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 07/23/14 EST. NO.03 TIME 06:42 AM R.E. NAME: NIKZAD, ALI 04-4A6304 --------------------------------------------------------------------------- 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 07/23/14 EST. NO.03 TIME 06:42 AM R.E. NAME: NIKZAD, ALI 04-4A6304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/23/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4A6304 TIME 06:42 AM ESTIMATE NO. 03 BID OPENING 12/18/13 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: NIKZAD, ALI DATE OF THIS ESTIMATE 07/23/14 LOCATION RERUN PROGRESS ESTIMATE 04-VAR ----------------------- GHILOTTI BROS INC IN SAN FRANCISCO AND SANTA CLARA 525 JACOBY STREET COUNTIES ON VARIOUS ROUTES AND AT SAN RAFAEL CA 94901 VARIOUS LOCATIONS. FED. AID NO. STP-000C(363)E CONSTRUCT WHEELCHAIR RAMPS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,500.0000 3,500.00 1.000 3,500 002 CONSTRUCTION AREA SIGNS LS 50,000.0000 50,000.00 0.750 37,500 003 TRAFFIC CONTROL SYSTEM LS 85,000.0000 85,000.00 0.120 10,200.00 0.900 76,500 004 TYPE III BARRICADE EA 90.0000 7,740.00 75.000 6,750 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 25,000.0000 25,000.00 0.300 7,500.00 0.900 22,500 006 TEMPORARY RAILING (TYPE K) LF 9.0000 12,960.00 50.000 450.00 550.000 4,950 007 JOB SITE MANAGEMENT LS 25,000.0000 25,000.00 0.300 7,500.00 0.900 22,500 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,200.0000 1,200.00 1.000 1,200 009 TEMPORARY DRAINAGE INLET PROTECTION EA 275.0000 7,150.00 1.000 275.00 17.000 4,675 010 TEMPORARY CONCRETE WASHOUT LS 3,500.0000 3,500.00 0.150 525.00 0.850 2,975 011 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 10.0000 3,700.00 0.000 0 STRIPE (HAZARDOUS WASTE) 012 REMOVE YELLOW THERMOPLASTIC PAVEMENT SQFT 32.0000 5,120.00 158.000 5,056.00 158.000 5,056 MARKING (HAZARDOUS WASTE) 013 NOISE MONITORING LS 2,500.0000 2,500.00 0.200 500.00 0.900 2,250 014 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.3500 445.50 120.000 162.00 120.000 162 015 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 13,440.00 2,992.000 11,968.00 2,992.000 11,968 016 REMOVE PAVEMENT MARKER EA 2.2500 67.50 36.000 81.00 36.000 81 017 REMOVE ROADSIDE SIGN PANEL EA 90.0000 270.00 0.000 0 018 RELOCATE ROADSIDE SIGN-ONE POST EA 225.0000 2,025.00 0.000 0 019 MODIFY INLET EA 3,500.0000 3,500.00 0.000 0 020 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 17.0000 21,590.00 832.000 14,144 021 REMOVE CONCRETE (CY) CY 400.0000 56,000.00 15.000 6,000.00 155.000 62,000 022 BRIDGE REMOVAL (PORTION) LS 50,000.0000 50,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 07/23/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4A6304 TIME 06:42 AM ESTIMATE NO. 03 BID OPENING 12/18/13 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: NIKZAD, ALI DATE OF THIS ESTIMATE 07/23/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ROADWAY EXCAVATION CY 350.0000 59,500.00 20.000 7,000.00 133.000 46,550 024 CLASS 2 AGGREGATE BASE (CY) CY 350.0000 30,100.00 56.000 19,600 025 HOT MIX ASPHALT (TYPE A) TON 450.0000 94,500.00 138.000 62,100 026 PLACE HOT MIX ASPHALT SQYD 50.0000 8,500.00 140.000 7,000 (MISCELLANEOUS AREA) 027 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 11,100.00 0.000 0 (0.063"-UNFRAMED) 028 ROADSIDE SIGN - ONE POST EA 225.0000 20,025.00 0.000 0 029 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 110.0000 110.00 0.000 0 METHOD) 030 MINOR CONCRETE (CURB) (CY) CY 1,000.0000 5,000.00 2.000 2,000 031 DETECTABLE WARNING SURFACE SQFT 32.0000 23,680.00 162.000 5,184.00 412.000 13,184 032 MINOR CONCRETE (ISLAND PAVING) CY 975.0000 11,700.00 5.500 5,362.50 10.450 10,188 033 MINOR CONCRETE (DRIVEWAY) CY 600.0000 9,600.00 16.000 9,600 034 MINOR CONCRETE (CURB, SIDEWALK AND CY 985.0000 97,515.00 21.000 20,685.00 117.450 115,688 CURB RAMP) 035 MISCELLANEOUS IRON AND STEEL LB 4.0000 960.00 0.000 0 036 PEDESTRIAN BARRICADE EA 670.0000 16,750.00 0.000 0 037 CONCRETE BARRIER LF 450.0000 49,500.00 0.000 0 038 4" THERMOPLASTIC TRAFFIC STRIPE LF 2.2500 1,845.00 659.000 1,482.75 659.000 1,482 039 6" THERMOPLASTIC TRAFFIC STRIPE LF 3.4000 156.40 76.000 258.40 76.000 258 040 8" THERMOPLASTIC TRAFFIC STRIPE LF 3.4000 40.80 29.000 98.60 29.000 98 041 THERMOPLASTIC PAVEMENT MARKING SQFT 4.5000 25,245.00 5,040.000 22,680.00 5,040.000 22,680 042 PAVEMENT MARKER (RETROREFLECTIVE) EA 6.7500 283.50 20.000 135.00 20.000 135 043 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 20,000.0000 20,000.00 0.400 8,000.00 0.800 16,000 SYSTEM ELEMENTS DURING CONSTRUCTION 044 SIGNAL AND LIGHTING LS 272,000.0000 272,000.00 0.900 244,800 045 MODIFY SIGNAL AND LIGHTING (LOCATION 1) LS 42,000.0000 42,000.00 0.800 33,600.00 0.900 37,800 046 MODIFY SIGNAL AND LIGHTING (LOCATION 2) LS 63,000.0000 63,000.00 0.800 50,400.00 0.900 56,700 047 MODIFY LIGHTING AND SIGN ILLUMINATION LS 10,000.0000 10,000.00 0.800 8,000.00 0.900 9,000 PROGRAM CAS145 PAGE 3 DATE 07/23/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4A6304 TIME 06:42 AM ESTIMATE NO. 03 BID OPENING 12/18/13 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: NIKZAD, ALI DATE OF THIS ESTIMATE 07/23/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 213,103.25 953,576.75 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 213,103.25 953,576.75 048 MOBILIZATION LS 131,400.0000 131,400.00 1.000 131,400 ORIGINAL CONTRACT AMOUNT 1,384,218.70 TOTAL WORK COMPLETED 213,103.25 1,084,976.75 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 213,103.25 1,084,976.75 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 02/21/14 40 05/05/14 05/05/14 08/30/14 48 0 0 0 76% 76% PROGRESS IS SATISFACTORY OVERRIDE UNSATISFACTORY NIKZAD, ALI RESIDENT ENGINEER PROGRAM CAS145 DATE 07/23/14