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 03/21/13 EST. NO.01 TIME 08:58 AM R.E. NAME: KAMKAR, REZA 04-151134 --------------------------------------------------------------------------- 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 03/21/13 EST. NO.01 TIME 08:58 AM R.E. NAME: KAMKAR, REZA 04-151134 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 03/21/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-151134 TIME 08:58 AM ESTIMATE NO. 01 BID OPENING 09/12/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/13 R.E. NAME: KAMKAR, REZA DATE OF THIS ESTIMATE 03/21/13 LOCATION PROGRESS ESTIMATE 04-ALA-580-9.5/R31.0 ----------------- 04-ALA-238-R14.4/16.1 GOODFELLOW TOP GRADE IN ALAMEDA COUNTY, AT VARIOUS CONSTRUCTION LLC LOCATIONS ON ROUTES 238 & 580. 50 CONTRACTORS STREET LIVERMORE, CA 94551 FED. AID NO. ACIM-X001(568)E INSTALL RAMP METERING AND TOS ------------------------------------------------------------------------------------------------------------------------------------ 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 2,500.0000 2,500.00 0.000 0 002 TEMPORARY FENCE (TYPE ESA) LF 5.0000 26,450.00 0.000 0 003 CONSTRUCTION SITE MANAGEMENT LS 50,000.0000 50,000.00 0.000 0 004 PREPARE STORM WATER POLLUTION LS 2,500.0000 2,500.00 0.000 0 PREVENTION PLAN 005 TEMPORARY FIBER ROLL LF 3.0000 6,000.00 0.000 0 006 TEMPORARY CONSTRUCTION ENTRANCE EA 5,000.0000 20,000.00 0.000 0 007 TEMPORARY COVER SQYD 3.5000 21,000.00 0.000 0 008 TEMPORARY DRAINAGE INLET PROTECTION EA 250.0000 3,000.00 2.000 500.00 2.000 500 009 TEMPORARY HYDRAULIC MULCH SQYD 1.5000 3,000.00 2,607.000 3,910.50 2,607.000 3,910 (BONDED FIBER MATRIX) 010 STREET SWEEPING LS 25,000.0000 25,000.00 0.000 0 011 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 4,000.0000 4,000.00 0.000 0 012 RAIN EVENT ACTION PLAN EA 500.0000 21,500.00 0.000 0 013 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 0.000 0 014 STORM WATER SAMPLING AND ANALYSIS DAY EA 400.0000 6,000.00 0.000 0 015 TIME-RELATED OVERHEAD (WDAY) WDAY 250.0000 87,500.00 0.000 0 016 CONSTRUCTION AREA SIGNS LS 20,000.0000 20,000.00 0.000 0 017 TRAFFIC CONTROL SYSTEM LS 29,077.5000 29,077.50 0.000 0 018 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 20.0000 2,600.00 0.000 0 019 TEMPORARY TRAFFIC STRIPE (PAINT) LF 4.0000 10,440.00 0.000 0 020 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 1,225.00 0.000 0 021 TEMPORARY PAVEMENT MARKER EA 45.0000 450.00 0.000 0 022 PORTABLE CHANGEABLE MESSAGE SIGN LS 15,000.0000 15,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 03/21/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-151134 TIME 08:58 AM ESTIMATE NO. 01 BID OPENING 09/12/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/13 R.E. NAME: KAMKAR, REZA DATE OF THIS ESTIMATE 03/21/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY RAILING (TYPE K) LF 20.0000 161,200.00 1,200.000 24,000.00 1,200.000 24,000 024 TEMPORARY CRASH CUSHION MODULE EA 200.0000 18,200.00 0.000 0 025 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 8.0000 12,880.00 0.000 0 STRIPE (HAZARDOUS WASTE) 026 ABANDON CULVERT (LF) LF 6.5000 7,410.00 0.000 0 027 ABANDON INLET EA 750.0000 4,500.00 0.000 0 028 REMOVE METAL BEAM GUARD RAILING LF 12.0000 6,480.00 0.000 0 029 REMOVE FLARED END SECTION EA 650.0000 5,850.00 0.000 0 030 REMOVE IRRIGATION FACILITY LS 5,000.0000 5,000.00 0.000 0 031 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 4.0000 3,280.00 0.000 0 032 REMOVE PAVEMENT MARKER EA 2.0000 104.00 0.000 0 033 REMOVE ROADSIDE SIGN (WOOD POST) EA 100.0000 1,200.00 0.000 0 034 REMOVE ROADSIDE SIGN EA 100.0000 3,200.00 0.000 0 (STRAP AND SADDLE BRACKET METHOD) 035 REMOVE CULVERT (LF) LF 20.0000 11,200.00 0.000 0 036 REMOVE REINFORCED CONCRETE BOX CULVERT ( LF 60.0000 9,000.00 0.000 0 LF) 037 REMOVE INLET EA 850.0000 3,400.00 0.000 0 038 RESET ROADSIDE SIGN EA 200.0000 200.00 0.000 0 039 ADJUST INLET EA 1,250.0000 2,500.00 0.000 0 040 ADJUST MANHOLE TO GRADE EA 1,125.0000 1,125.00 0.000 0 041 REMOVE CONCRETE CY 100.0000 11,000.00 0.000 0 (CURB, GUTTER AND SIDEWALK) (CY) 042 CAP INLET EA 1,500.0000 1,500.00 0.000 0 043 CLEARING AND GRUBBING (LS) LS 20,000.0000 20,000.00 1.000 20,000.00 1.000 20,000 044 ROADWAY EXCAVATION CY 60.0000 366,600.00 0.000 0 045 LEAD COMPLIANCE PLAN LS 2,250.0000 2,250.00 0.000 0 046 STRUCTURE EXCAVATION (RETAINING WALL) CY 40.0000 116,400.00 0.000 0 047 STRUCTURE BACKFILL (RETAINING WALL) CY 60.0000 109,800.00 0.000 0 048 SAND BACKFILL CY 275.0000 41,250.00 0.000 0 049 DITCH EXCAVATION CY 30.0000 9,300.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 03/21/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-151134 TIME 08:58 AM ESTIMATE NO. 01 BID OPENING 09/12/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/13 R.E. NAME: KAMKAR, REZA DATE OF THIS ESTIMATE 03/21/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 FIBER ROLLS LF 3.2000 7,120.00 0.000 0 051 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 750.0000 3,000.00 0.000 0 052 EROSION CONTROL (HYDROSEED) (SQFT) SQFT 0.2000 9,800.00 0.000 0 053 ROLLED EROSION CONTROL PRODUCT SQFT 0.7500 3,525.00 0.000 0 (NETTING) 054 8" WELDED STEEL PIPE CONDUIT LF 200.0000 38,000.00 0.000 0 (.250" THICK) 055 CLASS 3 AGGREGATE BASE (CY) CY 200.0000 18,400.00 0.000 0 056 LEAN CONCRETE BASE CY 153.0000 394,740.00 0.000 0 057 HOT MIX ASPHALT (TYPE A) TON 100.0000 552,000.00 0.000 0 058 PLACE HOT MIX ASPHALT DIKE (TYPE D) LF 1.2500 475.00 0.000 0 059 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.2500 4,512.50 0.000 0 060 PLACE HOT MIX ASPHALT SQYD 25.0000 4,000.00 0.000 0 (MISCELLANEOUS AREA) 061 TACK COAT TON 1,000.0000 3,800.00 0.000 0 062 STRUCTURAL CONCRETE, RETAINING WALL CY 470.0000 493,500.00 0.000 0 (F) 063 STRUCTURAL CONCRETE, BARRIER SLAB CY 335.0000 247,900.00 0.000 0 064 STRUCTURAL CONCRETE, BOX CULVERT CY 1,900.0000 117,800.00 0.000 0 065 MINOR CONCRETE (MINOR STRUCTURE) CY 1,550.0000 88,350.00 0.000 0 (F) 066 MINOR CONCRETE (BACKFILL) CY 235.0000 20,680.00 0.000 0 (F) 067 FRACTURED RIB TEXTURE SQFT 15.0000 40,500.00 0.000 0 (F) 068 BAR REINFORCING STEEL (BARRIER SLAB) LB 1.5000 106,500.00 0.000 0 (F) 069 BAR REINFORCING STEEL (RETAINING WALL) LB 1.5000 145,200.00 0.000 0 (F) 070 BAR REINFORCING STEEL (BOX CULVERT) LB 1.5000 15,150.00 0.000 0 (F) 071 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 11.0000 2,310.00 0.000 0 (0.063"-UNFRAMED) 072 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.0000 6,480.00 0.000 0 (0.080"-UNFRAMED) 073 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 420.00 0.000 0 (0.063"-FRAMED) 074 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.0000 1,536.00 0.000 0 (0.080"-FRAMED) 075 METAL (BARRIER MOUNTED SIGN) LB 40.0000 4,400.00 0.000 0 076 ROADSIDE SIGN - ONE POST EA 250.0000 7,500.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 03/21/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-151134 TIME 08:58 AM ESTIMATE NO. 01 BID OPENING 09/12/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/13 R.E. NAME: KAMKAR, REZA DATE OF THIS ESTIMATE 03/21/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 ROADSIDE SIGN - TWO POST EA 350.0000 1,050.00 0.000 0 078 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 100.0000 2,600.00 0.000 0 METHOD) 079 18" ALTERNATIVE PIPE CULVERT LF 65.0000 107,250.00 0.000 0 080 24" ALTERNATIVE PIPE CULVERT LF 71.0000 73,130.00 0.000 0 081 12" CORRUGATED STEEL PIPE (.064" THICK) LF 63.0000 4,284.00 0.000 0 082 12" STEEL FLARED END SECTION EA 300.0000 600.00 0.000 0 083 18" ALTERNATIVE FLARED END SECTION EA 400.0000 800.00 0.000 0 084 ROCK SLOPE PROTECTION CY 200.0000 960.00 0.000 0 (FACING, METHOD B) (CY) 085 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQFT 7.0000 1,120.00 0.000 0 086 MINOR CONCRETE (MISCELLANEOUS CY 413.0000 49,560.00 0.000 0 CONSTRUCTION) 087 MISCELLANEOUS IRON AND STEEL LB 1.5000 16,950.00 0.000 0 (F) 088 CHAIN LINK FENCE (TYPE CL-8) LF 55.0000 4,620.00 0.000 0 089 DELINEATOR (CLASS 1) EA 35.0000 2,415.00 0.000 0 090 GUARD RAILING DELINEATOR EA 10.0000 180.00 0.000 0 091 OBJECT MARKER (TYPE L-1) EA 25.0000 225.00 0.000 0 092 METAL BEAM GUARD RAILING (WOOD POST) LF 22.0000 15,180.00 0.000 0 093 VEGETATION CONTROL (MINOR CONCRETE) SQYD 65.0000 33,800.00 0.000 0 094 DOUBLE METAL BEAM GUARD RAILING LF 30.0000 7,500.00 0.000 0 (WOOD POST) 095 TRANSITION RAILING (TYPE WB) EA 3,150.0000 9,450.00 0.000 0 096 END ANCHOR ASSEMBLY (TYPE SFT) EA 900.0000 5,400.00 0.000 0 097 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,800.0000 8,400.00 0.000 0 098 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,500.0000 15,000.00 0.000 0 099 CRASH CUSHION (ADIEM) EA 25,000.0000 25,000.00 0.000 0 100 CONCRETE BARRIER (TYPE 732A) LF 125.0000 83,750.00 0.000 0 101 CONCRETE BARRIER (TYPE 736A) LF 128.0000 94,720.00 0.000 0 102 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.4000 14,140.00 0.000 0 103 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.5000 12,075.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 03/21/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-151134 TIME 08:58 AM ESTIMATE NO. 01 BID OPENING 09/12/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/13 R.E. NAME: KAMKAR, REZA DATE OF THIS ESTIMATE 03/21/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 THERMOPLASTIC PAVEMENT MARKING SQFT 4.5000 12,465.00 0.000 0 105 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.9000 351.00 0.000 0 (BROKEN 6-1) 106 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.9000 1,332.00 0.000 0 (BROKEN 17-7) 107 PAVEMENT MARKER (NON-REFLECTIVE) EA 3.6000 180.00 0.000 0 108 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.4000 1,728.00 0.000 0 109 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 10,000.0000 10,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 110 LIGHTING (LOCATION 17) LS 18,000.0000 18,000.00 0.000 0 111 LIGHTING (LOCATION 18) LS 14,000.0000 14,000.00 0.000 0 112 LIGHTING (LOCATION 19) LS 10,000.0000 10,000.00 0.000 0 113 TRAFFIC OPERATIONS SYSTEM LS 14,000.0000 14,000.00 0.000 0 (LOCATION 1) 114 TRAFFIC OPERATIONS SYSTEM LS 14,000.0000 14,000.00 0.000 0 (LOCATION 2) 115 TRAFFIC OPERATIONS SYSTEM LS 45,000.0000 45,000.00 0.000 0 (LOCATION 3) 116 TRAFFIC OPERATIONS SYSTEM LS 45,000.0000 45,000.00 0.000 0 (LOCATION 4) 117 TRAFFIC OPERATIONS SYSTEM LS 50,000.0000 50,000.00 0.000 0 (LOCATION 5) 118 TRAFFIC OPERATIONS SYSTEM LS 40,000.0000 40,000.00 0.000 0 (LOCATION 6) 119 TRAFFIC OPERATIONS SYSTEM LS 10,000.0000 10,000.00 0.000 0 (LOCATION 7) 120 TRAFFIC OPERATIONS SYSTEM LS 35,000.0000 35,000.00 0.000 0 (LOCATION 8) 121 TRAFFIC OPERATIONS SYSTEM LS 100,000.0000 100,000.00 0.000 0 (LOCATION 9) 122 TRAFFIC OPERATIONS SYSTEM LS 40,000.0000 40,000.00 0.000 0 (LOCATION 10) 123 TRAFFIC OPERATIONS SYSTEM LS 25,000.0000 25,000.00 0.000 0 (LOCATION 11) 124 TRAFFIC OPERATIONS SYSTEM LS 25,000.0000 25,000.00 0.000 0 (LOCATION 12) 125 TRAFFIC OPERATIONS SYSTEM LS 50,000.0000 50,000.00 0.000 0 (LOCATION 13) 126 TRAFFIC OPERATIONS SYSTEM LS 35,000.0000 35,000.00 0.000 0 (LOCATION 14) 127 TRAFFIC OPERATIONS SYSTEM LS 10,000.0000 10,000.00 0.000 0 (LOCATION 15) 128 TRAFFIC OPERATIONS SYSTEM LS 45,000.0000 45,000.00 0.000 0 (LOCATION 16) 129 TRAFFIC OPERATIONS SYSTEM LS 50,000.0000 50,000.00 0.000 0 (LOCATION 17) 130 TRAFFIC OPERATIONS SYSTEM LS 35,000.0000 35,000.00 0.000 0 (LOCATION 18) PROGRAM CAS145 PAGE 6 DATE 03/21/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-151134 TIME 08:58 AM ESTIMATE NO. 01 BID OPENING 09/12/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/13 R.E. NAME: KAMKAR, REZA DATE OF THIS ESTIMATE 03/21/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 TRAFFIC OPERATIONS SYSTEM LS 50,000.0000 50,000.00 0.000 0 (LOCATION 19) 132 TRAFFIC OPERATIONS SYSTEM LS 70,000.0000 70,000.00 0.000 0 (LOCATION 20) 133 TRAFFIC OPERATIONS SYSTEM LS 50,000.0000 50,000.00 0.000 0 (LOCATION 21) 134 TRAFFIC OPERATIONS SYSTEM LS 40,000.0000 40,000.00 0.000 0 (LOCATION 22) 135 INTEGRATED CAMERA UNIT LS 40,000.0000 40,000.00 0.000 0 136 CAMERA CONTROL UNIT LS 40,000.0000 40,000.00 0.000 0 137 VIDEO ENCODER UNIT LS 40,000.0000 40,000.00 0.000 0 138 POWER STRIP LS 2,000.0000 2,000.00 0.000 0 139 EQUIPMENT SHELF LS 1,000.0000 1,000.00 0.000 0 140 GENERAL PACKET RADIO SYSTEM (GPRS) LS 5,000.0000 5,000.00 0.000 0 WIRELESS MODEM PROGRAM CAS145 PAGE 7 DATE 03/21/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-151134 TIME 08:58 AM ESTIMATE NO. 01 BID OPENING 09/12/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/13 R.E. NAME: KAMKAR, REZA DATE OF THIS ESTIMATE 03/21/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 48,410.50 48,410.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 48,410.50 48,410.50 141 MOBILIZATION LS 100,000.0000 100,000.00 0.000 0 ORIGINAL CONTRACT AMOUNT 5,395,885.00 TOTAL WORK COMPLETED 48,410.50 48,410.50 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 48,410.50 48,410.50 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 12/14/12 350 02/07/13 02/15/13 08/26/14 0 28 0 0 1% 0% PROGRESS IS SATISFACTORY KAMKAR, REZA RESIDENT ENGINEER PROGRAM CAS145 DATE 03/21/13