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 07/18/14 EST. NO.04 TIME 11:11 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 0027 6,895.28 E.W. @ F.A.(+) 052214 N GSB011 005 0002 2,775.30 A.C. @ L.S.(+) 070314 N GSB012 006 0002 141,405.00 A.C. @ L.S.(+) 070314 N GSB013 011 0004 5,602.74 E.W. @ F.A.(+) 052414 N GSB010 156,678.32 TOTAL THIS ESTIMATE 168,489.17 TOTAL PREVIOUS ESTIMATE 325,167.49 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 07/18/14 EST. NO.04 TIME 11:11 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 07/18/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4A5104 TIME 11:11 AM ESTIMATE NO. 04 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 07/20/14 R.E. NAME: YAN, ANDREW DATE OF THIS ESTIMATE 07/18/14 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 19.000 23,750.00 100.000 125,000 004 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 0.480 86,400 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 5,000.0000 5,000.00 1.000 5,000 007 TEMPORARY RAILING (TYPE K) LF 22.0000 33,440.00 80.000 1,760.00 160.000 3,520 008 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 0.480 3,600 011 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 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 0.500 2,500 015 TEMPORARY CONCRETE WASHOUT LS 5,000.0000 5,000.00 0.250 1,250.00 0.500 2,500 016 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 0.500 11,250 021 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 0.500 137,500 PROGRAM CAS145 PAGE 2 DATE 07/18/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4A5104 TIME 11:11 AM ESTIMATE NO. 04 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 07/20/14 R.E. NAME: YAN, ANDREW DATE OF THIS ESTIMATE 07/18/14 ------------------------------------------------------------------------------------------------------------------------------------ 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 96.000 8,640 024 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 0.200 115,000.00 0.650 373,750 030 STRUCTURAL CONCRETE, BRIDGE CY 3,000.0000 1,359,000.00 115.000 345,000.00 232.000 696,000 (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 5,130.00 108.000 10,260 033 BAR REINFORCING STEEL (BRIDGE) LB 2.9000 448,392.20 39,345.000 114,100.50 76,909.000 223,036 (F) 034 MISCELLANEOUS METAL (RESTRAINER - LB 16.0000 121,600.00 1,900.000 30,400.00 3,800.000 60,800 (F) CORROSION PROTECTION CABLE TYPE) 035 MISCELLANEOUS METAL (BRIDGE) LB 8.0000 27,360.00 855.000 6,840.00 1,710.000 13,680 (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 96.000 12,000 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 07/18/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4A5104 TIME 11:11 AM ESTIMATE NO. 04 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 07/20/14 R.E. NAME: YAN, ANDREW DATE OF THIS ESTIMATE 07/18/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 759,175.50 1,826,436.10 ADJUSTMENT OF COMPENSATION 144,180.30 288,360.60 EXTRA WORK 12,498.02 36,806.89 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 915,853.82 2,151,603.59 042 MOBILIZATION LS 390,817.3000 390,817.30 0.050 19,540.87 1.000 390,817 ORIGINAL CONTRACT AMOUNT 3,977,777.00 TOTAL WORK COMPLETED 935,394.69 2,542,420.89 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 935,394.69 2,542,420.89 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 03/27/15 100 0 0 0 57% 37% PROGRESS IS SATISFACTORY YAN, ANDREW RESIDENT ENGINEER PROGRAM CAS145 DATE 07/18/14