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 03/23/11 EST. NO.01 TIME 07:21 AM R.E. NAME: RASTEGARPOUR, HAMED 04-0A5324 --------------------------------------------------------------------------- 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 0003 2,796.93 E.W. @ F.A.(+) 011911 N 0001.3 004 0002 900.00 E.W. @ F.A.(+) 020811 N 0002.1 3,696.93 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 3,696.93 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 03/23/11 EST. NO.01 TIME 07:21 AM R.E. NAME: RASTEGARPOUR, HAMED 04-0A5324 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 03/23/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A5324 TIME 07:21 AM ESTIMATE NO. 01 BID OPENING 06/29/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/11 R.E. NAME: RASTEGARPOUR, HAMED DATE OF THIS ESTIMATE 03/23/11 LOCATION PROGRESS ESTIMATE 04-SOL-80-11.4/20.1 ----------------- O C JONES AND SONS INC IN SOLANO COUNTY IN FAIRFIELD AT 1520 FOURTH STREET VARIOUS LOCATIONS FROM RED TOP BERKELEY CA 94710 ROAD UNDERCROSSING TO 0.9 MILE EAST OF AIR BASE PARKWAY OVERCROSSING FED. AID NO. N O N E RAMP METERING ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 1,500.0000 1,500.00 0.000 0.00 02 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 1,000.00 0.000 0.00 03 TIME-RELATED OVERHEAD WDAY 550.0000 110,000.00 17.000 9,350.00 17.000 9,350.00 04 TEMPORARY FENCE (TYPE ESA) LF 1.5000 20,850.00 0.000 0.00 05 CONSTRUCTION SITE MANAGEMENT LS 25,000.0000 25,000.00 0.000 0.00 06 PREPARE STORM WATER POLLUTION LS 3,500.0000 3,500.00 0.500 1,750.00 0.500 1,750.00 PREVENTION PLAN 07 TEMPORARY SILT FENCE LF 2.1000 16,611.00 0.000 0.00 08 TEMPORARY CONSTRUCTION ENTRANCE EA 2,000.0000 18,000.00 0.000 0.00 09 TEMPORARY COVER SQYD 2.5000 1,250.00 0.000 0.00 10 TEMPORARY DRAINAGE INLET PROTECTION EA 250.0000 10,500.00 0.000 0.00 11 STREET SWEEPING LS 15,000.0000 15,000.00 0.000 0.00 12 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 6,500.0000 6,500.00 0.000 0.00 13 CONSTRUCTION AREA SIGNS LS 45,000.0000 45,000.00 0.100 4,500.00 0.100 4,500.00 14 TRAFFIC CONTROL SYSTEM LS 60,200.0000 60,200.00 0.000 0.00 15 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 3.0000 570.00 0.000 0.00 16 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.3500 7,140.00 0.000 0.00 17 CHANNELIZER (SURFACE MOUNTED) EA 25.0000 8,500.00 0.000 0.00 18 TEMPORARY PAVEMENT MARKER EA 4.5000 1,980.00 0.000 0.00 19 PORTABLE CHANGEABLE MESSAGE SIGN EA 3,500.0000 10,500.00 0.000 0.00 20 TEMPORARY RAILING (TYPE K) LF 8.0000 102,400.00 0.000 0.00 21 TEMPORARY CRASH CUSHION MODULE EA 125.0000 48,750.00 0.000 0.00 22 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.8000 13,914.00 0.000 0.00 STRIPE (HAZARDOUS WASTE) PROGRAM CAS145 PAGE 2 DATE 03/23/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A5324 TIME 07:21 AM ESTIMATE NO. 01 BID OPENING 06/29/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/11 R.E. NAME: RASTEGARPOUR, HAMED DATE OF THIS ESTIMATE 03/23/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 ABANDON CULVERT EA 1,200.0000 1,200.00 0.000 0.00 24 REMOVE METAL BEAM GUARD RAILING LF 20.0000 2,600.00 0.000 0.00 25 REMOVE FLARED END SECTION EA 300.0000 1,500.00 0.000 0.00 26 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 8,800.00 0.000 0.00 27 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.6000 936.00 0.000 0.00 28 REMOVE PAVEMENT MARKER EA 2.0000 940.00 0.000 0.00 29 REMOVE ROADSIDE SIGN (WOOD POST) EA 60.0000 900.00 0.000 0.00 30 REMOVE ASPHALT CONCRETE DIKE LF 1.0000 60.00 0.000 0.00 31 REMOVE INLET EA 1,100.0000 1,100.00 0.000 0.00 32 REMOVE DELINEATOR EA 20.0000 620.00 0.000 0.00 33 ADJUST FRAME AND COVER TO GRADE EA 1,200.0000 2,400.00 0.000 0.00 34 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 15.0000 8,850.00 0.000 0.00 35 REMOVE CONCRETE CURB LF 8.0000 880.00 0.000 0.00 36 REMOVE CONCRETE (CURB AND GUTTER) LF 13.0000 3,380.00 0.000 0.00 37 REMOVE CONCRETE SIDEWALK LF 15.0000 900.00 0.000 0.00 38 CLEARING AND GRUBBING LS 15,000.0000 15,000.00 0.000 0.00 39 DEVELOP WATER SUPPLY LS 1,500.0000 1,500.00 0.000 0.00 40 ROADWAY EXCAVATION CY 25.0000 243,500.00 0.000 0.00 41 ROADWAY EXCAVATION (TYPE Y-1) CY 24.0000 25,440.00 0.000 0.00 (AERIALLY DEPOSITED LEAD) 42 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 0.000 0.00 43 ADL BURIAL LOCATION REPORT LS 2,500.0000 2,500.00 0.000 0.00 44 STRUCTURE EXCAVATION (RETAINING WALL) CY 25.0000 10,775.00 0.000 0.00 F) 45 STRUCTURE BACKFILL (RETAINING WALL) CY 85.0000 25,415.00 0.000 0.00 F) 46 SUBGRADE ENHANCEMENT GEOTEXTILE SQYD 4.0000 14,200.00 0.000 0.00 47 HIGHWAY PLANTING LS 20,000.0000 20,000.00 0.000 0.00 48 EROSION CONTROL (COMPOST BLANKET) CY 28.0000 17,640.00 0.000 0.00 49 FIBER ROLLS LF 2.0000 26,400.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 03/23/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A5324 TIME 07:21 AM ESTIMATE NO. 01 BID OPENING 06/29/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/11 R.E. NAME: RASTEGARPOUR, HAMED DATE OF THIS ESTIMATE 03/23/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 250.0000 2,500.00 0.000 0.00 51 EROSION CONTROL (HYDROSEED) (SQFT) SQFT 0.1300 15,730.00 0.000 0.00 52 ROLLED EROSION CONTROL PRODUCT SQFT 0.5000 9,300.00 0.000 0.00 (NETTING) 53 EXTEND 6" CONDUIT LF 120.0000 5,400.00 0.000 0.00 54 EXTEND 8" CONDUIT LF 145.0000 5,800.00 0.000 0.00 55 CLASS 4 AGGREGATE SUBBASE CY 20.0000 68,000.00 0.000 0.00 56 CLASS 3 AGGREGATE BASE CY 55.0000 172,150.00 0.000 0.00 57 ASPHALT TREATED PERMEABLE BASE CY 150.0000 55,500.00 0.000 0.00 58 HOT MIX ASPHALT (TYPE A) TON 77.0000 482,020.00 0.000 0.00 59 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 5.0000 260.00 0.000 0.00 60 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 5.0000 7,950.00 0.000 0.00 61 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 5.0000 380.00 0.000 0.00 62 PLACE HOT MIX ASPHALT SQYD 13.0000 13,910.00 0.000 0.00 (MISCELLANEOUS AREA) 63 ASPHALTIC EMULSION (PAINT BINDER) TON 650.0000 390.00 0.000 0.00 64 CONCRETE PAVEMENT (WEIGH-IN-MOTION) CY 800.0000 176,000.00 0.000 0.00 65 STRUCTURAL CONCRETE, RETAINING WALL CY 480.0000 71,520.00 0.000 0.00 F) 66 MINOR CONCRETE (MINOR STRUCTURE) CY 1,400.0000 4,200.00 0.000 0.00 F) 67 MINOR CONCRETE (BACKFILL) CY 600.0000 3,000.00 0.000 0.00 68 BAR REINFORCING STEEL (RETAINING WALL) LB 1.0000 9,657.00 0.000 0.00 F) 69 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.0000 5,670.00 0.000 0.00 (0.063"-UNFRAMED) 70 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.0000 1,260.00 0.000 0.00 (0.080"-UNFRAMED) 71 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.0000 252.00 0.000 0.00 (0.063"-FRAMED) 72 ROADSIDE SIGN - ONE POST EA 275.0000 10,450.00 0.000 0.00 73 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 90.0000 5,580.00 0.000 0.00 METHOD) 74 12" ALTERNATIVE PIPE CULVERT LF 140.0000 4,340.00 0.000 0.00 75 18" ALTERNATIVE PIPE CULVERT LF 150.0000 13,500.00 0.000 0.00 76 3" PLASTIC PIPE (EDGE DRAIN) LF 11.0000 20,900.00 0.000 0.00 PROGRAM CAS145 PAGE 4 DATE 03/23/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A5324 TIME 07:21 AM ESTIMATE NO. 01 BID OPENING 06/29/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/11 R.E. NAME: RASTEGARPOUR, HAMED DATE OF THIS ESTIMATE 03/23/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 77 3" PLASTIC PIPE (EDGE DRAIN OUTLET) LF 15.0000 10,050.00 0.000 0.00 78 12" ALTERNATIVE FLARED END SECTION EA 400.0000 400.00 0.000 0.00 79 18" ALTERNATIVE FLARED END SECTION EA 500.0000 2,500.00 0.000 0.00 80 ROCK SLOPE PROTECTION CY 375.0000 14,625.00 0.000 0.00 (BACKING NO. 2, METHOD B) 81 ROCK SLOPE PROTECTION FABRIC SQYD 5.0000 700.00 0.000 0.00 82 MINOR CONCRETE (MISCELLANEOUS CY 290.0000 63,800.00 0.000 0.00 CONSTRUCTION) 83 MINOR CONCRETE (GUTTER) CY 900.0000 6,300.00 0.000 0.00 84 MISCELLANEOUS IRON AND STEEL LB 1.2500 815.00 0.000 0.00 F) 85 DELINEATOR (CLASS 1) EA 30.0000 2,640.00 0.000 0.00 86 GUARD RAILING DELINEATOR EA 18.0000 144.00 0.000 0.00 87 OBJECT MARKER (TYPE K-2) EA 30.0000 150.00 0.000 0.00 88 OBJECT MARKER (TYPE L-1) EA 35.0000 490.00 0.000 0.00 89 METAL BEAM GUARD RAILING LF 31.0000 12,710.00 0.000 0.00 90 CABLE RAILING LF 19.0000 3,800.00 0.000 0.00 91 TRANSITION RAILING (TYPE WB) EA 3,000.0000 9,000.00 0.000 0.00 92 END ANCHOR ASSEMBLY (TYPE SFT) EA 600.0000 3,000.00 0.000 0.00 93 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,500.0000 2,500.00 0.000 0.00 94 ALTERNATIVE FLARED TERMINAL SYSTEM EA 1,900.0000 13,300.00 0.000 0.00 95 CONCRETE BARRIER (TYPE 60) LF 80.0000 36,800.00 0.000 0.00 96 CONCRETE BARRIER (TYPE 60D) LF 60.0000 10,800.00 0.000 0.00 97 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 13,510.00 0.000 0.00 98 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 4,456.00 0.000 0.00 99 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 830.00 0.000 0.00 (BROKEN 12-3) 00 THERMOPLASTIC PAVEMENT MARKING SQFT 3.2500 6,175.00 0.000 0.00 01 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 1,071.00 0.000 0.00 (BROKEN 17-7) 02 PAVEMENT MARKER (NON-REFLECTIVE) EA 3.0000 1,650.00 0.000 0.00 03 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 2,800.00 0.000 0.00 PROGRAM CAS145 PAGE 5 DATE 03/23/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A5324 TIME 07:21 AM ESTIMATE NO. 01 BID OPENING 06/29/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/11 R.E. NAME: RASTEGARPOUR, HAMED DATE OF THIS ESTIMATE 03/23/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 04 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,500.0000 2,500.00 0.000 0.00 SYSTEM ELEMENTS DURING CONSTRUCTION 05 LIGHTING AND SIGN ILLUMINATION LS 15,000.0000 15,000.00 0.000 0.00 (LOCATION 1) 06 LIGHTING AND SIGN ILLUMINATION LS 5,000.0000 5,000.00 0.000 0.00 (LOCATION 2) 07 LIGHTING AND SIGN ILLUMINATION LS 15,000.0000 15,000.00 0.000 0.00 (LOCATION 3) 08 LIGHTING AND SIGN ILLUMINATION LS 40,000.0000 40,000.00 0.000 0.00 (LOCATION 4) 09 EMERGENCY VEHICLE DETECTOR SYSTEM LS 5,000.0000 5,000.00 0.000 0.00 10 TRAFFIC OPERATION SYSTEM (LOCATION 1) LS 50,000.0000 50,000.00 0.000 0.00 11 TRAFFIC OPERATIONS SYSTEM (LOCATION 2) LS 100,000.0000 100,000.00 0.000 0.00 12 TRAFFIC OPERATIONS SYSTEM (LOCATION 3) LS 125,000.0000 125,000.00 0.000 0.00 13 TRAFFIC OPERATIONS SYSTEM (LOCATION 4&5) LS 75,000.0000 75,000.00 0.000 0.00 14 TRAFFIC OPERATIONS SYSTEM (LOCATION 6) LS 75,000.0000 75,000.00 0.000 0.00 15 TRAFFIC OPERATIONS SYSTEM (LOCATION 7) LS 175,000.0000 175,000.00 0.000 0.00 16 TRAFFIC OPERATIONS SYSTEM (LOCATION 8) LS 50,000.0000 50,000.00 0.000 0.00 17 TRAFFIC OPERATIONS SYSTEM (LOCATION 9) LS 40,000.0000 40,000.00 0.000 0.00 18 TRAFFIC OPERATIONS SYSTEM (LOCATION 10) LS 25,000.0000 25,000.00 0.000 0.00 19 TRAFFIC OPERATIONS SYSTEM (LOCATION 11) LS 25,000.0000 25,000.00 0.000 0.00 20 TRAFFIC OPERATIONS SYSTEM (LOCATION 12) LS 25,000.0000 25,000.00 0.000 0.00 21 TRAFFIC OPERATIONS SYSTEM (LOCATION 13) LS 25,000.0000 25,000.00 0.000 0.00 22 TRAFFIC OPERATIONS SYSTEM (LOCATION 14) LS 30,000.0000 30,000.00 0.000 0.00 23 TRAFFIC OPERATIONS SYSTEM (LOCATION 15) LS 40,000.0000 40,000.00 0.000 0.00 24 TRAFFIC OPERATIONS SYSTEM (LOCATION 16) LS 75,000.0000 75,000.00 0.000 0.00 25 TRAFFIC OPERATIONS SYSTEM (LOCATION 17) LS 50,000.0000 50,000.00 0.000 0.00 26 HIGH SPEED WEIGH-IN-MOTION SYSTEM LS 70,000.0000 70,000.00 0.000 0.00 27 MODIFY SIGNAL AND LIGHTING LS 25,000.0000 25,000.00 0.000 0.00 28 GRPS MODEMS EA 1,300.0000 18,200.00 0.000 0.00 29 LONG LEAD-IN-CABLE LOOP DETECTOR SENSOR EA 800.0000 8,800.00 0.000 0.00 PROGRAM CAS145 PAGE 6 DATE 03/23/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A5324 TIME 07:21 AM ESTIMATE NO. 01 BID OPENING 06/29/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/11 R.E. NAME: RASTEGARPOUR, HAMED DATE OF THIS ESTIMATE 03/23/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 15,600.00 15,600.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 3,696.93 3,696.93 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 19,296.93 19,296.93 30 MOBILIZATION LS 348,000.0000 348,000.00 0.000 0.00 ORIGINAL CONTRACT AMOUNT 3,896,736.00 TOTAL WORK COMPLETED 19,296.93 19,296.93 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 19,296.93 19,296.93 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 11/02/10 200 02/07/11 02/07/11 12/13/11 17 12 0 0 0% 9% PROGRESS IS SATISFACTORY RASTEGARPOUR, HAMED RESIDENT ENGINEER PROGRAM CAS145 DATE 03/23/11