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 09/18/12 EST. NO.03 TIME 08:45 AM R.E. NAME: ABELA, FERNANDO 04-235644 --------------------------------------------------------------------------- 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 09/18/12 EST. NO.03 TIME 08:45 AM R.E. NAME: ABELA, FERNANDO 04-235644 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 09/18/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-235644 TIME 08:45 AM ESTIMATE NO. 03 BID OPENING 04/10/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/12 R.E. NAME: ABELA, FERNANDO DATE OF THIS ESTIMATE 09/18/12 LOCATION PROGRESS ESTIMATE 04-SM-101-0.0/0.9 ----------------- 04-SCL-101-52.2/52.6 GRANITE CONSTRUCTION COMPANY IN SAN MATEO AND SANTA CLARA 715 COMSTOCK STREET COUNTIES FROM EMBARCADERO ROAD SANTA CLARA, CA 95054 OVERCROSSING TO UNIVERSITY AVENUE OVERCROSSING FED. AID NO. HPLU-L620(409)6E WIDENING ROADWAY WITH AC & OVERLAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 3,000.0000 3,000.00 0.500 1,500.00 0.750 2,250.00 002 TIME-RELATED OVERHEAD LS 350,000.0000 350,000.00 0.450 157,500.00 0.450 157,500.00 003 TEMPORARY FENCE (TYPE ESA) LF 4.0000 18,000.00 3,220.000 12,880.00 004 CONSTRUCTION SITE MANAGEMENT LS 7,000.0000 7,000.00 0.250 1,750.00 0.250 1,750.00 005 PREPARE STORM WATER POLLUTION LS 2,500.0000 2,500.00 1.000 2,500.00 PREVENTION PLAN 006 TEMPORARY FIBER ROLL LF 5.5000 5,720.00 1,540.000 8,470.00 007 TEMPORARY CONSTRUCTION ENTRANCE EA 1,800.0000 7,200.00 0.700 1,260.00 008 TEMPORARY COVER SQYD 3.0000 1,680.00 189.000 567.00 315.000 945.00 009 TEMPORARY CHECK DAM LF 4.0000 600.00 0.000 0.00 010 MOVE-IN/MOVE-OUT EA 600.0000 1,200.00 0.000 0.00 (TEMPORARY EROSION CONTROL) 011 TEMPORARY DRAINAGE INLET PROTECTION EA 160.0000 6,240.00 16.000 2,560.00 012 TEMPORARY HYDRAULIC MULCH SQYD 1.1000 5,500.00 0.000 0.00 (BONDED FIBER MATRIX) 013 STREET SWEEPING LS 5,000.0000 5,000.00 0.800 4,000.00 014 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,200.0000 1,200.00 1.000 1,200.00 015 RAIN EVENT ACTION PLAN EA 500.0000 20,000.00 0.000 0.00 016 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 0.000 0.00 017 STORM WATER SAMPLING AND ANALYSIS DAY EA 100.0000 2,200.00 0.000 0.00 018 CONSTRUCTION AREA SIGNS LS 6,900.0000 6,900.00 0.200 1,380.00 0.900 6,210.00 019 TRAFFIC CONTROL SYSTEM LS 75,000.0000 75,000.00 0.300 22,500.00 020 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 5.0000 800.00 165.000 825.00 021 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.5200 23,244.00 50,139.000 26,072.28 022 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 490.00 14.000 490.00 PROGRAM CAS145 PAGE 2 DATE 09/18/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-235644 TIME 08:45 AM ESTIMATE NO. 03 BID OPENING 04/10/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/12 R.E. NAME: ABELA, FERNANDO DATE OF THIS ESTIMATE 09/18/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 PORTABLE CHANGEABLE MESSAGE SIGN LS 5,000.0000 5,000.00 0.150 750.00 0.500 2,500.00 024 TEMPORARY RAILING (TYPE K) LF 10.0000 125,000.00 10,400.000 104,000.00 025 TEMPORARY CRASH CUSHION MODULE EA 200.0000 8,400.00 14.000 2,800.00 026 TEMPORARY CRASH CUSHION EA 4,000.0000 8,000.00 2.000 8,000.00 027 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.6500 8,840.00 13,164.000 8,556.60 STRIPE (HAZARDOUS WASTE) 028 NOISE MONITORING LS 500.0000 500.00 0.000 0.00 029 REMOVE METAL BEAM GUARD RAILING LF 10.0000 3,000.00 430.000 4,300.00 030 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.5200 13,624.00 15,052.000 7,827.04 031 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 400.00 165.000 330.00 032 REMOVE PAVEMENT MARKER EA 1.0000 6,890.00 2,798.000 2,798.00 033 REMOVE ROADSIDE SIGN EA 100.0000 300.00 3.000 300.00 034 REMOVE SIGN STRUCTURE EA 2,850.0000 2,850.00 1.000 2,850.00 1.000 2,850.00 035 REMOVE SIGN PANEL EA 800.0000 1,600.00 0.000 0.00 036 REMOVE PIPE LF 50.0000 1,650.00 0.000 0.00 037 RESET ROADSIDE SIGN EA 200.0000 200.00 0.000 0.00 038 ADJUST INLET EA 2,000.0000 32,000.00 0.000 0.00 039 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.0000 98,800.00 0.000 0.00 040 REMOVE CONCRETE CURB LF 18.0000 25,200.00 1,491.000 26,838.00 041 CLEARING AND GRUBBING LS 85,000.0000 85,000.00 1.000 85,000.00 042 DEVELOP WATER SUPPLY LS 5,000.0000 5,000.00 0.400 2,000.00 043 ROADWAY EXCAVATION CY 25.0000 164,250.00 4,610.000 115,250.00 044 ROADWAY EXCAVATION (TYPE Z-2) CY 30.0000 226,800.00 7,560.000 226,800.00 (AERIALLY DEPOSITED LEAD) 045 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 1.000 2,500.00 046 HIGHWAY PLANTING LS 25,000.0000 25,000.00 0.000 0.00 047 COMPOST (INCORPORATE) SQYD 6.5000 11,375.00 0.000 0.00 048 EROSION CONTROL (HYDROSEED) (SQFT) SQFT 0.2900 4,582.00 0.000 0.00 049 PLANT ESTABLISHMENT WORK LS 15,000.0000 15,000.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 09/18/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-235644 TIME 08:45 AM ESTIMATE NO. 03 BID OPENING 04/10/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/12 R.E. NAME: ABELA, FERNANDO DATE OF THIS ESTIMATE 09/18/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 050 IRRIGATION SYSTEM LS 25,000.0000 25,000.00 0.000 0.00 051 FINISHING ROADWAY LS 3,000.0000 3,000.00 0.000 0.00 052 CLASS 4 AGGREGATE SUBBASE CY 21.0000 123,690.00 4,350.000 91,350.00 053 CLASS 2 AGGREGATE BASE CY 70.0000 74,900.00 750.000 52,500.00 054 LEAN CONCRETE BASE CY 126.0000 477,540.00 2,800.000 352,800.00 055 HOT MIX ASPHALT (TYPE A) TON 90.0000 612,000.00 5,818.690 523,682.10 6,070.750 546,367.50 056 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 110.0000 1,265,000.00 0.000 0.00 057 DATA CORE LS 1,500.0000 1,500.00 0.000 0.00 058 TACK COAT TON 1,000.0000 25,000.00 0.000 0.00 059 REPLACE CONCRETE PAVEMENT CY 1,200.0000 96,000.00 0.000 0.00 (RAPID STRENGTH CONCRETE) 060 REPAIR SPALLED JOINTS (POLYESTER GROUT) SQYD 270.0000 540.00 0.000 0.00 061 GRIND EXISTING CONCRETE SQYD 18.0000 13,860.00 0.000 0.00 PAVEMENT 062 60" PERMANENT STEEL CASING LF 850.0000 21,250.00 25.000 21,250.00 25.000 21,250.00 (F) 063 48" CAST-IN-DRILLED-HOLE CONCRETE LF 2,000.0000 16,000.00 0.000 0.00 PILING (ROCK SOCKET) 064 MINOR CONCRETE (MINOR STRUCTURE) CY 1,500.0000 21,000.00 14.000 21,000.00 (F) 065 BAR REINFORCING STEEL (ROCK SOCKET) LB 3.0000 4,419.00 0.000 0.00 (F) 066 FURNISH SIGN STRUCTURE (TRUSS) LB 4.5500 63,226.80 0.000 0.00 (F) 067 INSTALL SIGN STRUCTURE (TRUSS) LB 0.4000 5,558.40 0.000 0.00 (F) 068 FURNISH FORMED PANEL SIGN (OVERHEAD) SQFT 16.2000 6,642.00 0.000 0.00 069 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.0000 540.00 0.000 0.00 (0.063"-UNFRAMED) 070 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 17.0000 391.00 0.000 0.00 (0.080"-FRAMED) 071 60" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 1,250.0000 31,250.00 0.000 0.00 (SIGN FOUNDATION) 072 SOUNDWALL MOUNTED SIGN LB 6.0000 13,920.00 0.000 0.00 073 ROADSIDE SIGN - ONE POST EA 350.0000 350.00 0.000 0.00 074 ROADSIDE SIGN - TWO POST EA 650.0000 650.00 0.000 0.00 075 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 350.0000 1,400.00 0.000 0.00 METHOD) 076 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 10.0000 4,100.00 0.000 0.00 PROGRAM CAS145 PAGE 4 DATE 09/18/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-235644 TIME 08:45 AM ESTIMATE NO. 03 BID OPENING 04/10/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/12 R.E. NAME: ABELA, FERNANDO DATE OF THIS ESTIMATE 09/18/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 077 15" ALTERNATIVE PIPE CULVERT LF 60.0000 1,980.00 25.000 1,500.00 078 18" ALTERNATIVE PIPE CULVERT LF 70.0000 123,900.00 1,675.000 117,250.00 079 MINOR CONCRETE (MISCELLANEOUS CY 400.0000 26,400.00 66.000 26,400.00 66.000 26,400.00 CONSTRUCTION) 080 MISCELLANEOUS IRON AND STEEL LB 1.0000 12,498.00 12,499.000 12,499.00 12,499.000 12,499.00 (F) 081 SOUNDWALL AND CONCRETE BARRIER OPENINGS LS 30,000.0000 30,000.00 0.000 0.00 082 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 083 OBJECT MARKER (TYPE P) EA 40.0000 40.00 0.000 0.00 084 METAL BEAM GUARD RAILING (WOOD POST) LF 42.0000 4,158.00 0.000 0.00 085 CONCRETE BARRIER MARKER EA 20.0000 2,800.00 0.000 0.00 086 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,000.0000 3,000.00 0.000 0.00 087 CRASH CUSHION MODULE, SAND FILLED EA 370.0000 5,180.00 14.000 5,180.00 28.000 10,360.00 088 CONCRETE BARRIER (TYPE 60G) LF 56.0000 110,320.00 1,100.000 61,600.00 1,100.000 61,600.00 089 CONCRETE BARRIER (TYPE 60R) LF 215.0000 60,200.00 0.000 0.00 090 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4700 32,383.00 0.000 0.00 091 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 2,780.00 0.000 0.00 092 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 4,816.00 0.000 0.00 (BROKEN 12-3) 093 THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 1,250.00 0.000 0.00 094 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 565.00 0.000 0.00 (BROKEN 17-7) 095 PAVEMENT MARKER (NON-REFLECTIVE) EA 0.7000 3,563.00 2,018.000 1,412.60 096 PAVEMENT MARKER (RETROREFLECTIVE) EA 1.1500 2,990.00 1,443.000 1,659.45 097 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,500.0000 2,500.00 0.000 0.00 SYSTEM ELEMENTS DURING CONSTRUCTION 098 MODIFY LIGHTING AND SIGN ILLUMINATION LS 65,000.0000 65,000.00 0.350 22,750.00 0.490 31,850.00 099 MODIFY TRAFFIC OPERATIONS SYSTEM LS 500,000.0000 500,000.00 0.420 210,000.00 0.700 350,000.00 100 MODIFY LIGHTING AND SIGN ILLUMINATION LS 15,000.0000 15,000.00 0.100 1,500.00 0.900 13,500.00 (STAGE CONSTRUCTION) 101 MODIFY TRAFFIC OPERATIONS SYSTEM LS 60,000.0000 60,000.00 0.270 16,200.00 0.600 36,000.00 (STAGE CONSTRUCTION) 102 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 103 SLURRY CEMENT BACKFILL CY 66.0000 47,520.00 0.000 0.00 PROGRAM CAS145 PAGE 5 DATE 09/18/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-235644 TIME 08:45 AM ESTIMATE NO. 03 BID OPENING 04/10/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/12 R.E. NAME: ABELA, FERNANDO DATE OF THIS ESTIMATE 09/18/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 104 TEMPORARY TRAFFIC SCREEN LF 7.0000 6,510.00 0.000 0.00 105 REMOVE FENCE LF 4.0000 9,120.00 2,280.000 9,120.00 106 MINOR CONCRETE (BACKFILL) CY 500.0000 3,000.00 14.000 7,000.00 107 CHAIN LINK FENCE (TYPE CL-3, VINYL-CLAD) LF 15.0000 20,250.00 0.000 0.00 108 CONCRETE BARRIER (TYPE 60D) LF 34.0000 222,360.00 1,600.000 54,400.00 1,600.000 54,400.00 PROGRAM CAS145 PAGE 6 DATE 09/18/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-235644 TIME 08:45 AM ESTIMATE NO. 03 BID OPENING 04/10/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/12 R.E. NAME: ABELA, FERNANDO DATE OF THIS ESTIMATE 09/18/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,121,758.10 2,673,880.47 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,121,758.10 2,673,880.47 109 MOBILIZATION LS 504,406.8900 504,406.89 0.950 479,186.55 ORIGINAL CONTRACT AMOUNT 6,220,452.09 TOTAL WORK COMPLETED 1,121,758.10 3,153,067.02 MATERIALS ON HAND ON SITE 41,854.90 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,121,758.10 3,194,921.92 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 06/19/12 40 07/06/12 08/20/12 10/16/13 23 0 0 0 51% 58% PROGRESS IS SATISFACTORY ABELA, FERNANDO RESIDENT ENGINEER PROGRAM CAS145 DATE 09/18/12