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 05/22/14 EST. NO.01 TIME 04:04 PM R.E. NAME: AHMADZADEH, ALI 04-1A6714 --------------------------------------------------------------------------- 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 05/22/14 EST. NO.01 TIME 04:04 PM R.E. NAME: AHMADZADEH, ALI 04-1A6714 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 05/22/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1A6714 TIME 04:04 PM ESTIMATE NO. 01 BID OPENING 09/25/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/14 R.E. NAME: AHMADZADEH, ALI DATE OF THIS ESTIMATE 05/22/14 LOCATION PROGRESS ESTIMATE 04-ALA-580-46.1/46.1 ----------------- BAY LINE CUTTING AND CORING IN ALAMEDA ON ROUTE 580 IN THE INC CITIIES OF OAKLAND AT DISTRIBUTION 1635 4TH STREET STRUCTURE (BR. NO. 33-0061 L/R) BERKELEY, CA 94710 FED. AID NO. NHPI-580 -1(58)E REHABILITATE BRIDGE DECK ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 1.000 2,000.00 1.000 2,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 10,000.0000 10,000.00 0.300 3,000.00 0.300 3,000 003 TIME-RELATED OVERHEAD (LS) LS 90,000.0000 90,000.00 0.150 13,500.00 0.150 13,500 004 CONSTRUCTION AREA SIGNS LS 18,000.0000 18,000.00 0.700 12,600.00 0.700 12,600 005 TRAFFIC CONTROL SYSTEM LS 150,000.0000 150,000.00 0.150 22,500.00 0.150 22,500 006 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 2.5000 1,725.00 0.000 0 007 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.2500 7,000.00 27,900.000 6,975.00 27,900.000 6,975 008 TEMPORARY PAVEMENT MARKER EA 3.5000 2,905.00 830.000 2,905.00 830.000 2,905 009 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 26,000.0000 26,000.00 0.150 3,900.00 0.150 3,900 010 JOB SITE MANAGEMENT LS 2,000.0000 2,000.00 0.150 300.00 0.150 300 011 PREPARE WATER POLLUTION CONTROL PROGRAM LS 4,000.0000 4,000.00 0.750 3,000.00 0.750 3,000 012 TEMPORARY DRAINAGE INLET PROTECTION EA 100.0000 7,500.00 0.000 0 013 TEMPORARY CONCRETE WASHOUT LS 1,000.0000 1,000.00 0.500 500.00 0.500 500 014 TEMPORARY FENCE (TYPE ESA) LF 3.0000 17,670.00 1,800.000 5,400.00 1,800.000 5,400 015 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.8000 5,496.00 6,800.000 5,440.00 6,800.000 5,440 STRIPE (HAZARDOUS WASTE) 016 NOISE MONITORING LS 1,000.0000 1,000.00 0.500 500.00 0.500 500 017 PUBLIC SAFETY PLAN LS 3,000.0000 3,000.00 1.000 3,000.00 1.000 3,000 018 RAPID SETTING CONCRETE (PATCH) CF 40.0000 122,000.00 0.000 0 019 REMOVE PAINTED TRAFFIC STRIPE LF 0.4000 13,720.00 0.000 0 020 REMOVE PAINTED PAVEMENT MARKING SQFT 2.5000 1,725.00 0.000 0 021 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 5,480.00 13,000.000 5,200.00 13,000.000 5,200 022 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 1,380.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 05/22/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1A6714 TIME 04:04 PM ESTIMATE NO. 01 BID OPENING 09/25/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/14 R.E. NAME: AHMADZADEH, ALI DATE OF THIS ESTIMATE 05/22/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE PAVEMENT MARKER EA 1.0000 2,420.00 2,619.000 2,619.00 2,619.000 2,619 024 REMOVE CONCRETE DECK SURFACE SQFT 2.0000 46,200.00 0.000 0 025 REMOVE DELINEATOR EA 50.0000 800.00 0.000 0 026 REMOVE UNSOUND CONCRETE CF 40.0000 122,000.00 2,288.000 91,520.00 2,288.000 91,520 027 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.2000 48,780.00 0.000 0 028 FURNISH POLYESTER CONCRETE OVERLAY CF 66.0000 1,009,800.00 400.000 26,400.00 400.000 26,400 029 PLACE POLYESTER CONCRETE OVERLAY SQFT 3.0000 731,700.00 0.000 0 (F) 030 BRIDGE REMOVAL (PORTION) LS 20,000.0000 20,000.00 0.000 0 031 SALVAGE CRASH CUSHION EA 3,000.0000 6,000.00 0.000 0 032 STRUCTURAL CONCRETE, BRIDGE CY 5,000.0000 12,500.00 0.000 0 (F) 033 CLEAN EXPANSION JOINT LF 40.0000 190,000.00 0.000 0 034 JOINT SEAL (MR 1") LF 60.0000 54,780.00 0.000 0 035 JOINT SEAL (MR 1 1/2") LF 60.0000 109,920.00 0.000 0 036 JOINT SEAL ASSEMBLY (MR 6") LF 1,000.0000 18,000.00 0.000 0 037 JOINT SEAL (TYPE AL) LF 30.0000 60,090.00 0.000 0 038 BAR REINFORCING STEEL (BRIDGE) LB 10.0000 2,500.00 0.000 0 (F) 039 MISCELLANEOUS METAL (BRIDGE) LB 6.0000 29,400.00 0.000 0 (F) 040 DELINEATOR (CLASS 1) EA 45.0000 720.00 0.000 0 041 CRASH CUSHION (SMART-SCI 100GM) EA 35,000.0000 35,000.00 0.000 0 042 TYPE REACT 350 CRASH CUSHION (96") EA 66,000.0000 66,000.00 0.000 0 043 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 10,120.00 0.000 0 044 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 1,200.00 0.000 0 045 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 704.00 0.000 0 (BROKEN 12-3) 046 THERMOPLASTIC PAVEMENT MARKING SQFT 5.5000 3,795.00 0.000 0 047 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 152.00 0.000 0 (BROKEN 17-7) 048 PAINT TRAFFIC STRIPE (2-COAT) LF 0.2000 2,840.00 0.000 0 049 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.5000 2,225.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 05/22/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1A6714 TIME 04:04 PM ESTIMATE NO. 01 BID OPENING 09/25/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/14 R.E. NAME: AHMADZADEH, ALI DATE OF THIS ESTIMATE 05/22/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 2,370.00 0.000 0 051 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 7,000.0000 7,000.00 0.150 1,050.00 0.150 1,050 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 4 DATE 05/22/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1A6714 TIME 04:04 PM ESTIMATE NO. 01 BID OPENING 09/25/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/14 R.E. NAME: AHMADZADEH, ALI DATE OF THIS ESTIMATE 05/22/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 212,309.00 212,309.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 212,309.00 212,309.00 052 MOBILIZATION LS 64,383.0000 64,383.00 0.500 32,191.50 0.500 32,191 ORIGINAL CONTRACT AMOUNT 3,155,000.00 TOTAL WORK COMPLETED 244,500.50 244,500.50 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 244,500.50 244,500.50 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 03/19/14 110 04/24/14 04/24/14 10/02/14 16 0 0 0 8% 15% PROGRESS IS SATISFACTORY AHMADZADEH, ALI RESIDENT ENGINEER PROGRAM CAS145 DATE 05/22/14