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 11/13/24 EST. NO. 003 TIME 11:37 AM R.E. NAME: NGUYEN, HUNG 04-0P9804 --------------------------------------------------------------------------- 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 11/13/24 EST. NO. 003 TIME 11:37 AM R.E. NAME: NGUYEN, HUNG 04-0P9804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE INCORRECTED CEM-1201 -48,737.50 001 MISSING FINAL DBE -10,000.00 003 RETURN ADM EST#1 48,737.50 003 38,737.50 -10,000.00 TOTAL DEDUCTIONS 38,737.50 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 11/13/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0P9804 TIME 11:37 AM ESTIMATE NO. 003 BID OPENING 12/14/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/24 R.E. NAME: NGUYEN, HUNG DATE OF THIS ESTIMATE 11/13/24 LOCATION PROGRESS ESTIMATE 04-SCL-82-11.4/26.3 ----------------- BUGLER CONSTRUCTION, INC. SANTA CLARA COUNTY AT VARIOUS LOCATIONS 4847 HOPYARD RD. SUITE 4-395 FROM DE LA CRUZ BOULEVARD OVERCROSSING TO PLEASANTON CA 94588 SAN FRANCISQUITO CREEK BRIDGE FED. AID NO. N O N E REPLACE BRIDGE RAIL, CURB RAMP, SIDEWALK, ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 INSTALL 6" GAS LINE WITH 10" STEEL LF 22.0000 5,500.00 0.000 0 CASING 002 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 1.000 2,000 003 LEVEL 2 CRITICAL PATH METHOD SCHEDULE LS 10,000.0000 10,000.00 0.250 2,500.00 0.500 5,000 004 TIME-RELATED OVERHEAD (WDAY) WDAY 2,200.0000 495,000.00 21.000 46,200.00 60.000 132,000 005 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 12,000.00 0.000 0 MEETING 006 HOURLY OFF-SITE HR 200.0000 2,000.00 0.000 0 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 007 CONSTRUCTION AREA SIGNS LS 95,000.0000 95,000.00 0.700 66,500 008 TRAFFIC CONTROL SYSTEM LS 325,000.0000 325,000.00 0.100 32,500.00 0.350 113,750 009 FLASHING ARROW SIGN EA 4,000.0000 20,000.00 1.000 4,000.00 2.000 8,000 010 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 13.0000 2,340.00 174.000 2,262 011 TEMPORARY TRAFFIC STRIPE (PAINT) LF 3.0000 5,970.00 2,082.000 6,246 012 CHANNELIZER (SURFACE MOUNTED) EA 80.0000 16,000.00 21.000 1,680.00 100.000 8,000 013 PORTABLE RADAR SPEED FEEDBACK SIGN EA 150.0000 24,000.00 0.000 0 SYSTEM DAY 014 TEMPORARY PAVEMENT MARKER EA 15.0000 750.00 50.000 750 015 TEMPORARY BARRIER SYSTEM LF 60.0000 84,000.00 100.000 6,000.00 180.000 10,800 016 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 6,000.0000 6,000.00 0.200 1,200.00 0.400 2,400 017 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 80,000.0000 80,000.00 0.200 16,000.00 0.400 32,000 018 ALTERNATIVE TEMPORARY CRASH CUSHION TL-2 EA 3,000.0000 18,000.00 1.000 3,000.00 2.000 6,000 019 TEMPORARY TRAFFIC SCREEN LF 5.0000 7,000.00 100.000 500.00 180.000 900 020 JOB SITE MANAGEMENT LS 25,000.0000 25,000.00 0.100 2,500.00 0.300 7,500 021 WATER POLLUTION CONTROL PROGRAM LS 2,000.0000 2,000.00 0.700 1,400 022 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 11/13/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0P9804 TIME 11:37 AM ESTIMATE NO. 003 BID OPENING 12/14/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/24 R.E. NAME: NGUYEN, HUNG DATE OF THIS ESTIMATE 11/13/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 1,000.00 0.000 0 024 TEMPORARY FIBER ROLL LF 10.0000 7,900.00 170.000 1,700 025 STREET SWEEPING LS 15,000.0000 15,000.00 0.100 1,500.00 0.300 4,500 026 TEMPORARY CONCRETE WASHOUT LS 18,000.0000 18,000.00 0.250 4,500.00 0.250 4,500 027 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 5.0000 1,550.00 295.000 1,475 STRIPE (HAZARDOUS WASTE) 028 REMOVE YELLOW THERMOPLASTIC PAVEMENT SQFT 25.0000 200.00 0.000 0 MARKING (HAZARDOUS WASTE) 029 WORK AREA MONITORING (BRIDGE) LS 10,000.0000 10,000.00 0.400 4,000 030 TREATED WOOD WASTE LB 0.7500 967.50 0.000 0 031 NOISE MONITORING LS 22,000.0000 22,000.00 0.250 5,500.00 0.250 5,500 032 CLEARING AND GRUBBING (LS) LS 25,000.0000 25,000.00 0.250 6,250.00 0.250 6,250 033 ROADWAY EXCAVATION CY 650.0000 53,300.00 0.000 0 034 ROADWAY EXCAVATION (TYPE Z-2) (AERIALLY CY 675.0000 8,100.00 0.000 0 DEPOSITED LEAD) 035 ROADWAY EXCAVATION (TYPE COM) (AERIALLY CY 550.0000 6,600.00 0.000 0 DEPOSITED LEAD) 036 STRUCTURE EXCAVATION (BRIDGE) CY 400.0000 1,600.00 4.000 1,600 (F) 037 STRUCTURE BACKFILL (BRIDGE) CY 325.0000 39,000.00 4.000 1,300.00 4.000 1,300 (F) 038 IMPORTED BORROW (CY) CY 550.0000 22,000.00 0.000 0 039 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 2,500.0000 5,000.00 0.000 0 040 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 2.0000 5,720.00 0.000 0 041 HYDROMULCH SQFT 1.0000 2,860.00 0.000 0 042 FIBER ROLLS LF 12.0000 3,840.00 0.000 0 043 HYDROSEED SQFT 1.0000 2,860.00 0.000 0 044 COMPOST (CY) CY 400.0000 3,600.00 0.000 0 045 CLASS 2 AGGREGATE BASE (CY) CY 400.0000 68,000.00 0.000 0 046 BASE BOND BREAKER SQYD 20.0000 660.00 0.000 0 047 HOT MIX ASPHALT (TYPE A) TON 900.0000 171,000.00 0.000 0 048 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 1,000.0000 360,000.00 0.000 0 049 TACK COAT TON 3,000.0000 2,100.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 11/13/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0P9804 TIME 11:37 AM ESTIMATE NO. 003 BID OPENING 12/14/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/24 R.E. NAME: NGUYEN, HUNG DATE OF THIS ESTIMATE 11/13/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 12.0000 31,920.00 0.000 0 051 REMOVE BASE AND SURFACING CY 450.0000 49,500.00 0.000 0 052 STRUCTURAL CONCRETE, BRIDGE CY 9,000.0000 94,500.00 0.000 0 (F) 053 STRUCTURAL CONCRETE, BRIDGE (POLYMER CY 400.0000 51,200.00 0.000 0 (F) FIBER) 054 STRUCTURAL CONCRETE, BARRIER SLAB CY 1,800.0000 88,200.00 22.000 39,600.00 22.000 39,600 (F) 055 AGGREGATE BASE (APPROACH SLAB) CY 1,400.0000 11,200.00 0.000 0 056 STRUCTURAL CONCRETE, DRAINAGE INLET CY 3,500.0000 31,500.00 0.000 0 057 STRUCTURAL CONCRETE, APPROACH SLAB (TYPE CY 1,800.0000 144,000.00 0.000 0 R MODIFIED) 058 DRILL AND BOND DOWEL LF 60.0000 65,460.00 70.000 4,200 059 DRILL AND BOND DOWEL (CHEMICAL LF 70.0000 20,580.00 0.000 0 ADHESIVE)(LF) 060 CLEAN EXPANSION JOINT LF 60.0000 11,340.00 0.000 0 061 JOINT SEAL (MR 1") LF 70.0000 13,230.00 0.000 0 062 BAR REINFORCING STEEL (BRIDGE) LB 4.0000 124,172.00 4,087.000 16,348 (F) 063 FURNISH SIGN STRUCTURE (BRIDGE MOUNTED LB 20.0000 8,140.00 0.000 0 (F) WITHOUT WALKWAY) 064 INSTALL SIGN STRUCTURE (BRIDGE MOUNTED LB 17.0000 6,919.00 0.000 0 (F) WITHOUT WALKWAY) 065 REMOVE BRIDGE MOUNTED SIGN EA 6,000.0000 6,000.00 0.000 0 066 PEDESTRIAN BARRICADE EA 400.0000 800.00 0.000 0 067 BRIDGE REMOVAL (PORTION), LOCATION A LS 160,000.0000 160,000.00 0.000 0 068 BRIDGE REMOVAL (PORTION), LOCATION B LS 300,000.0000 300,000.00 0.000 0 069 BRIDGE REMOVAL (PORTION), LOCATION C LS 200,000.0000 200,000.00 0.400 80,000 070 CONCRETE REMOVAL PORTION CY 900.0000 15,300.00 17.000 15,300.00 17.000 15,300 071 RAPID STRENGTH CONCRETE CY 1,500.0000 12,000.00 0.000 0 072 ABANDON PEDESTRIAN UNDERCROSSING LS 75,000.0000 75,000.00 0.300 22,500.00 0.300 22,500 073 54" REINFORCED CONCRETE PIPE LF 3,000.0000 24,000.00 0.000 0 074 REMOVE CULVERT (LF) LF 300.0000 4,200.00 0.000 0 075 REMOVE PIPE (LF) LF 40.0000 6,400.00 0.000 0 076 CAP INLET EA 8,000.0000 8,000.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 11/13/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0P9804 TIME 11:37 AM ESTIMATE NO. 003 BID OPENING 12/14/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/24 R.E. NAME: NGUYEN, HUNG DATE OF THIS ESTIMATE 11/13/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 MINOR CONCRETE (CURB) (LF) LF 75.0000 51,750.00 0.000 0 078 DETECTABLE WARNING SURFACE SQFT 60.0000 40,200.00 0.000 0 079 MINOR CONCRETE (CURB AND GUTTER) CY 2,200.0000 112,200.00 0.000 0 080 MINOR CONCRETE (GUTTER DEPRESSION) CY 9,000.0000 3,600.00 0.000 0 081 MINOR CONCRETE (CURB, GUTTER, SIDEWALK CY 2,200.0000 264,000.00 0.000 0 AND DRIVEWAY) 082 MINOR CONCRETE (ISLAND PAVING) CY 1,600.0000 32,000.00 0.000 0 083 MINOR CONCRETE (SIDEWALK) CY 2,000.0000 6,000.00 0.000 0 084 REMOVE CONCRETE CURB (LF) LF 20.0000 7,400.00 0.000 0 085 REMOVE CONCRETE CURB AND SIDEWALK (LF) LF 50.0000 6,000.00 0.000 0 086 REMOVE CONCRETE ISLAND (PORTIONS) (CY) CY 70.0000 4,760.00 0.000 0 087 REMOVE CONCRETE SIDEWALK AND DRIVEWAY CY 900.0000 5,400.00 0.000 0 088 REMOVE CONCRETE (CURB AND GUTTER) LF 35.0000 4,550.00 0.000 0 089 REMOVE CONCRETE (CURB, GUTTER, AND LF 50.0000 14,500.00 0.000 0 SIDEWALK) (LF) 090 PRE/POST CONSTRUCTION SURVEYS EA 500.0000 9,500.00 0.000 0 091 MISCELLANEOUS IRON AND STEEL LB 7.0000 3,311.00 0.000 0 (F) 092 MISCELLANEOUS METAL (BRIDGE) LB 25.0000 48,950.00 159.500 3,987.50 159.500 3,987 (F) 093 PREPARE AND STAIN CONCRETE SQFT 200.0000 600.00 0.000 0 094 STAIN GALVANIZED SURFACES (LF) LF 10.0000 3,690.00 0.000 0 095 CHAIN LINK FENCE (TYPE CL-6) LF 120.0000 5,400.00 0.000 0 096 REMOVE CHAIN LINK FENCE LF 15.0000 675.00 0.000 0 097 RECONSTRUCT CHAIN LINK FENCE LF 100.0000 1,000.00 0.000 0 098 REMOVE PAVEMENT MARKER EA 7.0000 1,050.00 70.000 490 099 GUARD RAILING DELINEATOR EA 45.0000 135.00 0.000 0 100 PAVEMENT MARKER (RETROREFLECTIVE) EA 13.0000 962.00 55.000 715 101 REMOVE ROADSIDE SIGN EA 350.0000 1,050.00 0.000 0 102 REMOVE ROADSIDE SIGN (WOOD POST) EA 400.0000 3,200.00 3.000 1,200 103 REMOVE ROADSIDE SIGN PANEL EA 400.0000 1,600.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 11/13/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0P9804 TIME 11:37 AM ESTIMATE NO. 003 BID OPENING 12/14/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/24 R.E. NAME: NGUYEN, HUNG DATE OF THIS ESTIMATE 11/13/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 RESET ROADSIDE SIGN EA 800.0000 1,600.00 0.000 0 105 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 17.0000 5,100.00 0.000 0 (0.063"-UNFRAMED) 106 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 100.0000 1,400.00 0.000 0 (0.080"-UNFRAMED) 107 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 30.0000 1,890.00 0.000 0 (0.063"-FRAMED) 108 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 30.0000 1,260.00 0.000 0 (0.080"-FRAMED) 109 ROADSIDE SIGN - ONE POST EA 600.0000 13,800.00 0.000 0 110 ROADSIDE SIGN - TWO POST EA 1,200.0000 2,400.00 0.000 0 111 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 300.0000 4,200.00 0.000 0 METHOD) 112 INSTALL SIGN ON EXISTING STRUCTURE EA 15,000.0000 15,000.00 0.000 0 113 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 400.0000 11,600.00 0.000 0 114 CHAIN LINK RAILING (TYPE 6) LF 300.0000 99,900.00 0.000 0 (F) 115 TUBULAR HANDRAILING LF 140.0000 25,760.00 0.000 0 (F) 116 TUBULAR BICYCLE RAILING LF 275.0000 50,600.00 0.000 0 (F) 117 TRANSITION RAILING (TYPE WB-31) EA 10,000.0000 10,000.00 0.000 0 118 END CAP (TYPE TC) EA 600.0000 600.00 0.000 0 119 CONCRETE BARRIER (TYPE 85SW MODIFIED) LF 2,000.0000 472,000.00 92.000 184,000.00 92.000 184,000 (F) 120 CONCRETE BARRIER (TYPE 732SW MODIFIED) LF 810.0000 421,200.00 0.000 0 (F) 121 CONCRETE BARRIER (TYPE 836 MODIFIED) LF 420.0000 77,280.00 0.000 0 (F) 122 REMOVE GUARDRAIL LF 25.0000 1,325.00 0.000 0 123 SALVAGE METAL BRIDGE RAILING LF 25.0000 23,425.00 246.000 6,150.00 246.000 6,150 124 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 12.0000 89,280.00 0.000 0 WET NIGHT VISIBILITY) 125 6" THERMOPLASTIC TRAFFIC STRIPE LF 6.0000 5,640.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 126 6" THERMOPLASTIC TRAFFIC STRIPE LF 6.0000 2,460.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 127 8" THERMOPLASTIC TRAFFIC STRIPE LF 7.0000 4,200.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 128 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.2500 2,575.00 1,535.000 1,918 129 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 15,680.00 170.000 680 PROGRAM CAS145 PAGE 6 DATE 11/13/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0P9804 TIME 11:37 AM ESTIMATE NO. 003 BID OPENING 12/14/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/24 R.E. NAME: NGUYEN, HUNG DATE OF THIS ESTIMATE 11/13/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 130 PEDESTRIAN HYBRID BEACON SYSTEMS LS 450,000.0000 450,000.00 0.000 0 131 MODIFYING LIGHTING SYSTEMS LS 350,000.0000 350,000.00 0.000 0 132 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 925,000.0000 925,000.00 0.000 0 PROGRAM CAS145 PAGE 7 DATE 11/13/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0P9804 TIME 11:37 AM ESTIMATE NO. 003 BID OPENING 12/14/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/24 R.E. NAME: NGUYEN, HUNG DATE OF THIS ESTIMATE 11/13/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 406,667.50 813,422.25 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 406,667.50 813,422.25 133 MOBILIZATION LS 800,000.0000 800,000.00 0.250 200,000.00 0.750 600,000 ORIGINAL CONTRACT AMOUNT 8,177,636.50 TOTAL WORK COMPLETED 606,667.50 1,413,422.25 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 38,737.50 -10,000.00 TOTAL 645,405.00 1,403,422.25 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 05/13/24 225 07/08/24 07/08/24 07/25/25 57 38 0 0 17% 25% PROGRESS IS SATISFACTORY NGUYEN, HUNG RESIDENT ENGINEER