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 04/21/17 EST. NO. 002 TIME 03:35 PM R.E. NAME: MOGHADAM, SIAVOSH 04-4H2224 --------------------------------------------------------------------------- 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 04/21/17 EST. NO. 002 TIME 03:35 PM R.E. NAME: MOGHADAM, SIAVOSH 04-4H2224 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 04/21/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4H2224 TIME 03:35 PM ESTIMATE NO. 002 BID OPENING 07/06/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/17 R.E. NAME: MOGHADAM, SIAVOSH DATE OF THIS ESTIMATE 04/21/17 LOCATION PROGRESS ESTIMATE 04-ALA-580-R41.4/46.1 ----------------- 04-ALA-24-R2.0/ .0 DESILVA GATES CONSTRUCTION IN OAKLAND ON ROUTE 580 FROM 11555 DUBLIN BLVD. FRUITVALE AVENUE UNDERCROSSING TO DUBLIN CA 94568 HOLLIS STREET UNDERCROSSING AND ON ROUTE 24 AT WESTBOUND OFF-RAMP TO MARKET STREET FED. AID NO. NHP-X001(602)E REHABILITATE PAVEMENT/CURB RAMPS. ------------------------------------------------------------------------------------------------------------------------------------ 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 CONSTRUCTION AREA SIGNS LS 40,000.0000 40,000.00 0.700 28,000 003 TRAFFIC CONTROL SYSTEM LS 392,000.0000 392,000.00 0.270 105,840.00 0.400 156,800 004 TEMPORARY TRAFFIC STRIPE (PAINT) LF 1.5000 6,210.00 954.000 1,431 005 TEMPORARY PAVEMENT MARKER EA 5.0000 345.00 0.000 0 006 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 4,000.0000 20,000.00 4.000 16,000 007 TEMPORARY RAILING (TYPE K) LF 30.0000 26,100.00 860.000 25,800 008 ALTERNATIVE TEMPORARY CRASH CUSHION EA 5,000.0000 45,000.00 9.000 45,000 009 JOB SITE MANAGEMENT LS 2,000.0000 2,000.00 0.270 540.00 0.400 800 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 0.050 50.00 0.800 800 011 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 8,200.00 41.000 8,200 012 TEMPORARY FIBER ROLL LF 4.0000 11,200.00 0.000 0 013 STREET SWEEPING LS 5,000.0000 5,000.00 0.270 1,350.00 0.400 2,000 014 TEMPORARY CONCRETE WASHOUT LS 1,000.0000 1,000.00 0.000 0 015 TREATED WOOD WASTE LB 0.1000 4,170.00 41,400.000 4,140.00 41,400.000 4,140 016 REMOVE PEDESTRIAN BARRICADE EA 250.0000 250.00 1.000 250.00 1.000 250 017 REMOVE GUARDRAIL LF 8.0000 17,040.00 1,954.000 15,632.00 1,954.000 15,632 018 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 4.0000 2,600.00 58.000 232.00 58.000 232 019 REMOVE PAVEMENT MARKER EA 1.0000 1,050.00 0.000 0 020 REMOVE ROADSIDE SIGN EA 100.0000 200.00 0.000 0 021 REMOVE ASPHALT CONCRETE DIKE LF 10.0000 1,700.00 0.000 0 022 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 8.0000 296,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 04/21/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4H2224 TIME 03:35 PM ESTIMATE NO. 002 BID OPENING 07/06/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/17 R.E. NAME: MOGHADAM, SIAVOSH DATE OF THIS ESTIMATE 04/21/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE CONCRETE CURB AND SIDEWALK (SQYD) SQYD 75.0000 10,500.00 134.000 10,050.00 134.000 10,050 024 REMOVE CONCRETE (CURB AND GUTTER) LF 30.0000 5,100.00 0.000 0 025 CLEARING AND GRUBBING (LS) LS 40,000.0000 40,000.00 0.750 30,000.00 0.750 30,000 026 ROADWAY EXCAVATION (TYPE Z-2) CY 350.0000 87,500.00 0.000 0 (AERIALLY DEPOSITED LEAD) 027 STRUCTURE EXCAVATION (TYPE Z-2) CY 350.0000 77,000.00 0.000 0 (AERIALLY DEPOSITED LEAD) 028 CLASS 2 AGGREGATE BASE (CY) CY 200.0000 8,600.00 18.000 3,600.00 18.000 3,600 029 HIGH FRICTION SURFACE TREATMENT SQYD 30.0000 84,600.00 0.000 0 030 PRIME COAT TON 5,000.0000 500.00 0.000 0 031 HOT MIX ASPHALT (TYPE A) TON 150.0000 645,000.00 0.000 0 032 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 165.0000 356,400.00 0.000 0 033 DATA CORE LS 5,000.0000 5,000.00 0.000 0 034 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 15.0000 450.00 0.000 0 035 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 15.0000 4,650.00 0.000 0 036 PLACE HOT MIX ASPHALT SQYD 30.0000 10,200.00 0.000 0 (MISCELLANEOUS AREA) 037 TACK COAT TON 1.0000 25.00 0.000 0 038 MINOR CONCRETE (MINOR STRUCTURE) CY 8,000.0000 8,000.00 0.000 0 (F) 039 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 3,450.00 0.000 0 (0.063"-UNFRAMED) 040 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 300.00 0.000 0 (0.080"-UNFRAMED) 041 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 560.00 0.000 0 (0.080"-FRAMED) 042 ROADSIDE SIGN - ONE POST EA 250.0000 7,250.00 0.000 0 043 ROADSIDE SIGN - TWO POST EA 500.0000 500.00 0.000 0 044 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 150.0000 150.00 0.000 0 METHOD) 045 18" ALTERNATIVE PIPE CULVERT LF 800.0000 4,000.00 0.000 0 046 3" GALVANIZED STEEL PIPE LF 150.0000 1,950.00 13.000 1,950.00 13.000 1,950 047 DETECTABLE WARNING SURFACE SQFT 25.0000 7,750.00 294.000 7,350.00 294.000 7,350 048 MINOR CONCRETE (CURB, SIDEWALK AND CY 2,000.0000 44,000.00 19.600 39,200.00 19.600 39,200 CURB RAMP) 049 PRE/POST CONSTRUCTION SURVEYS EA 5,000.0000 10,000.00 1.000 5,000 PROGRAM CAS145 PAGE 3 DATE 04/21/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4H2224 TIME 03:35 PM ESTIMATE NO. 002 BID OPENING 07/06/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/17 R.E. NAME: MOGHADAM, SIAVOSH DATE OF THIS ESTIMATE 04/21/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 MISCELLANEOUS IRON AND STEEL LB 4.0000 1,304.00 0.000 0 (F) 051 SIGNAL AND LIGHTING (CITY LOCATION 1) LS 25,000.0000 25,000.00 0.750 18,750.00 0.750 18,750 052 SIGNAL AND LIGHTING (CITY LOCATION 2) LS 15,000.0000 15,000.00 0.000 0 053 DELINEATOR (CLASS 1) EA 40.0000 10,400.00 0.000 0 054 OBJECT MARKER (TYPE P) EA 55.0000 440.00 0.000 0 055 OBJECT MARKER (TYPE K-1) EA 40.0000 40.00 0.000 0 056 OBJECT MARKER (TYPE L-1) EA 40.0000 280.00 0.000 0 057 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 35.0000 17,150.00 0.000 0 058 MIDWEST GUARDRAIL SYSTEM (7' WOOD POST) LF 40.0000 30,000.00 0.000 0 059 VEGETATION CONTROL (MINOR CONCRETE) SQYD 100.0000 52,000.00 0.000 0 060 PEDESTRIAN BARRICADE EA 1,000.0000 1,000.00 0.000 0 061 TRANSITION RAILING (TYPE WB-31) EA 4,000.0000 20,000.00 0.000 0 062 END ANCHOR ASSEMBLY (TYPE SFT) EA 2,000.0000 6,000.00 0.000 0 063 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,000.0000 8,000.00 0.000 0 064 ALTERNATIVE FLARED TERMINAL SYSTEM EA 4,000.0000 8,000.00 0.000 0 065 CRASH CUSHION, SAND FILLED EA 8,000.0000 8,000.00 0.000 0 066 CONCRETE BARRIER (TYPE 60C) LF 250.0000 80,000.00 0.000 0 067 CONCRETE BARRIER (TYPE 736B) LF 350.0000 56,000.00 0.000 0 068 CONCRETE BARRIER (ANCHOR BLOCK) LF 500.0000 90,000.00 0.000 0 069 THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 7,140.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 070 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 33,500.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 071 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 2,430.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 072 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 4,440.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 073 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 1,910.00 0.000 0 (BROKEN 34-14) (ENHANCED WET NIGHT VISIBILITY) 074 PAVEMENT MARKER (NON-REFLECTIVE) EA 10.0000 1,600.00 0.000 0 075 PAVEMENT MARKER (RETROREFLECTIVE) EA 10.0000 9,000.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 04/21/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4H2224 TIME 03:35 PM ESTIMATE NO. 002 BID OPENING 07/06/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/17 R.E. NAME: MOGHADAM, SIAVOSH DATE OF THIS ESTIMATE 04/21/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 076 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,000.0000 2,000.00 0.040 80.00 0.040 80 SYSTEM ELEMENTS DURING CONSTRUCTION 077 LIGHTING LS 35,000.0000 35,000.00 0.000 0 078 TRAFFIC OPERATIONS SYSTEM LS 20,000.0000 20,000.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 04/21/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4H2224 TIME 03:35 PM ESTIMATE NO. 002 BID OPENING 07/06/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/17 R.E. NAME: MOGHADAM, SIAVOSH DATE OF THIS ESTIMATE 04/21/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 239,014.00 425,065.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 239,014.00 425,065.00 079 MOBILIZATION LS 315,000.0000 315,000.00 0.250 78,750.00 0.750 236,250 ORIGINAL CONTRACT AMOUNT 3,169,134.00 TOTAL WORK COMPLETED 317,764.00 661,315.00 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 317,764.00 661,315.00 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 12/09/16 77 03/01/17 03/01/17 07/17/17 18 16 0 0 21% 23% PROGRESS IS SATISFACTORY MOGHADAM, SIAVOSH RESIDENT ENGINEER PROGRAM CAS145 DATE 04/21/17