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 10/22/13 EST. NO.05 TIME 09:13 AM R.E. NAME: MONEMZADEH, FAROKH 04-2640G4 --------------------------------------------------------------------------- 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 10/22/13 EST. NO.05 TIME 09:13 AM R.E. NAME: MONEMZADEH, FAROKH 04-2640G4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/22/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2640G4 TIME 09:13 AM ESTIMATE NO. 05 BID OPENING 09/14/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/13 R.E. NAME: MONEMZADEH, FAROKH DATE OF THIS ESTIMATE 10/22/13 LOCATION RERUN PROGRESS ESTIMATE 04-MRN-101-20.5/20.9 ----------------------- GBI IN MARIN COUNTY IN NOVATO FROM 525 JACOBY STREET NOVATO CREEK BRIDGE TO FRANKLIN SAN RAFAEL, CA 94901 AVENUE OVERHEAD FED. AID NO. N O N E WIDEN BRIDGE AND HMA ROADWAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 TEMPORARY FENCE (TYPE ESA) LF 3.0000 11,190.00 3,690.000 11,070 002 CONSTRUCTION SITE MANAGEMENT LS 2,500.0000 2,500.00 0.350 875.00 0.800 2,000 003 PREPARE STORM WATER POLLUTION LS 4,000.0000 4,000.00 0.800 3,200 PREVENTION PLAN 004 TEMPORARY FIBER ROLL LF 8.0000 4,000.00 460.000 3,680 005 TEMPORARY SILT FENCE LF 5.0000 750.00 150.000 750 006 TEMPORARY CONSTRUCTION ENTRANCE EA 2,500.0000 5,000.00 2.000 5,000 007 TEMPORARY COVER SQYD 3.0000 4,500.00 0.000 0 008 TEMPORARY CHECK DAM LF 6.0000 1,260.00 0.000 0 009 MOVE-IN/MOVE-OUT EA 500.0000 1,500.00 0.000 0 (TEMPORARY EROSION CONTROL) 010 TEMPORARY DRAINAGE INLET PROTECTION EA 100.0000 2,000.00 20.000 2,000 011 TEMPORARY HYDRAULIC MULCH SQYD 5.0000 1,250.00 0.000 0 (BONDED FIBER MATRIX) 012 STREET SWEEPING LS 2,000.0000 2,000.00 0.200 400.00 0.800 1,600 013 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 6,500.0000 6,500.00 0.250 1,625.00 0.900 5,850 014 TEMPORARY SOIL BINDER SQYD 0.1500 1,800.00 0.000 0 015 RAIN EVENT ACTION PLAN EA 500.0000 10,000.00 1.000 500.00 2.000 1,000 016 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 1.000 2,000 017 STORM WATER SAMPLING AND ANALYSIS DAY WDAY 10.0000 250.00 0.000 0 018 CONSTRUCTION AREA SIGNS LS 6,000.0000 6,000.00 0.700 4,200 019 TRAFFIC CONTROL SYSTEM LS 53,000.0000 53,000.00 0.660 34,980 020 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.3000 1,944.00 6,621.000 1,986 021 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 595.00 17.000 595 022 TEMPORARY PAVEMENT MARKER EA 3.0000 2,730.00 750.000 2,250 PROGRAM CAS145 PAGE 2 DATE 10/22/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2640G4 TIME 09:13 AM ESTIMATE NO. 05 BID OPENING 09/14/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/13 R.E. NAME: MONEMZADEH, FAROKH DATE OF THIS ESTIMATE 10/22/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PORTABLE CHANGEABLE MESSAGE SIGN LS 1,500.0000 1,500.00 0.900 1,350.00 0.900 1,350 024 TEMPORARY RAILING (TYPE K) LF 9.0000 41,220.00 4,560.000 41,040 025 TEMPORARY CRASH CUSHION MODULE EA 175.0000 7,350.00 14.000 2,450 026 ALTERNATIVE TEMPORARY CRASH CUSHION EA 1,000.0000 1,000.00 3.000 3,000 027 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 4,210.00 7,866.000 3,933 028 REMOVE CULVERT (EA) EA 2,500.0000 7,500.00 3.000 7,500 029 REMOVE INLET EA 400.0000 1,600.00 4.000 1,600 030 SALVAGE METAL BRIDGE RAILING LF 18.0000 3,960.00 220.000 3,960 031 SALVAGE METAL BEAM GUARD RAILING LF 7.5000 12,675.00 1,719.000 12,892 032 RELOCATE ROADSIDE SIGN EA 500.0000 1,500.00 3.000 1,500 033 MODIFY INLET EA 1,200.0000 1,200.00 1.000 1,200 034 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 20.0000 4,200.00 0.000 0 035 REMOVE CONCRETE BARRIER LF 65.0000 4,745.00 73.000 4,745 036 CAP CORRUGATED STEEL PIPE EA 250.0000 250.00 1.000 250 037 BRIDGE REMOVAL (PORTION) LS 28,000.0000 28,000.00 1.000 28,000 038 CLEARING AND GRUBBING (LS) LS 5,000.0000 5,000.00 0.050 250.00 0.950 4,750 039 DEVELOP WATER SUPPLY LS 500.0000 500.00 0.200 100.00 0.900 450 040 ROADWAY EXCAVATION CY 15.0000 71,400.00 75.000 1,125.00 5,092.380 76,385 041 LEAD COMPLIANCE PLAN LS 3,000.0000 3,000.00 1.000 3,000 042 ROCK EXCAVATION CY 25.0000 3,500.00 399.000 9,975 043 STRUCTURE EXCAVATION (BRIDGE) CY 110.0000 4,400.00 40.000 4,400 (F) 044 STRUCTURE BACKFILL (BRIDGE) CY 450.0000 10,350.00 23.000 10,350 (F) 045 STRUCTURE BACKFILL (SLURRY CEMENT) CY 130.0000 15,496.00 74.600 9,698 (F) 046 DITCH EXCAVATION CY 40.0000 6,000.00 150.000 6,000 047 SOIL CONFINEMENT SYSTEM SQFT 7.0000 15,120.00 0.000 0 048 IMPORTED BIOFILTRATION SOIL CY 70.0000 8,400.00 120.000 8,400 049 EROSION CONTROL (COMPOST BLANKET) CY 58.0000 6,960.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 10/22/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2640G4 TIME 09:13 AM ESTIMATE NO. 05 BID OPENING 09/14/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/13 R.E. NAME: MONEMZADEH, FAROKH DATE OF THIS ESTIMATE 10/22/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 EROSION CONTROL (HYDROSEED) (SQFT) SQFT 0.1400 5,107.20 0.000 0 051 ROLLED EROSION CONTROL PRODUCT SQFT 0.7300 1,576.80 0.000 0 (NETTING) 052 FINISHING ROADWAY LS 500.0000 500.00 0.500 250.00 0.500 250 053 CLASS 4 AGGREGATE SUBBASE CY 22.0000 51,700.00 32.000 704.00 2,382.000 52,404 054 LEAN CONCRETE BASE CY 130.0000 191,100.00 319.000 41,470.00 1,329.000 172,770 055 CRACK TREATMENT LNMI 8,125.0000 13,000.00 1.600 13,000.00 1.600 13,000 056 REPLACE ASPHALT CONCRETE SURFACING CY 300.0000 126,000.00 385.500 115,650.00 385.500 115,650 057 HOT MIX ASPHALT (TYPE A) TON 98.0000 220,500.00 2,078.430 203,686.14 2,078.430 203,686 058 HOT MIX ASPHALT (OPEN GRADED) TON 159.0000 50,880.00 0.000 0 059 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 135.0000 118,800.00 0.000 0 060 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 57.0000 1,140.00 0.000 0 061 PLACE HOT MIX ASPHALT SQYD 16.0000 2,720.00 150.000 2,400.00 150.000 2,400 (MISCELLANEOUS AREA) 062 TACK COAT TON 400.0000 2,800.00 4.567 1,826.80 4.567 1,826 063 FURNISH PILE (CLASS 200) LF 65.0000 25,090.00 386.000 25,090 (ALTERNATIVE X) 064 DRIVE PILING (CLASS 200) EA 5,500.0000 33,000.00 6.000 33,000 (ALTERNATIVE X) 065 FURNISH 24" CAST-IN-STEEL SHELL LF 190.0000 174,800.00 920.000 174,800 CONCRETE PILING 066 DRIVE 24" CAST-IN-STEEL SHELL CONCRETE EA 23,500.0000 282,000.00 12.000 282,000 PILE 067 STRUCTURAL CONCRETE, BRIDGE CY 1,250.0000 341,250.00 224.500 280,625 (F) 068 MINOR CONCRETE (MINOR STRUCTURE) CY 1,100.0000 17,820.00 13.100 14,410 (F) 069 MINOR CONCRETE (APRON) CY 1,000.0000 11,600.00 0.000 0 (F) 070 DRILL AND BOND DOWEL LF 30.0000 1,530.00 51.000 1,530 071 BAR REINFORCING STEEL (BRIDGE) LB 1.2500 181,837.50 13,814.000 17,267.50 145,470.000 181,837 (F) 072 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 255.00 0.000 0 (0.080"-UNFRAMED) 073 METAL (BARRIER MOUNTED SIGN) LB 15.0000 1,200.00 0.000 0 074 18" ALTERNATIVE PIPE CULVERT LF 50.0000 49,500.00 981.500 49,075 075 6" PERFORATED PLASTIC PIPE UNDERDRAIN LF 30.0000 3,900.00 130.000 3,900 076 18" CORRUGATED STEEL PIPE RISER LF 500.0000 2,500.00 5.000 2,500 (.109" THICK) PROGRAM CAS145 PAGE 4 DATE 10/22/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2640G4 TIME 09:13 AM ESTIMATE NO. 05 BID OPENING 09/14/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/13 R.E. NAME: MONEMZADEH, FAROKH DATE OF THIS ESTIMATE 10/22/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 ROCK SLOPE PROTECTION (NO. 1, METHOD B) CY 150.0000 8,100.00 54.000 8,100 (CY) 078 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 3.0000 261.00 87.000 261 079 MISCELLANEOUS IRON AND STEEL LB 1.5000 7,165.50 3,514.000 5,271 (F) 080 MARKER (CULVERT, BARRIER MOUNTED) EA 25.0000 350.00 0.000 0 081 CONCRETE BARRIER (TYPE 60A) MODIFIED LF 48.0000 9,216.00 0.000 0 (F) 082 CONCRETE BARRIER (TYPE 60C MODIFIED) LF 58.0000 106,140.00 0.000 0 083 CONCRETE BARRIER (TYPE 60P) LF 316.0000 3,792.00 0.000 0 084 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 4,237.50 0.000 0 085 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.2000 564.00 0.000 0 086 THERMOPLASTIC PAVEMENT MARKING SQFT 7.0000 308.00 0.000 0 087 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 3,392.00 0.000 0 (BROKEN 36-12) 088 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 120.00 0.000 0 (BROKEN 17-7) 089 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.5000 1,800.00 0.000 0 090 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 840.00 0.000 0 091 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 092 MODIFY WIRELESS MAGNETOMETER VEHICLE LS 16,967.0000 16,967.00 0.000 0 DETECTOR SYSTEM 093 FIBER OPTIC CONDUIT SYSTEM LS 18,000.0000 18,000.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 10/22/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2640G4 TIME 09:13 AM ESTIMATE NO. 05 BID OPENING 09/14/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/13 R.E. NAME: MONEMZADEH, FAROKH DATE OF THIS ESTIMATE 10/22/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 402,479.44 1,953,376.94 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 7,434.62 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 402,479.44 1,960,811.56 094 MOBILIZATION LS 269,000.0000 269,000.00 1.000 269,000 ORIGINAL CONTRACT AMOUNT 2,760,664.50 TOTAL WORK COMPLETED 402,479.44 2,229,811.56 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 402,479.44 2,229,811.56 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 12/20/12 76 02/14/13 06/17/13 10/31/13 84 3 0 0 79% 100% PROGRESS IS SATISFACTORY UNSATIS PROGRESS OVERRIDEN BECAU CCO TIME EXTENSION MONEMZADEH, FAROKH RESIDENT ENGINEER PROGRAM CAS145 DATE 10/22/13