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 09/20/16 EST. NO. 013 TIME 09:40 AM R.E. NAME: TYLER LAVERING 05-1F8904 --------------------------------------------------------------------------- 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 0006 4,950.00 E.W. @ F.A.(+) 050216 N 0012.0 003 0001 787.50 E.W. @ F.A.(+) 021016 N 0013.0 004 0009 902.37 E.W. @ F.A.(+) 021016 N 0009.3 0010 351.83 050516 N 0014.0 6,991.70 TOTAL THIS ESTIMATE 37,004.62 TOTAL PREVIOUS ESTIMATE 43,996.32 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 09/20/16 EST. NO. 013 TIME 09:40 AM R.E. NAME: TYLER LAVERING 05-1F8904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISS ANNUAL CEM-4401 -10,000.00 004 RECD ANNUAL CEM-4401 10,000.00 010 NO HMA TEST RESULTS -1,000.00 013 -1,000.00 -1,000.00 LABOR COMPLIANCE VIOLATION MISS PAYROLLS -5,000.00 005 MISS PAYROLLS -10,000.00 006 RECD PAYROLLS #05,06 15,000.00 008 0.00 0.00 TOTAL DEDUCTIONS -1,000.00 -1,000.00 PROGRAM CAS145 PAGE 1 DATE 09/20/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1F8904 TIME 09:40 AM ESTIMATE NO. 013 BID OPENING 04/14/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/16 R.E. NAME: TYLER LAVERING DATE OF THIS ESTIMATE 09/20/16 LOCATION PROGRESS ESTIMATE 05-MON-1-28.0/28.4 ----------------- RGW CONSTRUCTION, INC. IN MONTEREY COUNTY NEAR LUCIA FROM 550 GREENVILLE RD 0.1 MILE SOUTH OF BIG CREEK BRIDGE LIVERMORE CA 94550 TO 2.8 MILES SOUTH OF DOLAN CREEK BRIDGE FED. AID NO. STP-P001(591)E CONSTRUCT VIADUCT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 1.000 1,500 002 CONSTRUCTION AREA SIGNS LS 10,000.0000 10,000.00 0.200 2,000.00 0.800 8,000 003 TRAFFIC CONTROL SYSTEM LS 58,500.0000 58,500.00 0.250 14,625.00 0.750 43,875 004 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 10.0000 240.00 24.000 240 005 TEMPORARY TRAFFIC STRIPE (PAINT) LF 2.0000 4,500.00 2,517.000 5,034 006 TEMPORARY SIGNAL SYSTEM LS 195,230.9000 195,230.90 0.220 42,950.80 0.850 165,946 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 40,000.0000 40,000.00 0.420 16,800.00 0.750 30,000 008 TEMPORARY RAILING (TYPE K) LF 28.0000 22,400.00 240.000 6,720 009 TEMPORARY ALTERNATIVE CRASH CUSHION EA 3,200.0000 12,800.00 2.000 6,400 SYSTEM 010 JOB SITE MANAGEMENT LS 28,000.0000 28,000.00 0.400 11,200.00 0.850 23,800 011 PREPARE WATER POLLUTION CONTROL PROGRAM LS 600.0000 600.00 0.750 450 012 TEMPORARY CHECK DAM LF 15.0000 4,500.00 0.000 0 013 TEMPORARY DRAINAGE INLET PROTECTION EA 250.0000 1,250.00 1.000 250.00 4.000 1,000 014 TEMPORARY CONCRETE WASHOUT LS 6,000.0000 6,000.00 0.250 1,500.00 0.750 4,500 015 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 2.0000 5,520.00 1,054.000 2,108 STRIPE (HAZARDOUS WASTE) 016 REMOVE PAINTED TRAFFIC STRIPE LF 1.5000 1,635.00 0.000 0 017 REMOVE PAINTED PAVEMENT MARKING SQFT 10.0000 480.00 24.000 240 018 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 6.0000 408.00 0.000 0 019 REMOVE PAVEMENT MARKER EA 1.0000 130.00 64.000 64 020 REMOVE INLET EA 800.0000 800.00 1.000 800 021 SALVAGE CONCRETE BARRIER (TYPE K) LF 15.0000 5,100.00 0.000 0 022 RELOCATE CONCRETE BARRIER (TYPE K) LF 5.0000 1,400.00 560.000 2,800 PROGRAM CAS145 PAGE 2 DATE 09/20/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1F8904 TIME 09:40 AM ESTIMATE NO. 013 BID OPENING 04/14/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/16 R.E. NAME: TYLER LAVERING DATE OF THIS ESTIMATE 09/20/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 45.0000 8,550.00 0.000 0 024 REMOVE EXISTING TEMPORARY SIGNAL SYSTEM LS 12,689.1000 12,689.10 1.000 12,689 025 ROADWAY EXCAVATION CY 160.0000 128,000.00 458.000 73,280 026 STRUCTURE EXCAVATION (BRIDGE) CY 150.0000 238,650.00 1,590.700 238,605 (F) 027 STRUCTURE EXCAVATION (SOLDIER PILE WALL) CY 400.0000 22,800.00 57.000 22,800 (F) 028 STRUCTURE BACKFILL (BRIDGE) CY 275.0000 26,125.00 95.000 26,125 (F) 029 STRUCTURE BACKFILL (SOLDIER PILE WALL) CY 200.0000 7,200.00 18.000 3,600 (F) 030 CONCRETE BACKFILL (SOLDIER PILE WALL) CY 1,000.0000 56,000.00 56.000 56,000 (F) 031 LEAN CONCRETE BACKFILL CY 423.0000 10,998.00 26.000 10,998 (F) 032 WOOD BENCH EA 1,800.0000 1,800.00 0.000 0 033 BOULDER EA 400.0000 2,400.00 0.000 0 034 CLASS 2 AGGREGATE BASE (CY) CY 140.0000 93,800.00 426.000 59,640 035 HOT MIX ASPHALT (TYPE A) TON 225.0000 130,500.00 190.310 42,819 036 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 18.0000 1,350.00 0.000 0 037 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 18.0000 1,980.00 0.000 0 038 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 18.0000 1,224.00 0.000 0 039 TACK COAT TON 1,800.0000 900.00 0.000 0 040 STEEL SOLDIER PILE (HP 14X89) LF 48.3500 22,047.60 456.000 22,047 041 30" DRILLED HOLE LF 228.7100 105,206.60 459.500 105,092 042 48" PERMANENT STEEL CASING LF 227.8900 14,584.96 64.900 14,790 043 24" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 583.1300 198,264.20 339.500 197,972 044 48" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 606.6500 38,825.60 65.950 40,008 045 36" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 556.8200 95,773.04 170.880 95,149 (ROCK SOCKET) 046 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 1,100.0000 41,800.00 38.000 41,800 (F) 047 STRUCTURAL CONCRETE, BRIDGE CY 2,300.0000 736,000.00 90.390 207,897.00 307.640 707,572 (F) 048 STRUCTURAL CONCRETE, CAP BEAM CY 2,800.0000 44,800.00 16.000 44,800 (F) 049 STRUCTURAL CONCRETE, APPROACH SLAB CY 2,200.0000 41,800.00 8.420 18,524 (F) (TYPE EQ MODIFIED) PROGRAM CAS145 PAGE 3 DATE 09/20/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1F8904 TIME 09:40 AM ESTIMATE NO. 013 BID OPENING 04/14/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/16 R.E. NAME: TYLER LAVERING DATE OF THIS ESTIMATE 09/20/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 MINOR CONCRETE (MINOR STRUCTURE) CY 2,400.0000 12,720.00 3.940 9,456.00 5.300 12,720 (F) 051 FURNISH PRECAST PRESTRESSED CONCRETE EA 15,000.0000 180,000.00 12.000 180,000 GIRDER (40'-50') 052 FURNISH PRECAST PRESTRESSED CONCRETE EA 18,000.0000 36,000.00 2.000 36,000 GIRDER (60'-70') 053 FURNISH PRECAST PRESTRESSED CONCRETE EA 20,000.0000 80,000.00 4.000 80,000 GIRDER (70'-80') 054 ERECT PRECAST PRESTRESSED CONCRETE EA 5,500.0000 99,000.00 18.000 99,000 GIRDER 055 JOINT SEAL (MR 2") LF 128.0000 8,704.00 0.000 0 056 JOINT SEAL (TYPE AL) LF 17.0000 2,975.00 0.000 0 057 BAR REINFORCING STEEL (BRIDGE) LB 2.0000 168,836.00 70,906.000 141,812 (F) 058 BAR REINFORCING STEEL (RETAINING WALL) LB 2.0000 3,876.00 1,938.000 3,876 (F) 059 BAR REINFORCING STEEL (EPOXY COATED) LB 2.0000 154,908.00 38,727.000 77,454.00 77,454.000 154,908 (F) (BRIDGE) 060 HEADED BAR REINFORCEMENT EA 30.0000 720.00 24.000 720 (F) 061 TIMBER LAGGING MFBM 5,000.0000 30,000.00 6.000 30,000 (F) 062 CLEAN AND PAINT STEEL SOLDIER PILING LS 18,000.0000 18,000.00 1.000 18,000 063 CLEAN AND PAINT PERMANENT STEEL CASINGS LS 8,600.0000 8,600.00 1.000 8,600 064 STAIN GALVANIZED SURFACES LS 12,000.0000 12,000.00 0.900 10,800 065 24" ALTERNATIVE PIPE CULVERT LF 340.0000 30,600.00 40.000 13,600.00 90.000 30,600 066 3" PLASTIC PIPE (OUTLET) LF 48.0000 8,160.00 154.000 7,392 067 INLET DEPRESSION EA 1,260.0000 1,260.00 0.000 0 068 MISCELLANEOUS IRON AND STEEL LB 3.0000 2,940.00 717.000 2,151.00 980.000 2,940 (F) 069 DELINEATOR (CLASS 1) EA 75.0000 1,350.00 0.000 0 070 GUARD RAILING DELINEATOR EA 65.0000 195.00 0.000 0 071 OBJECT MARKER EA 100.0000 400.00 0.000 0 072 MIDWEST GUARDRAIL SYSTEM (8' POST) LF 100.0000 15,000.00 150.000 15,000 073 TRANSITION RAILING (TYPE WB-31) EA 3,600.0000 3,600.00 1.000 3,600 074 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,600.0000 2,600.00 1.000 2,600 075 CRASH CUSHION (TYPE TAU-II) EA 30,200.0000 30,200.00 1.000 30,200 076 CALIFORNIA ST-70 BRIDGE RAIL LF 435.0000 84,825.00 175.500 76,342 (MODIFIED) PROGRAM CAS145 PAGE 4 DATE 09/20/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1F8904 TIME 09:40 AM ESTIMATE NO. 013 BID OPENING 04/14/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/16 R.E. NAME: TYLER LAVERING DATE OF THIS ESTIMATE 09/20/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 THERMOPLASTIC TRAFFIC STRIPE LF 2.5000 7,400.00 0.000 0 (SPRAYABLE) 078 PAVEMENT MARKER (RETROREFLECTIVE) EA 6.0000 780.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 09/20/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1F8904 TIME 09:40 AM ESTIMATE NO. 013 BID OPENING 04/14/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/16 R.E. NAME: TYLER LAVERING DATE OF THIS ESTIMATE 09/20/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 399,883.80 3,082,901.14 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 6,991.70 43,996.32 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 406,875.50 3,126,897.46 079 MOBILIZATION LS 387,850.0000 387,850.00 1.000 387,850 ORIGINAL CONTRACT AMOUNT 3,878,561.00 TOTAL WORK COMPLETED 406,875.50 3,514,747.46 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -1,000.00 -1,000.00 TOTAL 405,875.50 3,513,747.46 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 06/10/15 280 08/04/15 00/00/00 10/19/16 260 22 0 0 89% 93% PROGRESS IS SATISFACTORY TYLER LAVERING RESIDENT ENGINEER PROGRAM CAS145 DATE 09/20/16