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 12/22/09 EST. NO.10 TIME 04:38 PM R.E. NAME: NILESH PANDYA 04-448804 --------------------------------------------------------------------------- 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 0010 462.31 E.W. @ F.A.(+) 091109 N 0030.0 0011 238.52 092909 N 0047.0 0012 238.52 093009 N 0048.0 0013 418.81 082409 N 21.1 0 005 0008 877.65 E.W. @ F.A.(+) 100609 N 0087.0 0009 3,912.38 101209 N 0090.0 0010 1,638.40 101409 N 0091.0 0011 327.63 101609 N 0093.0 0012 4,535.33 102609 N 0096.0 0013 3,617.25 110509 N 0097.0 0014 1,269.29 102609 N 0100.0 0015 723.67 102709 N 0101.0 0016 2,159.24 102809 N 0102.0 007 0001-3 -10,947.27 E.W. @ F.A.(+) 082609 N 0022.0 DAO CORRECTING ENTRY 0001-4 4,207.68 082609 N 0022.0 DAO CORRECTING ENTRY 0004 6,739.39 082609 N 22.1 0 009 0001 7,134.41 E.W. @ F.A.(+) 080809 N 0016.0 0002 4,141.04 100909 N 0088.0 0003 5,703.09 101209 N 0089.0 0004 6,324.65 101609 N 0092.0 0005 7,185.14 102009 N 0099.0 0006 12,108.45 101909 N 0098.0 010 0001 344.26 E.W. @ F.A.(+) 090309 N 0025.0 0002 536.99 090809 N 0026.0 0003 4,050.95 090909 N 0027.0 0004 344.26 091009 N 0028.0 0005 916.25 091409 N 0031.0 0006 18,551.42 091109 N 0029.0 0007 7,790.43 100209 N 0086.0 0008 3,424.74 091409 N 0032.0 0009 344.26 091509 N 0033.0 0010 344.26 091609 N 0034.0 0011 344.83 091609 N 0035.0 0012 285.48 091609 N 0036.0 0013 213.18 091709 N 0037.0 0014 11,752.58 091709 N 0038.0 0015 993.26 091809 N 0039.0 0016 344.26 092109 N 0040.0 0017 4,649.30 092209 N 0041.0 0018 344.26 092209 N 0042.0 0019 339.90 092209 N 0043.0 0020 872.26 092309 N 0044.0 0021 649.00 092409 N 0045.0 0022 5,194.57 092809 N 0046.0 0023 1,287.18 100509 N 0049.0 0024 3,424.74 091809 N 0095.0 130,358.20 TOTAL THIS ESTIMATE 226,279.12 TOTAL PREVIOUS ESTIMATE 356,637.32 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 12/22/09 EST. NO.10 TIME 04:38 PM R.E. NAME: NILESH PANDYA 04-448804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 12/22/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-448804 TIME 04:38 PM ESTIMATE NO. 10 BID OPENING 11/14/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/09 R.E. NAME: NILESH PANDYA DATE OF THIS ESTIMATE 12/22/09 LOCATION RERUN PROGRESS ESTIMATE 04-SCL-152-6.1/6.7 ----------------------- RGW CONSTRUCTION, INC IN SANTA CLARA COUNTY IN GILROY 550 GREENVILLE ROAD FROM 0.4 KM WEST OF UVAS CREEK LIVERMORE, CA 94550 BRIDGE TO 0.5 KM EAST OF UVAS CREEK BRIDGE FED. AID NO. ACST-P152(72)E ,PACB-P152(72)E ,RSTP-P152(72)E REPLACE BRIDGE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 1,000.0000 1,000.00 0.500 500.00 02 TIME-RELATED OVERHEAD WDAY 475.0000 204,250.00 11.000 5,225.00 159.000 75,525.00 03 TEMPORARY FENCE (TYPE ESA) M 3.5000 7,175.00 896.000 3,136.00 04 CONSTRUCTION SITE MANAGEMENT LS 20,000.0000 20,000.00 0.100 2,000.00 0.600 12,000.00 05 PREPARE STORM WATER POLLUTION LS 1,000.0000 1,000.00 1.000 1,000.00 S) PREVENTION PLAN 06 TEMPORARY SILT FENCE M 12.5000 13,750.00 0.000 0.00 07 TEMPORARY GRAVEL BAG BERM M 15.0000 3,000.00 200.000 3,000.00 08 TEMPORARY CONSTRUCTION ENTRANCE EA 2,950.0000 5,900.00 1.000 2,950.00 09 TEMPORARY COVER M2 2.0000 19,800.00 156.000 312.00 156.000 312.00 10 TEMPORARY CHECK DAM M 15.0000 4,500.00 30.500 457.50 61.500 922.50 11 TEMPORARY DRAINAGE INLET PROTECTION EA 250.0000 5,750.00 0.000 0.00 12 TEMPORARY HYDRAULIC MULCH M2 0.8200 10,168.00 0.000 0.00 S) (BONDED FIBER MATRIX) 13 STREET SWEEPING LS 10,000.0000 10,000.00 0.100 1,000.00 0.450 4,500.00 14 TEMPORARY CONCRETE WASHOUT BIN EA 1,600.0000 9,600.00 4.000 6,400.00 15 TEMPORARY CREEK DIVERSION LS 60,000.0000 60,000.00 0.500 30,000.00 16 TEMPORARY PERIMETER BARRIER M 48.0000 43,200.00 270.000 12,960.00 17 PREVENTION OF NESTING BIRDS (BRIDGES) LS 22,000.0000 22,000.00 0.250 5,500.00 18 TEMPORARY ACTIVE TREATMENT SYSTEM LS 22,000.0000 22,000.00 1.000 22,000.00 1.000 22,000.00 19 CONSTRUCTION AREA SIGNS LS 1,500.0000 1,500.00 0.750 1,125.00 S) 20 TRAFFIC CONTROL SYSTEM LS 25,000.0000 25,000.00 0.050 1,250.00 0.550 13,750.00 S) 21 PORTABLE CHANGEABLE MESSAGE SIGN EA 9,000.0000 18,000.00 2.000 18,000.00 S) 22 TEMPORARY RAILING (TYPE K) M 45.0000 44,100.00 955.000 42,975.00 PROGRAM CAS145 PAGE 2 DATE 12/22/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-448804 TIME 04:38 PM ESTIMATE NO. 10 BID OPENING 11/14/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/09 R.E. NAME: NILESH PANDYA DATE OF THIS ESTIMATE 12/22/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 TEMPORARY CRASH CUSHION MODULE EA 225.0000 9,450.00 14.000 3,150.00 24 ABANDON CULVERT EA 600.0000 1,200.00 1.000 600.00 25 REMOVE METAL BEAM GUARD RAILING M 33.0000 10,230.00 27.000 891.00 27.000 891.00 26 REMOVE PAVEMENT MARKER EA 1.5000 555.00 0.000 0.00 27 REMOVE CULVERT M 80.0000 960.00 0.000 0.00 28 REMOVE PIPE M 90.0000 1,890.00 8.000 720.00 29 REMOVE INLET EA 500.0000 2,500.00 1.000 500.00 30 REMOVE HEADWALL EA 1,250.0000 2,500.00 1.000 1,250.00 31 RELOCATE ROADSIDE SIGN-ONE POST EA 225.0000 900.00 0.000 0.00 32 RELOCATE ROADSIDE SIGN-TWO POST EA 275.0000 825.00 0.000 0.00 33 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 1.3000 8,515.00 0.000 0.00 S) 34 REMOVE CONCRETE (CHANNEL) M3 150.0000 5,100.00 34.000 5,100.00 35 REMOVE SACKED CONCRETE SLOPE M3 80.0000 79,200.00 990.000 79,200.00 PROTECTION/RSP 36 BRIDGE REMOVAL LS 100,000.0000 100,000.00 0.000 0.00 37 CLEARING AND GRUBBING LS 50,000.0000 50,000.00 0.800 40,000.00 38 ROADWAY EXCAVATION M3 12.0000 159,600.00 765.000 9,180.00 13,179.000 158,148.00 39 LEAD COMPLIANCE PLAN LS 6,500.0000 6,500.00 1.000 6,500.00 40 STRUCTURE EXCAVATION (BRIDGE) M3 165.0000 51,810.00 314.000 51,810.00 F) 41 STRUCTURE EXCAVATION (SOIL NAIL WALL) M3 40.0000 42,000.00 121.000 4,840.00 929.500 37,180.00 F) 42 STRUCTURE BACKFILL (BRIDGE) M3 128.0000 23,680.00 0.000 0.00 F) 43 STRUCTURE BACKFILL (SOIL NAIL WALL) M3 175.0000 5,775.00 0.000 0.00 F) 44 SOIL NAIL ASSEMBLY M 74.0000 260,036.00 5,617.260 415,677.24 8,711.260 644,633.24 S) 45 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 46 EROSION CONTROL (TYPE B) M2 35.0000 39,550.00 0.000 0.00 S) 47 EROSION CONTROL (TYPE D) HA 8,795.0000 35,180.00 0.000 0.00 S) 48 FIBER ROLLS M 12.0000 32,040.00 0.000 0.00 49 BIOFILTRATION STRIPS M2 4.2000 5,124.00 0.000 0.00 S) PROGRAM CAS145 PAGE 3 DATE 12/22/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-448804 TIME 04:38 PM ESTIMATE NO. 10 BID OPENING 11/14/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/09 R.E. NAME: NILESH PANDYA DATE OF THIS ESTIMATE 12/22/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 1,000.0000 8,000.00 0.000 0.00 S) 51 PLANT (GROUP W) EA 55.0000 4,950.00 0.000 0.00 52 CLASS 3 AGGREGATE BASE M3 45.0000 110,250.00 695.000 31,275.00 53 HOT MIX ASPHALT (TYPE A) TONN 100.0000 353,000.00 0.000 0.00 54 PLACE HOT MIX ASPHALT DIKE (TYPE A) M 125.0000 1,000.00 0.000 0.00 55 PLACE HOT MIX ASPHALT DIKE (TYPE D) M 13.5000 3,915.00 0.000 0.00 56 600 MM CAST-IN-DRILLED-HOLE CONCRETE M 575.0000 192,050.00 334.000 192,050.00 S) PILING 57 2.135 M CAST-IN-DRILLED-HOLE M 1,350.0000 27,000.00 20.000 27,000.00 S) CONCRETE PILING 58 1.8 M CAST-IN-DRILLED-HOLE CONCRETE M 4,200.0000 142,800.00 37.000 155,400.00 S) PILING (ROCK SOCKET) 59 2.135 M PERMANENT STEEL CASING M 2,500.0000 50,000.00 20.000 50,000.00 S) 60 PRESTRESSING CAST-IN-PLACE CONCRETE LS 99,600.0000 99,600.00 0.000 0.00 S) 61 BAT HABITAT EA 3,500.0000 3,500.00 0.000 0.00 F) 62 STRUCTURAL CONCRETE, BRIDGE FOOTING M3 385.0000 28,490.00 74.000 28,490.00 F) 63 STRUCTURAL CONCRETE, BRIDGE M3 580.0000 716,300.00 169.000 98,020.00 F) 64 STRUCTURAL CONCRETE, RETAINING WALL M3 2,000.0000 8,000.00 0.000 0.00 F) 65 CLASS 2 CONCRETE (HEADWALL) M3 3,800.0000 3,800.00 1.000 3,800.00 66 MINOR CONCRETE (MINOR STRUCTURE) M3 1,500.0000 48,000.00 5.150 7,725.00 5.150 7,725.00 F) 67 MINOR CONCRETE (BACKFILL) M3 145.0000 2,175.00 9.000 1,305.00 9.000 1,305.00 68 ARCHITECTURAL TREATMENT M2 79.0000 72,601.00 0.000 0.00 F) (SCULPTED ROCK SHOTCRETE FACING) 69 JOINT SEAL (MR 50 MM) M 300.0000 11,400.00 0.000 0.00 S) 70 BAR REINFORCING STEEL KG 6.0000 204.00 0.000 0.00 71 BAR REINFORCING STEEL (BRIDGE) KG 1.7700 332,052.00 157,282.720 278,390.41 216,032.520 382,377.56 SF) 72 BAR REINFORCING STEEL (RETAINING WALL) KG 2.3300 50,328.00 1,500.000 3,495.00 8,409.000 19,592.97 SF) 73 SHOTCRETE M3 665.0000 220,115.00 44.000 29,260.00 112.000 74,480.00 F) 74 450 MM ALTERNATIVE PIPE CULVERT (TYPE A) M 225.0000 18,225.00 51.500 11,587.50 51.500 11,587.50 75 450 MM ALTERNATIVE PIPE CULVERT (TYPE B) M 160.0000 9,760.00 0.000 0.00 76 600 MM ALTERNATIVE PIPE CULVERT (TYPE A) M 160.0000 56,960.00 80.000 12,800.00 80.000 12,800.00 PROGRAM CAS145 PAGE 4 DATE 12/22/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-448804 TIME 04:38 PM ESTIMATE NO. 10 BID OPENING 11/14/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/09 R.E. NAME: NILESH PANDYA DATE OF THIS ESTIMATE 12/22/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 77 600 MM ALTERNATIVE PIPE CULVERT (TYPE B) M 195.0000 3,900.00 20.000 3,900.00 78 300 MM CORRUGATED STEEL PIPE M 120.0000 2,040.00 0.000 0.00 79 200 MM PERFORATED PLASTIC M 90.0000 26,100.00 0.000 0.00 PIPE UNDERDRAIN 80 GEOCOMPOSITE DRAIN M2 150.0000 24,150.00 20.000 3,000.00 144.000 21,600.00 F) 81 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 82 PERMEABLE MATERIAL (BLANKET) M3 70.0000 80,500.00 0.000 0.00 83 450 MM CORRUGATED STEEL PIPE DOWNDRAIN M 170.0000 3,060.00 0.000 0.00 (2.77 MM THICK) 84 300 MM WELDED STEEL PIPE (2.67 MM THICK) M 1,100.0000 30,800.00 0.000 0.00 85 300 MM STEEL FLARED END SECTION EA 175.0000 175.00 0.000 0.00 86 450 MM ALTERNATIVE FLARED END SECTION EA 120.0000 120.00 0.000 0.00 87 600 MM ALTERNATIVE FLARED END SECTION EA 225.0000 225.00 0.000 0.00 88 ROCK SLOPE PROTECTION M3 100.0000 63,000.00 305.800 30,580.00 (BACKING NO. 1, METHOD B) 89 ROCK SLOPE PROTECTION M3 350.0000 5,950.00 0.000 0.00 (BACKING NO. 2, METHOD B) 90 ROCK SLOPE PROTECTION (1/2T, METHOD B) M3 100.0000 143,000.00 865.910 86,591.00 91 ROCK SLOPE PROTECTION (1/4T, METHOD B) M3 220.0000 8,580.00 0.000 0.00 92 ROCK SLOPE PROTECTION FABRIC M2 1.0000 2,570.00 661.000 661.00 93 MINOR CONCRETE (MISCELLANEOUS M3 1,120.0000 21,280.00 0.000 0.00 CONSTRUCTION) 94 MINOR CONCRETE (GUTTER) M 98.0000 14,700.00 0.000 0.00 F) 95 MISCELLANEOUS IRON AND STEEL KG 3.0000 11,130.00 0.000 0.00 SF) 96 BRIDGE DECK DRAINAGE SYSTEM KG 22.0000 18,480.00 0.000 0.00 SF) 97 CHAIN LINK FENCE (TYPE CL-1.2, M 76.0000 11,628.00 0.000 0.00 SF)VINYL-CLAD) 98 METAL BEAM GUARD RAILING M 80.0000 12,000.00 0.000 0.00 S) (2.1 M WOOD POST) 99 TRANSITION RAILING (TYPE WB) EA 3,200.0000 9,600.00 0.000 0.00 S) 00 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,800.0000 19,000.00 0.000 0.00 S) 01 CRASH CUSHION, SAND FILLED EA 6,000.0000 6,000.00 0.000 0.00 02 CONRETE BARRIER (TYPE 60D MODIFIED) M 260.0000 38,220.00 0.000 0.00 F) 03 CONCRETE BARRIER (TYPE 732) M 220.0000 43,340.00 0.000 0.00 F) PROGRAM CAS145 PAGE 5 DATE 12/22/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-448804 TIME 04:38 PM ESTIMATE NO. 10 BID OPENING 11/14/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/09 R.E. NAME: NILESH PANDYA DATE OF THIS ESTIMATE 12/22/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 04 100 MM THERMOPLASTIC TRAFFIC STRIPE M 2.3000 9,246.00 0.000 0.00 S) 05 200 MM THERMOPLASTIC TRAFFIC STRIPE M 4.5500 1,274.00 0.000 0.00 S) 06 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.7000 221.00 0.000 0.00 S) (BROKEN 5.18 M - 2.14 M) 07 TWO-COMPONENT PAINT PAVEMENT MARKING M2 455.0000 27,300.00 0.000 0.00 S) 08 PAVEMENT MARKER (RETROREFLECTIVE) EA 11.5000 3,220.00 0.000 0.00 S) 09 PAVEMENT MARKER (RETROREFLECTIVE-SPECIAL EA 11.5000 1,035.00 0.000 0.00 S) TYPE G) 10 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 11 REMOVE BASE AND SURFACING M3 35.0000 22,750.00 0.000 0.00 PROGRAM CAS145 PAGE 6 DATE 12/22/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-448804 TIME 04:38 PM ESTIMATE NO. 10 BID OPENING 11/14/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/09 R.E. NAME: NILESH PANDYA DATE OF THIS ESTIMATE 12/22/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 810,395.65 2,525,472.77 ADJUSTMENT OF COMPENSATION 0.00 160,000.00 EXTRA WORK 130,358.20 196,637.32 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 940,753.85 2,882,110.09 12 MOBILIZATION LS 498,000.0000 498,000.00 0.050 24,900.00 1.000 498,000.00 ORIGINAL CONTRACT AMOUNT 5,223,882.00 TOTAL WORK COMPLETED 965,653.85 3,380,110.09 MATERIALS ON HAND ON SITE 154,245.26 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 965,653.85 3,534,355.35 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 12/12/08 430 02/05/09 02/05/09 02/24/11 184 32 50 0 51% 38% PROGRESS IS SATISFACTORY NILESH PANDYA RESIDENT ENGINEER PROGRAM CAS145 DATE 12/22/09