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 09/21/09 EST. NO.05 TIME 07:17 AM R.E. NAME: FRED BOOSHEHRI 04-042254 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 003 0001 97,400.00 E.W. @ L.S.(+) 091709 N 0001 0 97,400.00 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 97,400.00 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 09/21/09 EST. NO.05 TIME 07:17 AM R.E. NAME: FRED BOOSHEHRI 04-042254 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 040 -17,226.50 02 OVERBID ITEM NO. 040 -15,503.85 03 OVERBID ITEM NO. 040 -1,722.65 05 -1,722.65 -34,453.00 TOTAL DEDUCTIONS -1,722.65 -34,453.00 PROGRAM CAS145 PAGE 1 DATE 09/21/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-042254 TIME 07:17 AM ESTIMATE NO. 05 BID OPENING 12/17/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/09 R.E. NAME: FRED BOOSHEHRI DATE OF THIS ESTIMATE 09/21/09 LOCATION PROGRESS ESTIMATE 04-SM-84-R29.1/R30.2 ----------------- 04-ALA-84-R0.0/R1.0 BUGLAR CONSTRUCTION IN SAN MATEO AND ALAMEDA COUNTIES 5524-C SPRINGDALE AVENUE #96 ON ROUTE 84, DUMBARTON BRIDGE PLEASANTON, CA 94588 FED. AID NO. N O N E DECK RESURFACING ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 TEMPORARY DECKING FOR EXPANSION JOINT LS 200,000.0000 200,000.00 1.000 200,000.00 PLATE ASSEMBLY 02 CONSTRUCTION SITE MANAGEMENT LS 2,000.0000 2,000.00 1.000 2,000.00 03 PREPARE WATER POLLUTION CONTROL LS 1,500.0000 1,500.00 1.000 1,500.00 PROGRAM 04 STREET SWEEPING LS 1,000.0000 1,000.00 0.750 750.00 05 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 2,000.0000 2,000.00 0.900 1,800.00 S) 06 CONSTRUCTION AREA SIGNS LS 1,200.0000 1,200.00 0.700 840.00 07 TRAFFIC CONTROL SYSTEM LS 90,000.0000 90,000.00 0.100 9,000.00 0.750 67,500.00 08 PORTABLE CHANGEABLE MESSAGE SIGN EA 8,000.0000 32,000.00 2.000 16,000.00 S) 09 LEAD COMPLIANCE PLAN (STRIPE REMOVAL) LS 3,500.0000 3,500.00 1.000 3,500.00 10 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 34,600.00 34,152.000 34,152.00 34,152.000 34,152.00 11 REMOVE ASPHALT CONCRETE SURFACING SQFT 2.0000 14,600.00 7,300.000 14,600.00 12 REMOVE UNSOUND CONCRETE CF 100.0000 2,100.00 220.000 22,000.00 478.000 47,800.00 13 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.6000 4,380.00 7,300.000 4,380.00 14 CLEAN BRIDGE DECK SQFT 0.2000 132,000.00 660.000 132.00 660.000 132.00 15 BRIDGE REMOVAL (PORTION) LS 93,000.0000 93,000.00 1.000 93,000.00 16 STRUCTURAL CONCRETE, BRIDGE CY 300.0000 34,500.00 115.000 34,500.00 F) 17 CLEAN EXPANSION JOINT LF 10.0000 18,700.00 720.000 7,200.00 18 RAPID SETTING CONCRETE (PATCH) CF 300.0000 6,300.00 107.000 32,100.00 365.000 109,500.00 19 FURNISH POLYESTER CONCRETE OVERLAY CF 75.0000 109,350.00 1,812.000 135,900.00 20 PLACE POLYESTER CONCRETE OVERLAY SQFT 8.2500 60,225.00 7,300.000 60,225.00 F) 21 CORE TREATED BRIDGE DECK EA 200.0000 1,600.00 0.000 0.00 22 EXPANSION JOINT PLATE ASSEMBLY (MR 5") LF 1,200.0000 204,000.00 136.000 163,200.00 S) PROGRAM CAS145 PAGE 2 DATE 09/21/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-042254 TIME 07:17 AM ESTIMATE NO. 05 BID OPENING 12/17/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/09 R.E. NAME: FRED BOOSHEHRI DATE OF THIS ESTIMATE 09/21/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 HINGE JOINT SEAL ASSEMBLY (MR 7 1/2") LF 1,300.0000 221,000.00 0.000 0.00 S) 24 JOINT SEAL (MR 1/2") LF 150.0000 51,000.00 170.000 25,500.00 S) 25 JOINT SEAL (MR 1") LF 160.0000 81,600.00 510.000 81,600.00 S) 26 JOINT SEAL (MR 1 1/2") LF 160.0000 27,200.00 170.000 27,200.00 S) 27 JOINT SEAL ASSEMBLY (MR 2 1/2") LF 210.0000 17,850.00 47.000 9,870.00 S) 28 JOINT SEAL ASSEMBLY (MR 3") LF 230.0000 39,100.00 170.000 39,100.00 S) 29 JOINT SEAL ASSEMBLY (MR 4") LF 260.0000 66,300.00 255.000 66,300.00 S) 30 BAR REINFORCING STEEL (BRIDGE) LB 2.0000 27,400.00 13,700.000 27,400.00 SF) 31 TREAT BRIDGE DECK SQFT 0.3000 198,000.00 660.000 198.00 660.000 198.00 SF) 32 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 60.0000 528,000.00 7,850.000 471,000.00 7,850.000 471,000.00 33 CONCRETE BARRIER MARKER EA 8.0000 2,560.00 0.000 0.00 34 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 25,950.00 0.000 0.00 35 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.7300 6,205.00 0.000 0.00 (BROKEN 36-12) 36 PAINT POST-MILE MARKING ON MEDIAN SQFT 50.0000 2,500.00 0.000 0.00 CONCRETE BARRIER 37 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.6000 4,000.00 0.000 0.00 S) 38 PAVEMENT MARKER (RETROREFLECTIVE-SPECIAL EA 3.3000 4,125.00 0.000 0.00 S) TYPE G) 39 PAVEMENT MARKER (RETROREFLECTIVE-SPECIAL EA 3.3000 4,125.00 0.000 0.00 S) TYPE H) PROGRAM CAS145 PAGE 3 DATE 09/21/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-042254 TIME 07:17 AM ESTIMATE NO. 05 BID OPENING 12/17/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/09 R.E. NAME: FRED BOOSHEHRI DATE OF THIS ESTIMATE 09/21/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 568,582.00 1,746,647.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 97,400.00 97,400.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 665,982.00 1,844,047.00 40 MOBILIZATION LS 300,000.0000 300,000.00 0.050 15,000.00 1.000 300,000.00 ORIGINAL CONTRACT AMOUNT 2,655,470.00 TOTAL WORK COMPLETED 680,982.00 2,144,047.00 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -1,722.65 -34,453.00 TOTAL 679,259.35 2,109,594.00 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 040 MOBILIZATION 265,547.00 300,000.00 34,453.00 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 02/13/09 80 03/01/09 00/00/00 10/31/09 81 7 0 4 81% 96% PROGRESS IS SATISFACTORY FRED BOOSHEHRI RESIDENT ENGINEER PROGRAM CAS145 DATE 09/21/09