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 03/26/14 EST. NO.03 TIME 03:10 PM R.E. NAME: ZHANG, RUI 04-1G5604 --------------------------------------------------------------------------- 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 03/26/14 EST. NO.03 TIME 03:10 PM R.E. NAME: ZHANG, RUI 04-1G5604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 03/26/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1G5604 TIME 03:10 PM ESTIMATE NO. 03 BID OPENING 05/21/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/14 R.E. NAME: ZHANG, RUI DATE OF THIS ESTIMATE 03/26/14 LOCATION PROGRESS ESTIMATE 04-ALA-880-31.0/31.6 ----------------- FLATIRON CONSTRUCTION CORP. IN ALAMEDA COUNTY IN OAKLAND FROM 717 KEVIN COURT 0.1 MILE SOUTH OF MADISON ST OAKLAND, CA 94621 UC TO 0.1 MILE SOUTH OF 880/980 SEPARATION FED. AID NO. HSIM-8801(66)E REMOVE EXISTING MEDIAN DOUBLE METAL ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 10,000.0000 10,000.00 0.120 1,200.00 0.240 2,400 002 PREPARE WATER POLLUTION CONTROL LS 10,000.0000 10,000.00 0.750 7,500 PROGRAM 003 TEMPORARY DRAINAGE INLET PROTECTION EA 900.0000 1,800.00 1.000 900.00 1.000 900 004 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 5,000.0000 5,000.00 0.250 1,250.00 0.300 1,500 005 CONSTRUCTION AREA SIGNS LS 10,000.0000 10,000.00 0.500 5,000 006 TRAFFIC CONTROL SYSTEM LS 152,000.0000 152,000.00 0.180 27,360.00 0.420 63,840 007 TYPE III BARRICADE EA 45.0000 450.00 0.000 0 008 TEMPORARY TRAFFIC STRIPE (PAINT) LF 1.2000 8,100.00 7,152.000 8,582 009 CHANNELIZER (SURFACE MOUNTED) EA 100.0000 1,200.00 0.000 0 010 TEMPORARY PAVEMENT MARKER EA 4.0000 8,400.00 1,621.000 6,484 011 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 10,000.0000 10,000.00 0.000 0 012 TEMPORARY RAILING (TYPE K) LF 20.0000 125,800.00 6,420.000 128,400 013 TEMPORARY ALTERNATIVE CRASH CUSHION EA 10,000.0000 20,000.00 2.000 20,000 014 TEMPORARY TRAFFIC SCREEN LF 5.0000 31,450.00 6,420.000 32,100 015 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.7000 4,725.00 0.000 0 STRIPE (HAZARDOUS WASTE) 016 REMOVE METAL BEAM GUARD RAILING LF 50.0000 60,000.00 1,200.000 60,000 017 REMOVE PAINTED TRAFFIC STRIPE LF 0.4000 2,700.00 0.000 0 018 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 2,480.00 2,800.000 1,400 019 REMOVE PAVEMENT MARKER EA 1.0000 1,940.00 1,124.000 1,124 020 REMOVE ROADSIDE SIGN (WOOD POST) EA 92.0000 184.00 0.000 0 021 REMOVE BASE AND SURFACING CY 150.0000 18,000.00 193.000 28,950.00 193.000 28,950 022 RECONSTRUCT CHAIN LINK FENCE LF 25.0000 21,500.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 03/26/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1G5604 TIME 03:10 PM ESTIMATE NO. 03 BID OPENING 05/21/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/14 R.E. NAME: ZHANG, RUI DATE OF THIS ESTIMATE 03/26/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE CONCRETE CURB (CY) CY 150.0000 28,500.00 38.000 5,700.00 38.000 5,700 024 BRIDGE REMOVAL (PORTION), LOCATION A LS 220,000.0000 220,000.00 1.000 220,000 025 BRIDGE REMOVAL (PORTION), LOCATION B LS 150,000.0000 150,000.00 0.310 46,500.00 0.690 103,500 026 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 1.000 1,500.00 1.000 1,500 027 HOT MIX ASPHALT (TYPE A) TON 200.0000 46,000.00 0.000 0 028 STRUCTURAL CONCRETE, BRIDGE CY 1,700.0000 1,065,900.00 265.000 450,500.00 405.000 688,500 (F) 029 DRILL AND BOND DOWEL LF 17.0000 144,330.00 2,292.000 38,964.00 5,943.000 101,031 030 RAPID SETTING CONCRETE PATCH CF 2,500.0000 25,000.00 0.000 0 031 JOINT SEAL (MR 2") LF 150.0000 15,750.00 15.000 2,250.00 15.000 2,250 032 JOINT SEAL (TYPE AL) LF 12.0000 30,708.00 800.000 9,600.00 800.000 9,600 033 BAR REINFORCING STEEL (BRIDGE) LB 1.0000 193,000.00 75,400.000 75,400.00 135,100.000 135,100 (F) 034 FURNISH FORMED PANEL SIGN (OVERHEAD) SQFT 21.0000 6,930.00 0.000 0 035 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.5000 189.00 0.000 0 (0.080"-UNFRAMED) 036 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 17.5000 420.00 0.000 0 (0.063"-FRAMED) 037 ROADSIDE SIGN - ONE POST EA 240.0000 240.00 0.000 0 038 ROADSIDE SIGN - TWO POST EA 545.0000 545.00 0.000 0 039 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 35.0000 11,550.00 0.000 0 040 PREPARING AND PAINTING CONCRETE BARRIER SQFT 500.0000 8,000.00 0.000 0 041 CONCRETE BARRIER MARKER EA 10.0000 1,340.00 0.000 0 042 CONCRETE BARRIER (TYPE 60F) LF 400.0000 21,200.00 0.000 0 043 CONCRETE BARRIER (TYPE 60) LF 65.0000 35,555.00 0.000 0 044 CONCRETE BARRIER (TYPE 60A) LF 61.0000 148,718.00 0.000 0 (F) 045 CONCRETE BARRIER (TYPE 60R MOD.) LF 400.0000 53,200.00 0.000 0 (F) 046 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 11,810.00 0.000 0 047 PAVEMENT MARKER (NON-REFLECTIVE) EA 3.0000 4,260.00 0.000 0 048 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 2,650.00 0.000 0 049 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 4,000.0000 4,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 03/26/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1G5604 TIME 03:10 PM ESTIMATE NO. 03 BID OPENING 05/21/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/14 R.E. NAME: ZHANG, RUI DATE OF THIS ESTIMATE 03/26/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 LIGHTING (PARKING LOT) LS 112,000.0000 112,000.00 0.400 44,800.00 0.400 44,800 051 LOOP DETECTOR REPLACEMENT LS 30,000.0000 30,000.00 0.350 10,500.00 0.350 10,500 PROGRAM CAS145 PAGE 4 DATE 03/26/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1G5604 TIME 03:10 PM ESTIMATE NO. 03 BID OPENING 05/21/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/14 R.E. NAME: ZHANG, RUI DATE OF THIS ESTIMATE 03/26/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 745,374.00 1,690,661.40 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 745,374.00 1,690,661.40 052 MOBILIZATION LS 319,800.0000 319,800.00 0.050 15,990.00 1.000 319,800 ORIGINAL CONTRACT AMOUNT 3,198,824.00 TOTAL WORK COMPLETED 761,364.00 2,010,461.40 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 761,364.00 2,010,461.40 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 10/22/13 180 12/16/13 12/16/13 09/17/14 55 9 0 0 63% 31% PROGRESS IS SATISFACTORY ZHANG, RUI RESIDENT ENGINEER PROGRAM CAS145 DATE 03/26/14