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 06/18/14 EST. NO.03 TIME 11:28 AM R.E. NAME: YAN, ANDREW 04-4A5104 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0001 1,155.00 E.W. @ F.A.(+) 050714 N GSB002 004 0001 1,010.80 E.W. @ F.A.(+) 042414 N GSB001 005 0001 2,775.30 A.C. @ L.S.(+) 052214 N GSB008 006 0001 141,405.00 A.C. @ L.S.(+) 052214 N GSB007 011 0001 5,555.40 E.W. @ F.A.(+) 052214 N GSB005 0002 550.00 052314 N GSB006 0003 16,037.67 051914 N GSB009 168,489.17 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 168,489.17 TOTAL TO DATE 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 06/18/14 EST. NO.03 TIME 11:28 AM R.E. NAME: YAN, ANDREW 04-4A5104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/18/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4A5104 TIME 11:28 AM ESTIMATE NO. 03 BID OPENING 12/04/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/14 R.E. NAME: YAN, ANDREW DATE OF THIS ESTIMATE 06/18/14 LOCATION PROGRESS ESTIMATE 04-SF-280-R5.2/R6.0 ----------------- GOLDEN STATE BRIDGE INC IN SAN FRANCISCO COUNTY ON ROUTE 2990 BAY VISTA COURT SUITE D 280 AT THE SOUTHERN FREEWAY VIADUCT BENICIA CA 94510 BRIDGE NO. 34-0046 FED. AID NO. NHPI-280 -1(136)E HINGE REPLACEMENT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 4,000.0000 4,000.00 1.000 4,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 10,000.0000 10,000.00 0.250 2,500 003 TIME-RELATED OVERHEAD (WDAY) WDAY 1,250.0000 336,250.00 22.000 27,500.00 81.000 101,250 004 CONSTRUCTION AREA SIGNS LS 20,000.0000 20,000.00 0.700 14,000 005 TRAFFIC CONTROL SYSTEM LS 180,000.0000 180,000.00 0.160 28,800.00 0.320 57,600 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 5,000.0000 5,000.00 1.000 5,000.00 1.000 5,000 007 TEMPORARY RAILING (TYPE K) LF 22.0000 33,440.00 80.000 1,760.00 80.000 1,760 008 TEMPORARY CRASH CUSHION MODULE EA 135.0000 13,230.00 0.000 0 009 TEMPORARY CRASH CUSHION (ABSORB 350) EA 5,000.0000 5,000.00 0.000 0 SIGN ILLUMINATION AND LIGHTING 010 JOB SITE MANAGEMENT LS 7,500.0000 7,500.00 0.160 1,200.00 0.320 2,400 011 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,000.0000 2,000.00 0.750 1,500 012 TEMPORARY DRAINAGE INLET PROTECTION EA 500.0000 1,000.00 2.000 1,000.00 6.000 3,000 013 TEMPORARY GRAVEL BAG BERM LF 16.0000 9,600.00 0.000 0 014 STREET SWEEPING LS 5,000.0000 5,000.00 0.250 1,250.00 0.250 1,250 015 TEMPORARY CONCRETE WASHOUT LS 5,000.0000 5,000.00 0.250 1,250.00 0.250 1,250 016 ASBESTOS COMPLIANCE PLAN LS 4,000.0000 4,000.00 1.000 4,000 017 ASBESTOS REMOVAL WORK PLAN LS 4,000.0000 4,000.00 1.000 4,000 018 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 30.0000 6,000.00 0.000 0 STRIPE (HAZARDOUS WASTE) 019 NATURAL RESOURCE PROTECTION PLAN LS 3,000.0000 3,000.00 0.000 0 020 NOISE MONITORING LS 22,500.0000 22,500.00 0.250 5,625.00 0.250 5,625 021 REMOVE GATE EA 1,000.0000 1,000.00 0.000 0 022 BRIDGE REMOVAL (PORTION) LS 275,000.0000 275,000.00 0.250 68,750.00 0.250 68,750 PROGRAM CAS145 PAGE 2 DATE 06/18/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4A5104 TIME 11:28 AM ESTIMATE NO. 03 BID OPENING 12/04/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/14 R.E. NAME: YAN, ANDREW DATE OF THIS ESTIMATE 06/18/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 RECONSTRUCT METAL RAILING (BRIDGE) LF 90.0000 17,280.00 48.000 4,320.00 48.000 4,320 024 CLEARING AND GRUBBING (LS) LS 1,000.0000 1,000.00 0.000 0 025 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 10.0000 20.00 0.000 0 026 HYDROMULCH SQFT 0.1500 3,060.00 0.000 0 027 FIBER ROLLS LF 6.5500 5,829.50 0.000 0 028 HYDROSEED SQFT 0.2000 4,080.00 0.000 0 029 TEMPORARY SUPPORT LS 575,000.0000 575,000.00 0.150 86,250.00 0.450 258,750 030 STRUCTURAL CONCRETE, BRIDGE CY 3,000.0000 1,359,000.00 117.000 351,000.00 117.000 351,000 (F) 031 JOINT SEAL (MR 1 1/2") LF 75.0000 4,050.00 0.000 0 032 JOINT SEAL (MR 2") LF 95.0000 15,390.00 54.000 5,130.00 54.000 5,130 033 BAR REINFORCING STEEL (BRIDGE) LB 2.9000 448,392.20 37,564.000 108,935.60 37,564.000 108,935 (F) 034 MISCELLANEOUS METAL (RESTRAINER - LB 16.0000 121,600.00 1,900.000 30,400.00 1,900.000 30,400 (F) CORROSION PROTECTION CABLE TYPE) 035 MISCELLANEOUS METAL (BRIDGE) LB 8.0000 27,360.00 855.000 6,840.00 855.000 6,840 (F) 036 TEMPORARY FENCE (TYPE CL-6) LF 10.0000 18,000.00 1,200.000 12,000 037 16' CHAIN LINK GATE (TYPE CL-6) EA 2,000.0000 6,000.00 3.000 6,000 038 TYPE 1 BARRIER RAILING (REINFORCED LF 125.0000 24,000.00 48.000 6,000.00 48.000 6,000 CONCRETE PARAPET) 039 4" THERMOPLASTIC TRAFFIC STRIPE LF 5.0000 3,850.00 0.000 0 040 PAVEMENT MARKER (NON-REFLECTIVE) EA 9.0000 288.00 0.000 0 041 PAVEMENT MARKER (RETROREFLECTIVE) EA 10.0000 240.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 06/18/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4A5104 TIME 11:28 AM ESTIMATE NO. 03 BID OPENING 12/04/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/14 R.E. NAME: YAN, ANDREW DATE OF THIS ESTIMATE 06/18/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 741,010.60 1,067,260.60 ADJUSTMENT OF COMPENSATION 144,180.30 144,180.30 EXTRA WORK 24,308.87 24,308.87 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 909,499.77 1,235,749.77 042 MOBILIZATION LS 390,817.3000 390,817.30 0.450 175,867.79 0.950 371,276 ORIGINAL CONTRACT AMOUNT 3,977,777.00 TOTAL WORK COMPLETED 1,085,367.56 1,607,026.21 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,085,367.56 1,607,026.21 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 02/05/14 269 02/26/14 00/00/00 03/27/15 81 0 0 0 36% 30% PROGRESS IS SATISFACTORY YAN, ANDREW RESIDENT ENGINEER PROGRAM CAS145 DATE 06/18/14