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 08/25/14 EST. NO.05 TIME 03:05 PM R.E. NAME: CHOI, EUNMI 04-2A4304 --------------------------------------------------------------------------- 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 687.62 E.W. @ F.A.(+) 041714 N 0001.0 0002 1,004.16 042114 N 0002.0 0003 379.82 041414 N 0003.0 0004 740.38 041514 N 0004.0 0005 687.62 041614 N 0005.0 0006 966.94 042214 N 0006.0 0007 1,072.46 042314 N 0007.0 0008 897.11 042414 N 0008.0 0009 845.89 052814 N 0016.0 0010 793.14 052914 N 0017.0 0011 687.62 053014 N 0018.0 0013 1,109.66 060314 N 0020.0 0016 937.75 060614 N 0024.0 002 0001 1,373.45 E.W. @ F.A.(+) 061214 N 0030.0 0003 560.79 060414 N 0032.0 0004 477.65 060514 N 0033.0 0005 6,000.00 E.W. @ L.S.(+) 081914 N 0005 0 0006 419.23 E.W. @ F.A.(+) 060614 N 0023.1 19,641.29 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 19,641.29 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 08/25/14 EST. NO.05 TIME 03:05 PM R.E. NAME: CHOI, EUNMI 04-2A4304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/25/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2A4304 TIME 03:05 PM ESTIMATE NO. 05 BID OPENING 09/24/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/14 R.E. NAME: CHOI, EUNMI DATE OF THIS ESTIMATE 08/25/14 LOCATION RERUN PROGRESS ESTIMATE 04-SCL-9-2.5/7.0 ----------------------- RGW CONSTRUCTION, INC IN SANTA CLARA COUNTY ON ROUTE 9 MICHAEL BETTI 550 GREENVILLE ROAD LIVERMORE, CA 94550 FED. AID NO. SSTP-S009(19)E WIDEN ROADWAY FOR REALIGNMENT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 4,500.0000 4,500.00 0.750 3,375 002 TIME-RELATED OVERHEAD (WDAY) WDAY 500.0000 175,000.00 22.000 11,000.00 76.000 38,000 003 CONSTRUCTION AREA SIGNS LS 4,000.0000 4,000.00 0.600 2,400 004 TRAFFIC CONTROL SYSTEM LS 100,000.0000 100,000.00 0.250 25,000.00 0.845 84,500 005 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 3.0000 1,350.00 150.000 450.00 450.000 1,350 006 TEMPORARY TRAFFIC STRIPE (PAINT) LF 1.0000 3,240.00 930.000 930.00 3,240.000 3,240 007 CHANNELIZER (SURFACE MOUNTED) EA 45.0000 2,880.00 23.000 1,035.00 70.000 3,150 008 TEMPORARY SIGNAL SYSTEM (LOCATION 1) LS 103,000.0000 103,000.00 0.850 87,550 009 TEMPORARY SIGNAL SYSTEM (LOCATION 2) LS 130,000.0000 130,000.00 0.850 110,500 010 TEMPORARY SIGNAL SYSTEM (LOCATION 3) LS 96,000.0000 96,000.00 1.000 96,000.00 1.000 96,000 011 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 30,000.0000 30,000.00 0.250 7,500.00 0.850 25,500 012 TEMPORARY RAILING (TYPE K) LF 14.0000 83,580.00 1,640.000 22,960.00 3,636.000 50,904 013 TEMPORARY CRASH CUSHION MODULE EA 110.0000 24,200.00 66.000 7,260.00 132.000 14,520 014 TEMPORARY TRAFFIC SCREEN LF 5.5000 30,085.00 1,460.000 8,030.00 3,446.000 18,953 015 JOB SITE MANAGEMENT LS 40,000.0000 40,000.00 0.480 19,200.00 0.810 32,400 016 PREPARE STORM WATER POLLUTION PREVENTION LS 2,500.0000 2,500.00 0.750 1,875 PLAN 017 RAIN EVENT ACTION PLAN EA 500.0000 39,000.00 15.000 7,500.00 16.000 8,000 018 STORM WATER SAMPLING AND ANALYSIS DAY EA 600.0000 28,800.00 7.000 4,200.00 7.000 4,200 019 STORM WATER ANNUAL REPORT EA 2,000.0000 6,000.00 2.000 4,000.00 2.000 4,000 020 MOVE-IN/MOVE-OUT EA 1,025.0000 2,050.00 1.000 1,025.00 1.000 1,025 (TEMPORARY EROSION CONTROL) 021 TEMPORARY HYDRAULIC MULCH SQYD 2.7000 3,240.00 0.000 0 (BONDED FIBER MATRIX) 022 TEMPORARY COVER SQYD 11.0000 1,320.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 08/25/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2A4304 TIME 03:05 PM ESTIMATE NO. 05 BID OPENING 09/24/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/14 R.E. NAME: CHOI, EUNMI DATE OF THIS ESTIMATE 08/25/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY CHECK DAM LF 13.0000 3,250.00 0.000 0 024 TEMPORARY DRAINAGE INLET PROTECTION EA 150.0000 1,800.00 4.000 600.00 14.000 2,100 025 TEMPORARY FIBER ROLL LF 5.0000 11,500.00 1,000.000 5,000 026 TEMPORARY SILT FENCE LF 7.0000 8,890.00 0.000 0 027 TEMPORARY CONSTRUCTION ENTRANCE EA 2,750.0000 16,500.00 2.000 5,500.00 6.000 16,500 028 STREET SWEEPING LS 1,000.0000 1,000.00 0.480 480.00 0.810 810 029 TEMPORARY CONCRETE WASHOUT LS 5,000.0000 5,000.00 0.480 2,400.00 0.630 3,150 030 TEMPORARY FENCE (TYPE ESA) LF 5.5000 25,630.00 1,300.000 7,150.00 5,300.000 29,150 031 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.0000 7,590.00 2,210.000 2,210.00 7,610.000 7,610 STRIPE (HAZARDOUS WASTE) 032 REMOVE PIPE (LF) LF 11.0000 517.00 0.000 0 033 REMOVE INLET EA 125.0000 500.00 2.000 250.00 2.000 250 034 SALVAGE METAL BEAM GUARD RAILING LF 12.0000 4,320.00 64.000 768.00 64.000 768 035 RECONSTRUCT METAL BEAM GUARD RAILING LF 25.0000 1,825.00 0.000 0 036 ADJUST FRAME AND COVER TO GRADE EA 2,800.0000 2,800.00 0.000 0 037 CLEARING AND GRUBBING (LS) LS 100,000.0000 100,000.00 0.340 34,000.00 1.000 100,000 038 ROADWAY EXCAVATION CY 43.0000 571,900.00 7,943.000 341,549.00 7,943.000 341,549 039 STRUCTURE EXCAVATION (SOLDIER PILE WALL) CY 75.0000 52,500.00 700.000 52,500 (F) 040 STRUCTURE EXCAVATION (SOIL NAIL WALL) CY 110.0000 80,850.00 373.000 41,030.00 494.000 54,340 (F) 041 STRUCTURE BACKFILL (SOIL NAIL WALL) CY 70.0000 3,920.00 21.000 1,470.00 21.000 1,470 (F) 042 STRUCTURE BACKFILL (SOLDIER PILE WALL) CY 250.0000 14,000.00 28.000 7,000.00 28.000 7,000 (F) 043 CONCRETE BACKFILL (SOLDIER PILE WALL) CY 350.0000 113,750.00 325.000 113,750 (F) 044 LEAN CONCRETE BACKFILL CY 300.0000 52,500.00 175.000 52,500.00 175.000 52,500 (F) 045 HYDROSEED SQFT 0.3000 4,710.00 3,040.000 912.00 3,040.000 912 046 COMPOST SQFT 0.4500 7,065.00 3,040.000 1,368.00 3,040.000 1,368 047 CLASS 2 AGGREGATE BASE (CY) CY 21.5000 97,825.00 1,389.000 29,863.50 1,389.000 29,863 048 HOT MIX ASPHALT (TYPE A) TON 100.0000 289,000.00 3,730.000 373,000.00 3,730.000 373,000 049 CENTERLINE RUMBLE STRIP (GROUND-IN) STA 210.0000 7,980.00 11.050 2,320.50 11.050 2,320 PROGRAM CAS145 PAGE 3 DATE 08/25/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2A4304 TIME 03:05 PM ESTIMATE NO. 05 BID OPENING 09/24/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/14 R.E. NAME: CHOI, EUNMI DATE OF THIS ESTIMATE 08/25/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 6.0000 5,640.00 412.000 2,472.00 412.000 2,472 051 TACK COAT TON 650.0000 4,810.00 1.960 1,274.00 1.960 1,274 052 SOIL NAIL LF 26.0000 340,080.00 6,950.000 180,700.00 8,105.000 210,730 053 30" DRILLED HOLE LF 31.0000 82,956.00 2,676.000 82,956 054 STEEL SOLDIER PILE (W14 X 211) LF 197.0000 527,172.00 2,676.000 527,172 055 STRUCTURAL CONCRETE, APRON CY 480.0000 80,640.00 21.000 10,080.00 21.000 10,080 (F) 056 MINOR CONCRETE (MINOR STRUCTURE) CY 900.0000 12,780.00 5.200 4,680.00 5.200 4,680 (F) 057 BAR REINFORCING STEEL (RETAINING WALL) LB 1.2000 155,280.00 41,075.000 49,290.00 53,075.000 63,690 (F) 058 SCULPTED SHOTCRETE SQFT 9.0000 105,309.00 2,328.000 20,952.00 2,328.000 20,952 (F) 059 STRUCTURAL SHOTCRETE CY 506.0000 282,854.00 545.000 275,770.00 559.000 282,854 (F) 060 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 320.00 16.000 320.00 16.000 320 (0.063"-UNFRAMED) 061 ROADSIDE SIGN - ONE POST EA 260.0000 1,040.00 4.000 1,040.00 4.000 1,040 062 TIMBER LAGGING MFBM 3,800.0000 140,600.00 17.000 64,600.00 37.000 140,600 (F) 063 CLEAN AND PAINT STEEL SOLDIER PILING LS 73,000.0000 73,000.00 0.100 7,300.00 1.000 73,000 064 PREPARE AND STAIN SCULPTED SHOTCRETE SQFT 2.3000 26,912.30 2,328.000 5,354.40 2,328.000 5,354 065 18" REINFORCED CONCRETE PIPE LF 106.0000 36,040.00 192.300 20,383.80 192.300 20,383 066 18" CORRUGATED STEEL PIPE (.109" THICK) LF 335.0000 15,075.00 0.000 0 067 36" PRECAST CONCRETE PIPE INLET LF 700.0000 3,080.00 4.400 3,080.00 4.400 3,080 068 MINOR CONCRETE (MISCELLANEOUS CY 420.0000 1,722.00 0.000 0 CONSTRUCTION) 069 MISCELLANEOUS IRON AND STEEL LB 2.0000 4,570.00 851.000 1,702.00 851.000 1,702 (F) 070 MISCELLANEOUS METAL (SAFETY HOOKUP) LB 14.0000 12,292.00 152.000 2,128.00 152.000 2,128 (F) 071 DELINEATOR (CLASS 1) EA 45.0000 2,025.00 16.000 720.00 16.000 720 072 GUARD RAILING DELINEATOR EA 25.0000 400.00 0.000 0 073 OBJECT MARKER (TYPE L) EA 50.0000 200.00 1.000 50.00 1.000 50 074 METAL BEAM GUARD RAILING (STEEL POST) LF 32.0000 27,200.00 0.000 0 075 VEGETATION CONTROL (MINOR CONCRETE) SQYD 62.0000 23,560.00 0.000 0 076 TRANSITION RAILING (TYPE WB) EA 3,200.0000 3,200.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 08/25/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2A4304 TIME 03:05 PM ESTIMATE NO. 05 BID OPENING 09/24/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/14 R.E. NAME: CHOI, EUNMI DATE OF THIS ESTIMATE 08/25/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 END ANCHOR ASSEMBLY (TYPE SFT) EA 750.0000 750.00 0.000 0 078 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,000.0000 6,000.00 0.000 0 079 CONCRETE BARRIER (TYPE 60D MODIFIED) LF 105.0000 113,190.00 166.000 17,430.00 166.000 17,430 (F) 080 CONCRETE BARRIER (TYPE 60 MODIFIED) LF 265.0000 10,070.00 0.000 0 (F) 081 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 8,100.00 3,105.000 2,328.75 3,105.000 2,328 082 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.5000 1,440.00 94.000 423.00 94.000 423 PROGRAM CAS145 PAGE 5 DATE 08/25/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2A4304 TIME 03:05 PM ESTIMATE NO. 05 BID OPENING 09/24/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/14 R.E. NAME: CHOI, EUNMI DATE OF THIS ESTIMATE 08/25/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,792,538.95 3,262,772.95 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 19,641.29 19,641.29 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,812,180.24 3,282,414.24 083 MOBILIZATION LS 453,000.0000 453,000.00 0.050 22,650.00 1.000 453,000 ORIGINAL CONTRACT AMOUNT 4,959,174.30 TOTAL WORK COMPLETED 1,834,830.24 3,735,414.24 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,834,830.24 3,735,414.24 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 12/09/13 350 04/15/14 04/15/14 06/06/16 74 16 0 0 73% 21% PROGRESS IS SATISFACTORY CHOI, EUNMI RESIDENT ENGINEER PROGRAM CAS145 DATE 08/25/14