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 05/22/15 EST. NO. 003 TIME 01:45 PM 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 05/22/15 EST. NO. 003 TIME 01:45 PM 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 05/22/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-272044 TIME 01:45 PM ESTIMATE NO. 003 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 05/20/15 R.E. NAME: NGUYEN, HUNG DATE OF THIS ESTIMATE 05/22/15 LOCATION RERUN 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 0.250 625.00 0.950 2,375 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 2,500.0000 2,500.00 0.450 1,125.00 0.950 2,375 003 TIME-RELATED OVERHEAD (LS) LS 150,000.0000 150,000.00 0.450 67,500.00 0.950 142,500 004 CONSTRUCTION AREA SIGNS LS 12,000.0000 12,000.00 0.700 8,400 005 TRAFFIC CONTROL SYSTEM LS 25,000.0000 25,000.00 0.400 10,000.00 0.900 22,500 006 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.2500 86,000.00 245,484.000 61,371.00 326,800.000 81,700 007 TEMPORARY PAVEMENT MARKER EA 2.0000 5,720.00 2,717.000 5,434.00 3,394.000 6,788 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 5,000.0000 5,000.00 0.450 2,250.00 0.950 4,750 009 TEMPORARY RAILING (TYPE K) LF 29.0000 130,790.00 4,540.000 131,660 010 TEMPORARY CRASH CUSHION MODULE EA 350.0000 105,000.00 300.000 105,000.00 300.000 105,000 011 JOB SITE MANAGEMENT LS 2,000.0000 2,000.00 0.450 900.00 0.950 1,900 012 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,500.0000 1,500.00 1.000 1,500 013 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 7,600.00 3.000 600.00 57.000 11,400 014 STREET SWEEPING LS 1,000.0000 1,000.00 0.550 550.00 0.950 950 015 TEMPORARY CONCRETE WASHOUT LS 3,200.0000 3,200.00 0.450 1,440.00 0.950 3,040 016 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 0.550 55.00 0.950 95 019 REMOVE GUARDRAIL LF 8.0000 22,240.00 270.900 2,167.20 2,780.000 22,240 020 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 1,980.00 0.000 0 021 REMOVE PAVEMENT MARKER EA 1.0000 16,300.00 5,379.000 5,379 022 REMOVE ROADSIDE SIGN (WOOD POST) EA 200.0000 800.00 4.000 800.00 4.000 800 PROGRAM CAS145 PAGE 2 DATE 05/22/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-272044 TIME 01:45 PM ESTIMATE NO. 003 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 05/20/15 R.E. NAME: NGUYEN, HUNG DATE OF THIS ESTIMATE 05/22/15 ------------------------------------------------------------------------------------------------------------------------------------ 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 55.000 6,875 026 REMOVE CRASH CUSHION (SAND FILLED) EA 1,200.0000 3,600.00 3.000 3,600.00 3.000 3,600 027 REMOVE CRASH CUSHION (TYPE CAT) EA 2,000.0000 2,000.00 2.000 4,000 028 CLEARING AND GRUBBING (LS) LS 4,500.0000 4,500.00 0.250 1,125.00 0.950 4,275 029 ROADWAY EXCAVATION CY 90.0000 15,300.00 170.000 15,300 030 REPLACE BASE CY 800.0000 256,000.00 324.000 259,200 031 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 83.000 23,489.00 83.000 23,489 033 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 42,900.00 544.000 11,968 036 SPALL REPAIR (POLYESTER CONCRETE) SQYD 1,200.0000 84,000.00 70.230 84,276 037 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 800.0000 536,000.00 679.000 543,200 038 GRIND EXISTING CONCRETE SQYD 4.2000 1,209,600.00 144,221.000 605,728.20 272,000.000 1,142,400 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 2.000 20,000.00 2.000 20,000 (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 4,770.00 530.000 4,770.00 530.000 4,770 047 FURNISH REMOVABLE SIGN PANEL FRAME LB 5.0000 2,650.00 530.000 2,650.00 530.000 2,650 WITH SIGN PANELS ATTACHED 048 FURNISH FORMED PANEL SIGN (OVERHEAD) SQFT 11.0000 49,720.00 4,520.000 49,720.00 4,520.000 49,720 049 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 21.0000 1,596.00 76.000 1,596.00 76.000 1,596 (0.080"-FRAMED) PROGRAM CAS145 PAGE 3 DATE 05/22/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-272044 TIME 01:45 PM ESTIMATE NO. 003 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 05/20/15 R.E. NAME: NGUYEN, HUNG DATE OF THIS ESTIMATE 05/22/15 ------------------------------------------------------------------------------------------------------------------------------------ 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 4.000 980.00 4.000 980 051 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 10.0000 43,300.00 4,330.000 43,300.00 4,330.000 43,300 052 OBJECT MARKER (TYPE L-1) EA 50.0000 600.00 12.000 600.00 12.000 600 053 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 33.0000 26,730.00 737.500 24,337.50 737.500 24,337 054 VEGETATION CONTROL (MINOR CONCRETE) SQYD 60.0000 54,000.00 455.000 27,300.00 455.000 27,300 055 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 1.000 3,675.00 1.000 3,675 057 END ANCHOR ASSEMBLY (TYPE SFT) EA 765.0000 3,060.00 4.000 3,060.00 4.000 3,060 058 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,000.0000 30,000.00 4.000 12,000.00 4.000 12,000 059 CRASH CUSHION (TYPE SCL100GM) EA 31,500.0000 126,000.00 4.000 126,000.00 4.000 126,000 060 CONCRETE BARRIER (TYPE 60) LF 100.0000 44,000.00 440.000 44,000.00 440.000 44,000 061 CONCRETE BARRIER (TYPE 60F MOD) LF 290.0000 98,600.00 340.000 98,600.00 340.000 98,600 062 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 13,140.00 331.000 993 072 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 3,000.0000 3,000.00 0.450 1,350.00 0.950 2,850 SYSTEM ELEMENTS DURING CONSTRUCTION 073 MODIFY RAMP METERING SYSTEM LS 125,000.0000 125,000.00 0.570 71,250.00 0.570 71,250 074 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 34,800.00 120.000 34,800.00 120.000 34,800 PROGRAM CAS145 PAGE 4 DATE 05/22/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-272044 TIME 01:45 PM ESTIMATE NO. 003 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 05/20/15 R.E. NAME: NGUYEN, HUNG DATE OF THIS ESTIMATE 05/22/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,463,747.90 3,226,416.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,463,747.90 3,226,416.50 077 MOBILIZATION LS 361,000.0000 361,000.00 0.050 18,050.00 1.000 361,000 ORIGINAL CONTRACT AMOUNT 4,606,633.00 TOTAL WORK COMPLETED 1,481,797.90 3,587,416.50 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,481,797.90 3,587,416.50 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 05/28/15 51 6 7 0 77% 91% PROGRESS IS SATISFACTORY CCO DAYS PENDING NGUYEN, HUNG RESIDENT ENGINEER PROGRAM CAS145 DATE 05/22/15