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 03/23/15 EST. NO. 001 TIME 10:50 AM R.E. NAME: NGUYEN, HUNG 04-272044 --------------------------------------------------------------------------- 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 03/23/15 EST. NO. 001 TIME 10:50 AM R.E. NAME: NGUYEN, HUNG 04-272044 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 03/23/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-272044 TIME 10:50 AM ESTIMATE NO. 001 BID OPENING 10/29/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/15 R.E. NAME: NGUYEN, HUNG DATE OF THIS ESTIMATE 03/23/15 LOCATION PROGRESS ESTIMATE 04-SCL-280-7.8/11.5 ----------------- GRANITE ROCK COMPANY IN SANTA CLARA FROM TANTAU AVENUE 120 GRANITE ROCK WAY OVERCROSSING TO FOOTHILL EXPRESSWAY SAN JOSE CA 95136 FED. AID NO. NHPI- 280-1(140)E REHABILITATE EXISTING PAVEMENT ON ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 0.700 1,750.00 0.700 1,750 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 2,500.0000 2,500.00 0.200 500.00 0.200 500 003 TIME-RELATED OVERHEAD (LS) LS 150,000.0000 150,000.00 0.200 30,000.00 0.200 30,000 004 CONSTRUCTION AREA SIGNS LS 12,000.0000 12,000.00 0.700 8,400.00 0.700 8,400 005 TRAFFIC CONTROL SYSTEM LS 25,000.0000 25,000.00 0.200 5,000.00 0.200 5,000 006 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.2500 86,000.00 0.000 0 007 TEMPORARY PAVEMENT MARKER EA 2.0000 5,720.00 0.000 0 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 5,000.0000 5,000.00 0.200 1,000.00 0.200 1,000 009 TEMPORARY RAILING (TYPE K) LF 29.0000 130,790.00 4,400.000 127,600.00 4,400.000 127,600 010 TEMPORARY CRASH CUSHION MODULE EA 350.0000 105,000.00 0.000 0 011 JOB SITE MANAGEMENT LS 2,000.0000 2,000.00 0.200 400.00 0.200 400 012 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,500.0000 1,500.00 1.000 1,500.00 1.000 1,500 013 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 7,600.00 54.000 10,800.00 54.000 10,800 014 STREET SWEEPING LS 1,000.0000 1,000.00 0.200 200.00 0.200 200 015 TEMPORARY CONCRETE WASHOUT LS 3,200.0000 3,200.00 0.500 1,600.00 0.500 1,600 016 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 2.5000 1,250.00 0.000 0 STRIPE (HAZARDOUS WASTE) 017 TREATED WOOD WASTE LB 0.2500 9,675.00 0.000 0 018 NOISE MONITORING LS 100.0000 100.00 0.200 20.00 0.200 20 019 REMOVE GUARDRAIL LF 8.0000 22,240.00 2,509.100 20,072.80 2,509.100 20,072 020 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 1,980.00 0.000 0 021 REMOVE PAVEMENT MARKER EA 1.0000 16,300.00 0.000 0 022 REMOVE ROADSIDE SIGN (WOOD POST) EA 200.0000 800.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 03/23/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-272044 TIME 10:50 AM ESTIMATE NO. 001 BID OPENING 10/29/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/15 R.E. NAME: NGUYEN, HUNG DATE OF THIS ESTIMATE 03/23/15 ------------------------------------------------------------------------------------------------------------------------------------ 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 2.3000 57,500.00 0.000 0 024 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 025 REMOVE CONCRETE BARRIER LF 125.0000 6,875.00 0.000 0 026 REMOVE CRASH CUSHION (SAND FILLED) EA 1,200.0000 3,600.00 0.000 0 027 REMOVE CRASH CUSHION (TYPE CAT) EA 2,000.0000 2,000.00 0.000 0 028 CLEARING AND GRUBBING (LS) LS 4,500.0000 4,500.00 0.200 900.00 0.200 900 029 ROADWAY EXCAVATION CY 90.0000 15,300.00 0.000 0 030 REPLACE BASE CY 800.0000 256,000.00 193.660 154,928.00 193.660 154,928 031 ASPHALTIC EMULSION (FOG SEAL COAT) TON 100.0000 900.00 0.000 0 032 HOT MIX ASPHALT (TYPE A) TON 283.0000 23,489.00 0.000 0 033 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 150.0000 259,500.00 0.000 0 034 TACK COAT TON 100.0000 600.00 0.000 0 035 DRILL AND BOND (DOWEL BAR) EA 22.0000 42,900.00 424.000 9,328.00 424.000 9,328 036 SPALL REPAIR (POLYESTER CONCRETE) SQYD 1,200.0000 84,000.00 15.450 18,540.00 15.450 18,540 037 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 800.0000 536,000.00 358.360 286,688.00 358.360 286,688 038 GRIND EXISTING CONCRETE SQYD 4.2000 1,209,600.00 0.000 0 PAVEMENT 039 AGGREGATE BASE (APPROACH SLAB) CY 28.0000 840.00 0.000 0 040 STRUCTURAL CONCRETE, APPROACH SLAB CY 800.0000 236,800.00 0.000 0 (TYPE R) 041 MINOR CONCRETE (MINOR STRUCTURE) CY 10,000.0000 20,000.00 0.000 0 (F) 042 PAVING NOTCH EXTENSION CF 165.0000 32,340.00 0.000 0 043 CLEAN EXPANSION JOINT LF 35.0000 5,110.00 0.000 0 044 JOINT SEAL (MR 2") LF 120.0000 48,840.00 0.000 0 045 JOINT SEAL (TYPE AL) LF 32.0000 1,984.00 0.000 0 046 INSTALL REMOVABLE SIGN PANEL FRAME LB 9.0000 4,770.00 0.000 0 047 FURNISH REMOVABLE SIGN PANEL FRAME LB 5.0000 2,650.00 0.000 0 WITH SIGN PANELS ATTACHED 048 FURNISH FORMED PANEL SIGN (OVERHEAD) SQFT 11.0000 49,720.00 0.000 0 049 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 21.0000 1,596.00 0.000 0 (0.080"-FRAMED) PROGRAM CAS145 PAGE 3 DATE 03/23/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-272044 TIME 10:50 AM ESTIMATE NO. 001 BID OPENING 10/29/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/15 R.E. NAME: NGUYEN, HUNG DATE OF THIS ESTIMATE 03/23/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 ROADSIDE SIGN - ONE POST EA 245.0000 980.00 0.000 0 051 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 10.0000 43,300.00 0.000 0 052 OBJECT MARKER (TYPE L-1) EA 50.0000 600.00 0.000 0 053 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 33.0000 26,730.00 0.000 0 054 VEGETATION CONTROL (MINOR CONCRETE) SQYD 60.0000 54,000.00 0.000 0 055 CONCRETE BARRIER (TYPE 50) LF 150.0000 8,250.00 0.000 0 056 TRANSITION RAILING (TYPE WB-31) EA 3,675.0000 33,075.00 0.000 0 057 END ANCHOR ASSEMBLY (TYPE SFT) EA 765.0000 3,060.00 0.000 0 058 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,000.0000 30,000.00 0.000 0 059 CRASH CUSHION (TYPE SCL100GM) EA 31,500.0000 126,000.00 0.000 0 060 CONCRETE BARRIER (TYPE 60) LF 100.0000 44,000.00 0.000 0 061 CONCRETE BARRIER (TYPE 60F MOD) LF 290.0000 98,600.00 0.000 0 062 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3500 26,705.00 0.000 0 063 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 4,746.00 0.000 0 064 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 3,468.00 0.000 0 (BROKEN 12-3) 065 THERMOPLASTIC PAVEMENT MARKING SQFT 3.6000 3,780.00 0.000 0 066 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 7,440.00 0.000 0 (BROKEN 34-14) 067 4" TRAFFIC STRIPE (BLACK PAINT) LF 0.1500 11,370.00 0.000 0 068 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.2500 120.00 0.000 0 (BROKEN 17-7) 069 4" TRAFFIC STRIPE (BLACK PAINT, BROKEN) LF 0.1500 9,330.00 0.000 0 070 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.0000 20,800.00 0.000 0 071 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 13,140.00 0.000 0 072 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 3,000.0000 3,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 073 MODIFY RAMP METERING SYSTEM LS 125,000.0000 125,000.00 0.000 0 074 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 075 RETROREFLECTIVE SHEETING (TYPE X1) SQFT 3.0000 13,770.00 0.000 0 076 CONCRETE BARRIER (TYPE 60R MOD) LF 290.0000 34,800.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 03/23/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-272044 TIME 10:50 AM ESTIMATE NO. 001 BID OPENING 10/29/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/15 R.E. NAME: NGUYEN, HUNG DATE OF THIS ESTIMATE 03/23/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 679,226.80 679,226.80 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 679,226.80 679,226.80 077 MOBILIZATION LS 361,000.0000 361,000.00 0.750 270,750.00 0.750 270,750 ORIGINAL CONTRACT AMOUNT 4,606,633.00 TOTAL WORK COMPLETED 949,976.80 949,976.80 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 949,976.80 949,976.80 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 12/18/14 49 03/02/15 03/02/15 05/13/15 12 3 0 0 21% 24% PROGRESS IS SATISFACTORY NGUYEN, HUNG RESIDENT ENGINEER PROGRAM CAS145 DATE 03/23/15