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 09/16/15 EST. NO. 007 TIME 03:34 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 --------------------------------------------------------------------------- 001 0009 9,966.01 E.W. @ F.A.(+) 041515 N 0014.0 005 0005 1,411.94 E.W. @ L.S.(+) 062915 N 3 0 006 0001 13,337.50 E.W. @ L.S.(+) 072015 N 1 0 24,715.45 TOTAL THIS ESTIMATE 91,525.74 TOTAL PREVIOUS ESTIMATE 116,241.19 TOTAL TO DATE 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 09/16/15 EST. NO. 007 TIME 03:34 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 09/16/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-272044 TIME 03:34 PM ESTIMATE NO. 007 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 09/20/15 R.E. NAME: NGUYEN, HUNG DATE OF THIS ESTIMATE 09/16/15 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 1.000 2,500 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 2,500.0000 2,500.00 1.000 2,500 003 TIME-RELATED OVERHEAD (LS) LS 150,000.0000 150,000.00 1.000 150,000 004 CONSTRUCTION AREA SIGNS LS 12,000.0000 12,000.00 1.000 12,000 005 TRAFFIC CONTROL SYSTEM LS 25,000.0000 25,000.00 1.000 25,000 006 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.2500 86,000.00 344,000.000 86,000 007 TEMPORARY PAVEMENT MARKER EA 2.0000 5,720.00 3,394.000 6,788 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 5,000.0000 5,000.00 1.000 5,000 009 TEMPORARY RAILING (TYPE K) LF 29.0000 130,790.00 4,540.000 131,660 010 TEMPORARY CRASH CUSHION MODULE EA 350.0000 105,000.00 300.000 105,000 011 JOB SITE MANAGEMENT LS 2,000.0000 2,000.00 1.000 2,000 012 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 57.000 11,400 014 STREET SWEEPING LS 1,000.0000 1,000.00 1.000 1,000 015 TEMPORARY CONCRETE WASHOUT LS 3,200.0000 3,200.00 1.000 3,200 016 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 2.5000 1,250.00 500.000 1,250 STRIPE (HAZARDOUS WASTE) 017 TREATED WOOD WASTE LB 0.2500 9,675.00 41,480.000 10,370 018 NOISE MONITORING LS 100.0000 100.00 1.000 100 019 REMOVE GUARDRAIL LF 8.0000 22,240.00 2,780.000 22,240 020 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 1,980.00 180.000 180 021 REMOVE PAVEMENT MARKER EA 1.0000 16,300.00 16,300.000 16,300 022 REMOVE ROADSIDE SIGN (WOOD POST) EA 200.0000 800.00 4.000 800 PROGRAM CAS145 PAGE 2 DATE 09/16/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-272044 TIME 03:34 PM ESTIMATE NO. 007 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 09/20/15 R.E. NAME: NGUYEN, HUNG DATE OF THIS ESTIMATE 09/16/15 ------------------------------------------------------------------------------------------------------------------------------------ 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 25,000.000 57,500 024 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 3,600 027 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 1.000 4,500 029 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 7.510 751 032 HOT MIX ASPHALT (TYPE A) TON 283.0000 23,489.00 83.000 23,489 033 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 150.0000 259,500.00 1,806.950 271,042 034 TACK COAT TON 100.0000 600.00 7.790 779 035 DRILL AND BOND (DOWEL BAR) EA 22.0000 42,900.00 732.000 16,104.00 1,950.000 42,900 036 SPALL REPAIR (POLYESTER CONCRETE) SQYD 1,200.0000 84,000.00 84.140 100,968 037 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 800.0000 536,000.00 679.000 543,200 038 GRIND EXISTING CONCRETE SQYD 4.2000 1,209,600.00 292,002.000 1,226,408 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 (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 4,770 047 FURNISH REMOVABLE SIGN PANEL FRAME LB 5.0000 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 49,720 049 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 21.0000 1,596.00 76.000 1,596 (0.080"-FRAMED) PROGRAM CAS145 PAGE 3 DATE 09/16/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-272044 TIME 03:34 PM ESTIMATE NO. 007 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 09/20/15 R.E. NAME: NGUYEN, HUNG DATE OF THIS ESTIMATE 09/16/15 ------------------------------------------------------------------------------------------------------------------------------------ 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 4.000 980 051 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 10.0000 43,300.00 4,330.000 43,300 052 OBJECT MARKER (TYPE L-1) EA 50.0000 600.00 12.000 600 053 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 33.0000 26,730.00 837.500 27,637 054 VEGETATION CONTROL (MINOR CONCRETE) SQYD 60.0000 54,000.00 900.000 54,000 055 CONCRETE BARRIER (TYPE 50) LF 150.0000 8,250.00 3.000 450.00 58.000 8,700 056 TRANSITION RAILING (TYPE WB-31) EA 3,675.0000 33,075.00 9.000 33,075 057 END ANCHOR ASSEMBLY (TYPE SFT) EA 765.0000 3,060.00 4.000 3,060 058 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,000.0000 30,000.00 10.000 30,000 059 CRASH CUSHION (TYPE SCL100GM) EA 31,500.0000 126,000.00 4.000 126,000 060 CONCRETE BARRIER (TYPE 60) LF 100.0000 44,000.00 16.000 1,600.00 456.000 45,600 061 CONCRETE BARRIER (TYPE 60F MOD) LF 290.0000 98,600.00 18.000 5,220.00 358.000 103,820 062 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3500 26,705.00 84,261.000 29,491 063 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 4,746.00 8,422.000 5,053 064 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 3,468.00 11,332.000 6,799 (BROKEN 12-3) 065 THERMOPLASTIC PAVEMENT MARKING SQFT 3.6000 3,780.00 1,077.000 3,877 066 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 7,440.00 120,399.000 24,079 (BROKEN 34-14) 067 4" TRAFFIC STRIPE (BLACK PAINT) LF 0.1500 11,370.00 57,087.000 8,563 068 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.2500 120.00 496.000 620 (BROKEN 17-7) 069 4" TRAFFIC STRIPE (BLACK PAINT, BROKEN) LF 0.1500 9,330.00 120,399.000 18,059 070 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.0000 20,800.00 9,858.000 19,716 071 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 13,140.00 5,713.000 17,139 072 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 3,000.0000 3,000.00 0.950 2,850 SYSTEM ELEMENTS DURING CONSTRUCTION 073 MODIFY RAMP METERING SYSTEM LS 125,000.0000 125,000.00 0.950 118,750 074 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 075 RETROREFLECTIVE SHEETING (TYPE X1) SQFT 3.0000 13,770.00 4,590.000 13,770 076 CONCRETE BARRIER (TYPE 60R MOD) LF 290.0000 34,800.00 120.000 34,800 PROGRAM CAS145 PAGE 4 DATE 09/16/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-272044 TIME 03:34 PM ESTIMATE NO. 007 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 09/20/15 R.E. NAME: NGUYEN, HUNG DATE OF THIS ESTIMATE 09/16/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 23,374.00 4,016,378.05 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 24,715.45 116,241.19 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 48,089.45 4,132,619.24 077 MOBILIZATION LS 361,000.0000 361,000.00 1.000 361,000 ORIGINAL CONTRACT AMOUNT 4,606,633.00 TOTAL WORK COMPLETED 48,089.45 4,493,619.24 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 48,089.45 4,493,619.24 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 09/30/15 107 35 66 0 100% 93% PROGRESS IS SATISFACTORY NGUYEN, HUNG RESIDENT ENGINEER PROGRAM CAS145 DATE 09/16/15