (TYPE D) LF 12.0000 2,400.00 195.000 2,340.00 031 TACK COAT TON 1,000.0000 200.00 0.000 0.00 032 MINOR CONCRETE (MINOR STRUCTURE) CY 1,200.0000 38,400.00 31.450 37,740.00 033 MINOR CONCRETE (BACKFILL) CY 150.0000 33,000.00 157.500 23,625.00 034 12" ALTERNATIVE PIPE CULVERT LF 125.0000 1,750.00 12.000 1,500.00 035 18" ALTERNATIVE PIPE CULVERT LF 60.0000 54,000.00 927.000 55,620.00 036 8" PERFORATED PLASTIC PIPE UNDERDRAIN LF 4.0000 1,160.00 285.000 1,140.00 037 CLASS 3 PERMEABLE MATERIAL (BLANKET) CY 48.0000 8,160.00 167.300 8,030.40 038 MISCELLANEOUS IRON AND STEEL LB 1.0000 5,216.00 5,216.000 5,216.00 (F) 039 ALTERNATIVE CRASH CUSHION EA 18,000.0000 36,000.00 2.000 36,000.00 040 CONCRETE BARRIER (TYPE 60) LF 41.0000 90,200.00 2,200.000 90,200.00 041 CONCRETE BARRIER (TYPE 60C) LF 42.0000 16,800.00 400.000 16,800.00 042 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.500 500.00 SYSTEM ELEMENTS DURING CONSTRUCTION 043 LIGHTING AND SIGN ILLUMINATION LS 60,000.0000 60,000.00 0.997 59,820.00 PROGRAM CAS145 PAGE 3 DATE 03/28/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4A4604 TIME 12:56 PM ESTIMATE NO. 06 BID OPENING 05/11/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/09/12 R.E. NAME: TRAN, QUANG DATE OF THIS ESTIMATE 03/28/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 644,914.18 ADJUSTMENT OF COMPENSATION -1,565.93 -8,790.93 EXTRA WORK 64,624.38 76,664.94 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 63,058.45 712,788.19 044 MOBILIZATION LS 43,000.0000 43,000.00 1.000 43,000.00 ORIGINAL CONTRACT AMOUNT 745,861.00 TOTAL WORK COMPLETED 63,058.45 755,788.19 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 63,058.45 755,788.19 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 07/01/11 80 07/18/11 00/00/00 01/09/12 80 6 4 0 100% 100% TRAN, QUANG RESIDENT ENGINEER PROGRAM CAS145 DATE 03/28/12