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 06/17/11 EST. NO.01 TIME 02:36 PM R.E. NAME: INORI, DOUGLAS 04-1A7704 --------------------------------------------------------------------------- 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 06/17/11 EST. NO.01 TIME 02:36 PM R.E. NAME: INORI, DOUGLAS 04-1A7704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/17/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1A7704 TIME 02:36 PM ESTIMATE NO. 01 BID OPENING 04/12/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/11 R.E. NAME: INORI, DOUGLAS DATE OF THIS ESTIMATE 06/17/11 LOCATION PROGRESS ESTIMATE 04-SM-280-10.8/10.9 ----------------- DISNEY CONSTRUCTION INC IN SAN MATEO COUNTY NEAR SAN MATEO 875 MAHLER ROAD SUITE 188 AND BELMONT ON ROUTE 280 FROM 0.1 BURLINGAME CA 94010 MILE SOUTH TO 0.2 MILE NORTH OF ROUTE 280/92 SEPARATION FED. AID NO. ACBH-IMAC(133) E,IM-2801(133) E SEISMIC RESTORATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PROGRESS SCHEDULE (CRITICAL PATH) LS 5,000.0000 5,000.00 0.000 0.00 02 SMALL BUSINESS UTILIZATION REPORT EA 1,000.0000 2,000.00 0.000 0.00 03 TIME-RELATED OVERHEAD LS 100,000.0000 100,000.00 0.000 0.00 04 TEMPORARY FENCE (TYPE CL-6) LF 7.0000 26,810.00 0.000 0.00 05 TEMPORARY FENCE (TYPE ESA) LF 2.0000 4,900.00 0.000 0.00 06 TEMPORARY ACTIVE TREATMENT SYSTEM LS 50,000.0000 50,000.00 0.000 0.00 07 CONSTRUCTION SITE MANAGEMENT LS 25,000.0000 25,000.00 0.000 0.00 08 HEALTH AND SAFETY PLAN LS 3,000.0000 3,000.00 0.750 2,250.00 0.750 2,250.00 09 PREPARE STORM WATER POLLUTION LS 25,000.0000 25,000.00 0.400 10,000.00 0.400 10,000.00 PREVENTION PLAN 10 TEMPORARY FIBER ROLL LF 2.5000 5,000.00 0.000 0.00 11 TEMPORARY SILT FENCE LF 2.0000 4,000.00 0.000 0.00 12 TEMPORARY CONSTRUCTION ENTRANCE EA 1,500.0000 37,500.00 0.000 0.00 13 TEMPORARY COVER SQYD 5.0000 2,500.00 0.000 0.00 14 MOVE-IN/MOVE-OUT EA 1,000.0000 2,000.00 0.000 0.00 (TEMPORARY EROSION CONTROL) 15 TEMPORARY DRAINAGE INLET PROTECTION EA 500.0000 7,000.00 0.000 0.00 16 TEMPORARY HYDRAULIC MULCH SQYD 0.6500 13,000.00 0.000 0.00 (BONDED FIBER MATRIX) 17 STREET SWEEPING LS 10,000.0000 10,000.00 0.000 0.00 18 TEMPORARY CONCRETE WASHOUT BIN EA 750.0000 60,000.00 0.000 0.00 19 STORM WATER ANNUAL REPORT EA 500.0000 1,000.00 0.000 0.00 20 CONSTRUCTION AREA SIGNS LS 6,000.0000 6,000.00 0.000 0.00 21 TRAFFIC CONTROL SYSTEM LS 50,000.0000 50,000.00 0.000 0.00 22 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 3.0000 780.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 06/17/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1A7704 TIME 02:36 PM ESTIMATE NO. 01 BID OPENING 04/12/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/11 R.E. NAME: INORI, DOUGLAS DATE OF THIS ESTIMATE 06/17/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 TEMPORARY TRAFFIC STRIPE (PAINT) LF 1.3000 7,943.00 0.000 0.00 24 CHANNELIZER (SURFACE MOUNTED) EA 25.0000 2,750.00 0.000 0.00 25 TEMPORARY PAVEMENT MARKER EA 6.0000 36.00 0.000 0.00 26 PORTABLE CHANGEABLE MESSAGE SIGN EA 5,000.0000 20,000.00 0.000 0.00 27 TEMPORARY RAILING (TYPE K) LF 15.0000 61,800.00 0.000 0.00 28 TEMPORARY CRASH CUSHION MODULE EA 250.0000 70,000.00 0.000 0.00 29 REMOVE METAL BEAM GUARD RAILING LF 6.0000 3,180.00 0.000 0.00 30 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 2,370.00 0.000 0.00 31 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 2,220.00 0.000 0.00 32 REMOVE PAVEMENT MARKER EA 2.4000 1,656.00 0.000 0.00 33 REMOVE ASPHALT CONCRETE DIKE LF 2.0000 220.00 0.000 0.00 34 RECONSTRUCT THRIE BEAM BARRIER LF 30.0000 4,800.00 0.000 0.00 35 REMOVE CONCRETE BARRIER LF 100.0000 6,000.00 0.000 0.00 36 ACCESS OPENING, DECK EA 3,000.0000 60,000.00 0.000 0.00 37 BRIDGE REMOVAL (PORTION), LOCATION A LS 9,000.0000 9,000.00 0.000 0.00 38 BRIDGE REMOVAL (PORTION), LOCATION B LS 15,000.0000 15,000.00 0.000 0.00 39 SALVAGE CRASH CUSHION EA 300.0000 300.00 0.000 0.00 40 STRUCTURE EXCAVATION CY 200.0000 480,000.00 0.000 0.00 F) (HAZARDOUS WASTE) 41 STRUCTURE BACKFILL (BRIDGE) CY 20.0000 23,000.00 0.000 0.00 F) 42 EROSION CONTROL (COMPOST BLANKET) CY 55.0000 3,080.00 0.000 0.00 43 FIBER ROLLS LF 2.5000 4,500.00 0.000 0.00 44 COMPOST (INCORPORATE) SQYD 4.5000 58,500.00 0.000 0.00 45 EROSION CONTROL (HYDROSEED) (SQFT) SQFT 0.1000 13,500.00 0.000 0.00 46 ROLLED EROSION CONTROL PRODUCT SQFT 0.3000 4,560.00 0.000 0.00 (NETTING) 47 HOT MIX ASPHALT (TYPE A) TON 150.0000 6,750.00 0.000 0.00 48 MICROPILE EA 6,500.0000 1,969,500.00 0.000 0.00 49 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 400.0000 655,200.00 0.000 0.00 F) PROGRAM CAS145 PAGE 3 DATE 06/17/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1A7704 TIME 02:36 PM ESTIMATE NO. 01 BID OPENING 04/12/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/11 R.E. NAME: INORI, DOUGLAS DATE OF THIS ESTIMATE 06/17/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 STRUCTURAL CONCRETE, BRIDGE CY 500.0000 310,000.00 0.000 0.00 F) 51 MINOR CONCRETE (MINOR STRUCTURE) CY 500.0000 1,000.00 0.000 0.00 52 DIAPHRAGM BOLSTER EA 1,000.0000 20,000.00 0.000 0.00 53 DRILL AND BOND DOWEL LF 40.0000 15,800.00 0.000 0.00 54 CLOSE ACCESS, DECK EA 500.0000 10,000.00 0.000 0.00 55 CORE CONCRETE (7") LF 100.0000 36,400.00 0.000 0.00 56 BAR REINFORCING STEEL (BRIDGE) LB 0.7500 595,500.00 0.000 0.00 F) 57 HEADED BAR REINFORCEMENT EA 15.0000 45,900.00 0.000 0.00 F) 58 ASPHALT MEMBRANE WATERPROOFING SQFT 5.0000 8,260.00 0.000 0.00 F) 59 COLUMN CASING LB 2.0000 701,000.00 0.000 0.00 F) 60 ALTERNATIVE FLARED END SECTION EA 2,500.0000 2,500.00 0.000 0.00 61 MINOR CONCRETE (MISCELLANEOUS CY 1,000.0000 1,000.00 0.000 0.00 CONSTRUCTION) 62 MISCELLANEOUS METAL LB 4.0000 72,520.00 0.000 0.00 F) (SEAT EXTENDER-PIPE) 63 METAL BEAM GUARD RAILING LF 25.0000 6,750.00 0.000 0.00 64 TRANSITION RAILING (TYPE WB) EA 3,500.0000 7,000.00 0.000 0.00 65 END CAP (TYPE A) EA 300.0000 300.00 0.000 0.00 66 END ANCHOR ASSEMBLY (TYPE SFT) EA 800.0000 800.00 0.000 0.00 67 CRASH CUSHION, SAND FILLED EA 5,000.0000 5,000.00 0.000 0.00 68 CONCRETE BARRIER (TYPE 60) LF 100.0000 22,000.00 0.000 0.00 69 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 5,621.00 0.000 0.00 70 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.5000 675.00 0.000 0.00 71 THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 2,850.00 0.000 0.00 72 PAVEMENT MARKER (NON-REFLECTIVE) EA 7.0000 1,330.00 0.000 0.00 73 PAVEMENT MARKER (RETROREFLECTIVE-SPECIAL EA 7.0000 364.00 0.000 0.00 TYPE G) 74 PAVEMENT MARKER (RETROREFLECTIVE-SPECIAL EA 2.5000 475.00 0.000 0.00 TYPE H) 75 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.000 0.00 SYSTEM ELEMENTS DURING CONSTRUCTION 76 RELOCATE EXTINGUISHABLE MESSAGE SIGN LS 10,000.0000 10,000.00 0.000 0.00 PROGRAM CAS145 PAGE 4 DATE 06/17/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1A7704 TIME 02:36 PM ESTIMATE NO. 01 BID OPENING 04/12/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/11 R.E. NAME: INORI, DOUGLAS DATE OF THIS ESTIMATE 06/17/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 12,250.00 12,250.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 12,250.00 12,250.00 77 MOBILIZATION LS 600,000.0000 600,000.00 0.000 0.00 ORIGINAL CONTRACT AMOUNT 6,410,400.00 TOTAL WORK COMPLETED 12,250.00 12,250.00 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 12,250.00 12,250.00 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 06/01/11 155 06/20/11 06/20/11 02/02/12 1 0 0 0 0% 1% PROGRESS IS SATISFACTORY INORI, DOUGLAS RESIDENT ENGINEER PROGRAM CAS145 DATE 06/17/11