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 04/19/19 EST. NO. 005 TIME 03:16 PM R.E. NAME: CHOI, GHINA 04-2J4804 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 007 0002 4,176.86 E.W. @ L.S.(+) 041719 N C7.1 0 009 0001 -718.79 A.C. @ U.P.(-) 041819 N C9.0 0 3,458.07 TOTAL THIS ESTIMATE 132,046.10 TOTAL PREVIOUS ESTIMATE 135,504.17 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 04/19/19 EST. NO. 005 TIME 03:16 PM R.E. NAME: CHOI, GHINA 04-2J4804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 04/19/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J4804 TIME 03:16 PM ESTIMATE NO. 005 BID OPENING 08/14/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/19 R.E. NAME: CHOI, GHINA DATE OF THIS ESTIMATE 04/19/19 LOCATION RERUN PROGRESS ESTIMATE 04-MRN-101 ----------------------- 04-MRN-580 GHILOTTI BROS., INC. IN MARIN COUNTY, IN SAN RAFAEL, AT 525 JACOBY STREET THE ROUTE 101/580 INTERCHANGE AT SAN RAFAEL CA 94901 VARIOUS LOCATIONS FED. AID NO. ACNH-Q101(324)E REPAIR SINKING PAVEMENT AND ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 1.000 2,000 002 CONSTRUCTION AREA SIGNS LS 7,650.0000 7,650.00 0.700 5,355 003 TRAFFIC CONTROL SYSTEM LS 125,304.0000 125,304.00 0.200 25,060.80 0.950 119,038 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 36,000.0000 36,000.00 0.200 7,200.00 0.950 34,200 005 JOB SITE MANAGEMENT LS 25,000.0000 25,000.00 0.200 5,000.00 0.950 23,750 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 0.750 750 007 TEMPORARY DRAINAGE INLET PROTECTION EA 300.0000 5,100.00 2.000 600.00 17.000 5,100 008 STREET SWEEPING LS 3,000.0000 3,000.00 0.200 600.00 0.950 2,850 009 POLYURETHANE FOAM INJECTION LB 5.8900 674,405.00 71,978.800 423,955 010 RAPID STRENGTH CONCRETE BASE CY 1,600.0000 128,000.00 0.000 0 011 HOT MIX ASPHALT (TYPE A) TON 255.0000 232,050.00 618.060 157,605.30 618.060 157,605 012 GEOSYNTHETIC PAVEMENT INTERLAYER SQYD 13.6000 8,704.00 2,110.600 28,704.16 2,110.600 28,704 (PAVING FABRIC) 013 TACK COAT TON 1,000.0000 4,000.00 2.240 2,240.00 2.240 2,240 014 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 24.0000 21,120.00 2,110.600 50,654.40 2,110.600 50,654 015 FURNISH STEEL SHEET PILING SQFT 23.0000 69,000.00 3,250.000 74,750 016 DRIVE STEEL SHEET PILE SQFT 14.0000 42,000.00 2,312.500 32,375 017 STRUCTURAL CONCRETE, DRAINAGE INLET CY 4,000.0000 28,000.00 0.950 3,800 (F) 018 18" PLASTIC PIPE LF 240.0000 103,200.00 0.000 0 019 REMOVE CULVERT (EA) EA 1,600.0000 3,200.00 0.000 0 020 REMOVE INLET EA 1,000.0000 1,000.00 0.000 0 021 MINOR CONCRETE (MISCELLANEOUS CY 3,150.0000 22,050.00 0.200 630 CONSTRUCTION) 022 MISCELLANEOUS IRON AND STEEL LB 2.0000 4,130.00 326.000 652 (F) PROGRAM CAS145 PAGE 2 DATE 04/19/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J4804 TIME 03:16 PM ESTIMATE NO. 005 BID OPENING 08/14/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/19 R.E. NAME: CHOI, GHINA DATE OF THIS ESTIMATE 04/19/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PAVEMENT MARKER (RETROREFLECTIVE) EA 9.0000 423.00 0.000 0 024 6" THERMOPLASTIC TRAFFIC STRIPE LF 5.0000 8,600.00 0.000 0 025 8" THERMOPLASTIC TRAFFIC STRIPE LF 7.0000 5,320.00 0.000 0 026 THERMOPLASTIC PAVEMENT MARKING SQFT 12.0000 4,080.00 0.000 0 027 6" THERMOPLASTIC TRAFFIC STRIPE LF 4.5000 1,215.00 0.000 0 (BROKEN 18-12) 028 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,500.0000 2,500.00 1.000 2,500.00 1.000 2,500 SYSTEM ELEMENTS DURING CONSTRUCTION 029 MODIFYING EXISTING ELECTRICAL SYSTEM LS 22,500.0000 22,500.00 0.084 1,890.00 0.084 1,890 PROGRAM CAS145 PAGE 3 DATE 04/19/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J4804 TIME 03:16 PM ESTIMATE NO. 005 BID OPENING 08/14/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/19 R.E. NAME: CHOI, GHINA DATE OF THIS ESTIMATE 04/19/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 282,054.66 972,799.79 ADJUSTMENT OF COMPENSATION -718.79 60,307.34 EXTRA WORK 4,176.86 75,196.83 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 285,512.73 1,108,303.96 030 MOBILIZATION LS 173,000.0000 173,000.00 1.000 173,000 ORIGINAL CONTRACT AMOUNT 1,763,551.00 TOTAL WORK COMPLETED 285,512.73 1,281,303.96 MATERIALS ON HAND ON SITE 46,650.02 121,117.84 DEDUCTIONS 0.00 0.00 TOTAL 332,162.75 1,402,421.80 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 10/22/18 60 11/05/18 11/05/18 06/03/19 28 82 0 0 80% 47% PROGRESS IS SATISFACTORY CHOI, GHINA RESIDENT ENGINEER PROGRAM CAS145 DATE 04/19/19