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 03/21/13 EST. NO.01 TIME 09:03 AM R.E. NAME: NGUYEN, HUNG V. 04-153204 --------------------------------------------------------------------------- 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 03/21/13 EST. NO.01 TIME 09:03 AM R.E. NAME: NGUYEN, HUNG V. 04-153204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 03/21/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-153204 TIME 09:03 AM ESTIMATE NO. 01 BID OPENING 10/02/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/13 R.E. NAME: NGUYEN, HUNG V. DATE OF THIS ESTIMATE 03/21/13 LOCATION PROGRESS ESTIMATE 04-SCL-680-0.0/9.9 ----------------- BAY CITIES PAVING & GRADING IN ALAMEDA AND SANTA CLARA COUNTIES INC IN MILPITAS AND SAN JOSE FROM RTE P O BOX 6227 280-680/ 101 SEPARATION TO SCOTT CONCORD, CA 94524 CREEK ROAD OC FED. AID NO. IM-680 -1(68)8E WIDEN RAMP & INSTALL TRAFFIC SYSTEM ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,550.0000 5,550.00 0.000 0 002 TEMPORARY REINFORCED SILT FENCE LF 7.5000 105,750.00 0.000 0 003 CONSTRUCTION SITE MANAGEMENT LS 19,000.0000 19,000.00 0.000 0 004 PREPARE STORM WATER POLLUTION LS 1,850.0000 1,850.00 0.500 925.00 0.500 925 PREVENTION PLAN 005 TEMPORARY FIBER ROLL LF 3.1200 12,480.00 0.000 0 006 TEMPORARY SILT FENCE LF 2.5400 3,810.00 0.000 0 007 TEMPORARY COVER SQYD 2.6400 264.00 0.000 0 008 TEMPORARY CHECK DAM LF 7.9300 3,965.00 0.000 0 009 TEMPORARY DRAINAGE INLET PROTECTION EA 206.0000 7,416.00 0.000 0 010 TEMPORARY HYDRAULIC MULCH SQYD 1.8500 4,625.00 0.000 0 (BONDED FIBER MATRIX) 011 STREET SWEEPING LS 34,000.0000 34,000.00 0.000 0 012 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,725.0000 1,725.00 0.000 0 013 RAIN EVENT ACTION PLAN EA 500.0000 41,000.00 0.000 0 014 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 015 STORM WATER SAMPLING AND ANALYSIS DAY EA 475.0000 28,500.00 0.000 0 016 TIME-RELATED OVERHEAD (LS) LS 340,000.0000 340,000.00 0.030 10,200.00 0.030 10,200 017 CONSTRUCTION AREA SIGNS LS 60,850.0000 60,850.00 0.300 18,255.00 0.300 18,255 018 TRAFFIC CONTROL SYSTEM LS 265,000.0000 265,000.00 0.000 0 019 PORTABLE CHANGEABLE MESSAGE SIGN LS 42,000.0000 42,000.00 0.000 0 020 TEMPORARY RAILING (TYPE K) LF 10.0000 236,000.00 0.000 0 021 TEMPORARY CRASH CUSHION MODULE EA 185.0000 5,920.00 0.000 0 022 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 2.1100 16,816.70 0.000 0 STRIPE (HAZARDOUS WASTE) PROGRAM CAS145 PAGE 2 DATE 03/21/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-153204 TIME 09:03 AM ESTIMATE NO. 01 BID OPENING 10/02/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/13 R.E. NAME: NGUYEN, HUNG V. DATE OF THIS ESTIMATE 03/21/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 NOISE MONITORING LS 500.0000 500.00 0.000 0 024 ABANDON CULVERT (LF) LF 39.0000 3,549.00 0.000 0 025 ABANDON INLET EA 900.0000 1,800.00 0.000 0 026 REMOVE CHAIN LINK FENCE LF 10.0000 490.00 0.000 0 027 REMOVE METAL BEAM GUARD RAILING LF 6.3400 10,461.00 0.000 0 028 REMOVE FLARED END SECTION EA 480.0000 2,400.00 0.000 0 029 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.9500 19,380.00 0.000 0 030 REMOVE PAVEMENT MARKER EA 2.1100 717.40 0.000 0 031 REMOVE CULVERT (LF) LF 23.0000 3,220.00 0.000 0 032 REMOVE INLET EA 875.0000 9,625.00 0.000 0 033 REMOVE RETAINING WALL (LF) LF 65.0000 3,185.00 0.000 0 034 MODIFY INLET TO MANHOLE EA 4,000.0000 4,000.00 0.000 0 035 REMOVE CONCRETE CURB (LF) LF 7.4000 4,810.00 0.000 0 036 REMOVE CONCRETE BARRIER LF 38.0000 4,864.00 0.000 0 037 CAP INLET EA 1,200.0000 2,400.00 0.000 0 038 REMOVE CRASH CUSHION (SAND FILLED) EA 265.0000 530.00 0.000 0 039 BRIDGE REMOVAL (PORTION) LS 15,000.0000 15,000.00 0.000 0 040 CLEARING AND GRUBBING (LS) LS 88,500.0000 88,500.00 0.000 0 041 DEVELOP WATER SUPPLY LS 5,000.0000 5,000.00 0.000 0 042 ROADWAY EXCAVATION CY 26.0000 278,200.00 0.000 0 043 ROADWAY EXCAVATION (TYPE Z-2) CY 179.0000 1,700,500.00 0.000 0 (AERIALLY DEPOSITED LEAD) 044 LEAD COMPLIANCE PLAN LS 1,270.0000 1,270.00 0.500 635.00 0.500 635 045 STRUCTURE EXCAVATION (RETAINING WALL) CY 30.0000 92,340.00 0.000 0 (F) 046 STRUCTURE EXCAVATION (TYPE Z-2) CY 171.5000 41,331.50 0.000 0 (AERIALLY DEPOSITED LEAD) 047 STRUCTURE BACKFILL (RETAINING WALL) CY 61.0000 90,768.00 0.000 0 (F) 048 SAND BACKFILL CY 160.0000 960.00 0.000 0 049 MULCH CY 110.0000 2,200.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 03/21/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-153204 TIME 09:03 AM ESTIMATE NO. 01 BID OPENING 10/02/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/13 R.E. NAME: NGUYEN, HUNG V. DATE OF THIS ESTIMATE 03/21/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 EROSION CONTROL (COMPOST BLANKET) CY 79.0000 6,794.00 0.000 0 051 FIBER ROLLS LF 2.6400 28,776.00 0.000 0 052 COMPOST (INCORPORATE) SQYD 9.0000 26,370.00 0.000 0 053 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 800.0000 4,000.00 0.000 0 054 EROSION CONTROL (HYDROSEED) (SQFT) SQFT 0.1300 28,210.00 0.000 0 055 EXTEND 8" CONDUIT LF 66.7000 12,673.00 0.000 0 056 CLASS 3 AGGREGATE BASE (CY) CY 33.0000 462,000.00 0.000 0 057 HOT MIX ASPHALT (TYPE A) TON 89.0000 397,830.00 0.000 0 058 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 142.0000 447,300.00 0.000 0 059 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 5.2500 8,715.00 0.000 0 060 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 5.0000 25,350.00 0.000 0 061 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 5.5000 5,665.00 0.000 0 062 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 6.0000 4,500.00 0.000 0 063 PLACE HOT MIX ASPHALT SQYD 89.0000 1,068.00 0.000 0 (MISCELLANEOUS AREA) 064 TACK COAT TON 920.0000 4,600.00 0.000 0 065 STRUCTURAL CONCRETE, RETAINING WALL CY 895.0000 574,321.50 0.000 0 (F) 066 STRUCTURAL CONCRETE, BARRIER SLAB CY 585.0000 80,496.00 0.000 0 (F) 067 MINOR CONCRETE (MINOR STRUCTURE) CY 2,100.0000 121,800.00 0.000 0 068 MINOR CONCRETE (BACKFILL) CY 255.0000 4,845.00 0.000 0 069 BUSH HAMMER TEXTURE SQFT 26.5000 25,837.50 0.000 0 (F) 070 BAR REINFORCING STEEL (RETAINING WALL) LB 1.8000 84,936.60 0.000 0 (F) 071 FURNISH SIGN STRUCTURE (TRUSS) LB 4.2300 115,398.63 0.000 0 (F) 072 INSTALL SIGN STRUCTURE (TRUSS) LB 0.3200 8,736.00 0.000 0 (F) 073 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.5700 6,870.50 0.000 0 (0.063"-UNFRAMED) 074 60" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 945.0000 46,305.00 0.000 0 (SIGN FOUNDATION) 075 ROADSIDE SIGN - ONE POST EA 259.0000 8,547.00 0.000 0 076 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 127.0000 4,953.00 0.000 0 METHOD) PROGRAM CAS145 PAGE 4 DATE 03/21/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-153204 TIME 09:03 AM ESTIMATE NO. 01 BID OPENING 10/02/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/13 R.E. NAME: NGUYEN, HUNG V. DATE OF THIS ESTIMATE 03/21/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 INSTALL SIGN (MAST-ARM HANGER METHOD) EA 1,500.0000 12,000.00 0.000 0 078 18" ALTERNATIVE PIPE CULVERT LF 82.7500 115,850.00 0.000 0 079 8" PERFORATED PLASTIC PIPE UNDERDRAIN LF 50.0000 41,000.00 0.000 0 080 8" PLASTIC PIPE UNDERDRAIN RISER LF 73.0000 1,095.00 0.000 0 081 CLASS 2 PERMEABLE MATERIAL (BLANKET) CY 57.5000 33,925.00 0.000 0 082 DRAINAGE INLET MARKER EA 86.0000 258.00 0.000 0 083 6" WELDED STEEL PIPE (.105" THICK) LF 125.0000 750.00 0.000 0 084 18" ALTERNATIVE FLARED END SECTION EA 722.0000 5,776.00 0.000 0 085 ROCK SLOPE PROTECTION (NO. 2, METHOD B) CY 99.5500 3,782.90 0.000 0 (CY) 086 SLOPE PAVING (CONCRETE) CY 725.0000 13,775.00 0.000 0 087 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 5.3000 848.00 0.000 0 088 MINOR CONCRETE (CURB) (CY) CY 937.0000 34,669.00 0.000 0 089 MINOR CONCRETE (GUTTER) (CY) CY 650.0000 26,650.00 0.000 0 090 MINOR CONCRETE (MISCELLANEOUS CY 1,000.0000 1,000.00 0.000 0 CONSTRUCTION) 091 MISCELLANEOUS IRON AND STEEL LB 2.1100 24,260.78 0.000 0 (F) 092 OBJECT MARKER (TYPE P) EA 90.0000 2,880.00 0.000 0 093 OBJECT MARKER (TYPE L-1) EA 53.0000 424.00 0.000 0 094 METAL BEAM GUARD RAILING (WOOD POST) LF 25.0000 45,500.00 0.000 0 095 VEGETATION CONTROL (MINOR CONCRETE) SQYD 120.0000 151,200.00 0.000 0 096 CONCRETE BARRIER (TRANSITION) LF 300.0000 4,500.00 0.000 0 097 CABLE RAILING LF 16.0000 13,120.00 0.000 0 (F) 098 TRANSITION RAILING (TYPE WB) EA 3,065.0000 18,390.00 0.000 0 099 END ANCHOR ASSEMBLY (TYPE SFT) EA 800.0000 7,200.00 0.000 0 100 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,750.0000 24,750.00 0.000 0 101 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,200.0000 4,400.00 0.000 0 102 CONCRETE BARRIER (TYPE 60 MODIFIED) LF 321.0000 41,088.00 0.000 0 103 CONCRETE BARRIER (TYPE 60C) LF 138.5000 48,475.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 03/21/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-153204 TIME 09:03 AM ESTIMATE NO. 01 BID OPENING 10/02/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/13 R.E. NAME: NGUYEN, HUNG V. DATE OF THIS ESTIMATE 03/21/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 CONCRETE BARRIER (TYPE 60D) LF 55.0000 56,870.00 0.000 0 105 CONCRETE BARRIER (TYPE 736) LF 137.0000 28,359.00 0.000 0 (F) 106 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.6900 41,574.00 0.000 0 107 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.9000 11,419.00 0.000 0 108 THERMOPLASTIC PAVEMENT MARKING SQFT 8.4500 8,281.00 0.000 0 109 PAVEMENT MARKER (NON-REFLECTIVE) EA 5.2800 4,488.00 0.000 0 110 PAVEMENT MARKER (RETROREFLECTIVE) EA 6.3400 3,423.60 0.000 0 111 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,600.0000 2,600.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 112 TRAFFIC OPERATIONS SYSTEM (LOCATION 1) LS 84,500.0000 84,500.00 0.000 0 113 TRAFFIC OPERATIONS SYSTEM (LOCATION 2) LS 158,500.0000 158,500.00 0.000 0 114 TRAFFIC OPERATIONS SYSTEM (LOCATION 3) LS 137,400.0000 137,400.00 0.000 0 115 TRAFFIC OPERATIONS SYSTEM (LOCATION 4) LS 116,200.0000 116,200.00 0.000 0 116 TRAFFIC OPERATIONS SYSTEM (LOCATION 5) LS 105,700.0000 105,700.00 0.000 0 117 TRAFFIC OPERATIONS SYSTEM (LOCATION 6) LS 116,250.0000 116,250.00 0.000 0 118 TRAFFIC OPERATIONS SYSTEM (LOCATION 7) LS 68,700.0000 68,700.00 0.000 0 119 TRAFFIC OPERATIONS SYSTEM (LOCATION 8) LS 105,700.0000 105,700.00 0.000 0 120 TRAFFIC OPERATIONS SYSTEM (LOCATION 9) LS 190,200.0000 190,200.00 0.000 0 121 TRAFFIC OPERATIONS SYSTEM (LOCATION 10) LS 190,200.0000 190,200.00 0.000 0 122 TRAFFIC OPERATIONS SYSTEM (LOCATION 11) LS 190,200.0000 190,200.00 0.000 0 123 TRAFFIC OPERATIONS SYSTEM (LOCATION 12) LS 126,800.0000 126,800.00 0.000 0 124 TRAFFIC OPERATIONS SYSTEM (LOCATION 13) LS 148,000.0000 148,000.00 0.000 0 125 TRAFFIC OPERATIONS SYSTEM (LOCATION 14) LS 105,600.0000 105,600.00 0.000 0 126 TRAFFIC OPERATIONS SYSTEM (LOCATION 15) LS 126,800.0000 126,800.00 0.000 0 127 TRAFFIC OPERATIONS SYSTEM (LOCATION 16) LS 190,200.0000 190,200.00 0.000 0 128 TRAFFIC OPERATIONS SYSTEM (LOCATIION 17) LS 158,500.0000 158,500.00 0.000 0 129 TRAFFIC OPERATIONS SYSTEM (LOCATION 18) LS 126,800.0000 126,800.00 0.000 0 130 TRAFFIC OPERATIONS SYSTEM (LOCATION 19) LS 137,400.0000 137,400.00 0.000 0 PROGRAM CAS145 PAGE 6 DATE 03/21/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-153204 TIME 09:03 AM ESTIMATE NO. 01 BID OPENING 10/02/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/13 R.E. NAME: NGUYEN, HUNG V. DATE OF THIS ESTIMATE 03/21/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 TRAFFIC OPERATIONS SYSTEM (LOCATION 20) LS 95,000.0000 95,000.00 0.000 0 132 TRAFFIC OPERATIONS SYSTEM (LOCATION 21) LS 63,400.0000 63,400.00 0.000 0 133 TRAFFIC OPERATIONS SYSTEM (LOCATION 22) LS 116,250.0000 116,250.00 0.000 0 134 TRAFFIC OPERATIONS SYSTEM (LOCATION 23) LS 95,000.0000 95,000.00 0.000 0 135 TRAFFIC OPERATIONS SYSTEM (LOCATION 24) LS 84,500.0000 84,500.00 0.000 0 136 TRAFFIC OPERATIONS SYSTEM (LOCATION 25) LS 84,500.0000 84,500.00 0.000 0 137 MODIFY LIGHTING LS 118,000.0000 118,000.00 0.000 0 138 CAMERA UNIT EA 6,900.0000 48,300.00 0.000 0 139 CAMERA CONTROL UNIT (CCU) EA 6,900.0000 48,300.00 0.000 0 140 VIDEO ENCODER UNIT (VEU) EA 6,900.0000 48,300.00 0.000 0 141 DIAL UP MODEM EA 475.0000 950.00 0.000 0 142 EXTINGUISHABLE MESSAGE SIGN PANEL (LED) EA 15,600.0000 93,600.00 0.000 0 143 GENERAL PACKET RADIO SYSTEM (GPRS) EA 1,480.0000 38,480.00 0.000 0 WIRELESS MODEM ASSEMBLY 144 LONG LEAD-IN CABLE LOOP DETECTOR SENSOR EA 792.0000 72,072.00 0.000 0 UNIT PROGRAM CAS145 PAGE 7 DATE 03/21/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-153204 TIME 09:03 AM ESTIMATE NO. 01 BID OPENING 10/02/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/13 R.E. NAME: NGUYEN, HUNG V. DATE OF THIS ESTIMATE 03/21/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 30,015.00 30,015.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 30,015.00 30,015.00 145 MOBILIZATION LS 195,000.0000 195,000.00 0.000 0 ORIGINAL CONTRACT AMOUNT 10,795,303.61 TOTAL WORK COMPLETED 30,015.00 30,015.00 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 30,015.00 30,015.00 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 12/27/12 160 02/26/13 02/26/13 11/01/13 13 4 0 8 0% 3% PROGRESS IS SATISFACTORY NGUYEN, HUNG V. RESIDENT ENGINEER PROGRAM CAS145 DATE 03/21/13