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 10/18/13 EST. NO.02 TIME 08:44 AM R.E. NAME: SEALEY, HERMAN 04-4G3904 --------------------------------------------------------------------------- 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 10/18/13 EST. NO.02 TIME 08:44 AM R.E. NAME: SEALEY, HERMAN 04-4G3904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/18/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4G3904 TIME 08:44 AM ESTIMATE NO. 02 BID OPENING 05/14/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/13 R.E. NAME: SEALEY, HERMAN DATE OF THIS ESTIMATE 10/18/13 LOCATION PROGRESS ESTIMATE 04-CC-80-10.7/10.7 ----------------- FONSECA/ MC ELROY GRINDING CO IN CONTRA COSTA COUNTY IN HERCULES INC ON WILLOW AVE FR HAWTHRONE DRIVE TO 336 E GISH ROAD 0.05 MI E OF THE ON-RAMP TO EB RTE SAN JOSE CA 95112 80 FED. AID NO. N O N E RESURFACE ROADWAY AND UPGRADE RAMPS ------------------------------------------------------------------------------------------------------------------------------------ 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 1,200.5000 1,200.50 0.500 600.25 0.750 900 002 CONSTRUCTION AREA SIGNS LS 6,000.0000 6,000.00 0.700 4,200 003 TRAFFIC CONTROL SYSTEM LS 35,778.0000 35,778.00 0.790 28,264.62 0.950 33,989 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 6,800.0000 6,800.00 0.790 5,372.00 0.950 6,460 005 JOB SITE MANAGEMENT LS 500.0000 500.00 0.790 395.00 0.950 475 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 500.0000 500.00 0.750 375 007 TEMPORARY DRAINAGE INLET PROTECTION EA 50.0000 500.00 10.000 500 008 TEMPORARY SILT FENCE LF 2.0000 5,220.00 0.000 0 009 TEMPORARY CONCRETE WASHOUT LS 800.0000 800.00 0.750 600.00 1.000 800 010 TEMPORARY FENCE (TYPE ESA) LF 1.0000 2,610.00 63.000 63.00 1,863.000 1,863 011 REMOVE ASPHALT CONCRETE DIKE LF 2.0000 1,260.00 382.000 764.00 382.000 764 012 REMOVE ASPHALT CONCRETE SURFACING SQFT 0.3500 6,825.00 18,554.000 6,493.90 18,554.000 6,493 013 RECONSTRUCT METAL BEAM GUARD RAILING LF 300.0000 4,200.00 0.000 0 014 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.2500 23,625.00 10,161.000 22,862.25 10,161.000 22,862 015 REMOVE CONCRETE CURB AND SIDEWALK (LF) LF 45.0000 4,950.00 124.000 5,580 016 CLASS 2 AGGREGATE BASE (CY) CY 150.0000 1,350.00 16.890 2,533 017 CRACK TREATMENT LNMI 5,500.0000 5,500.00 1.000 5,500.00 1.000 5,500 018 HOT MIX ASPHALT (TYPE A) TON 98.0000 254,800.00 1,999.170 195,918.66 1,999.170 195,918 019 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 3.0000 1,890.00 382.000 1,146.00 382.000 1,146 020 PLACE HOT MIX ASPHALT SQYD 260.0000 2,600.00 10.000 2,600.00 10.000 2,600 (MISCELLANEOUS AREA) 021 TACK COAT TON 600.0000 5,400.00 0.000 0 022 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.0000 325.00 0.000 0 (0.063"-UNFRAMED) PROGRAM CAS145 PAGE 2 DATE 10/18/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4G3904 TIME 08:44 AM ESTIMATE NO. 02 BID OPENING 05/14/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/13 R.E. NAME: SEALEY, HERMAN DATE OF THIS ESTIMATE 10/18/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ROADSIDE SIGN - ONE POST EA 200.0000 800.00 0.000 0 024 DETECTABLE WARNING SURFACE SQFT 35.0000 2,100.00 66.000 2,310 025 MINOR CONCRETE (CURB, SIDEWALK AND CY 900.0000 18,000.00 20.000 18,000 CURB RAMP) 026 PEDESTRIAN BARRICADE EA 600.0000 600.00 0.000 0 027 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 1,836.00 4,131.000 1,652.40 4,131.000 1,652 028 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 624.00 593.000 593.00 593.000 593 029 THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 4,720.00 1,121.000 4,484.00 1,121.000 4,484 030 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 1,016.00 2,413.000 965.20 2,413.000 965 (BROKEN 17-7) 031 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.2500 262.50 200.000 250.00 200.000 250 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 8-4) 032 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 760.00 181.000 724.00 181.000 724 033 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,500.0000 1,500.00 0.790 1,185.00 0.950 1,425 SYSTEM ELEMENTS DURING CONSTRUCTION 034 INDUCTIVE LOOP DETECTOR (LS) LS 22,000.0000 22,000.00 0.800 17,600.00 0.800 17,600 035 MODIFY SIGNAL AND LIGHTING LS 7,500.0000 7,500.00 1.000 7,500.00 1.000 7,500 PROGRAM CAS145 PAGE 3 DATE 10/18/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4G3904 TIME 08:44 AM ESTIMATE NO. 02 BID OPENING 05/14/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/13 R.E. NAME: SEALEY, HERMAN DATE OF THIS ESTIMATE 10/18/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 305,533.28 348,464.39 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 305,533.28 348,464.39 036 MOBILIZATION LS 17,870.0000 17,870.00 0.250 4,467.50 1.000 17,870 ORIGINAL CONTRACT AMOUNT 452,222.00 TOTAL WORK COMPLETED 310,000.78 366,334.39 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 310,000.78 366,334.39 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 07/15/13 60 08/23/13 07/31/13 10/24/13 56 0 0 0 81% 93% PROGRESS IS SATISFACTORY ITEM UNDERRUN SEALEY, HERMAN RESIDENT ENGINEER PROGRAM CAS145 DATE 10/18/13