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 05/19/16 EST. NO. 002 TIME 03:13 PM R.E. NAME: NIKZAD, ALI 04-2G5404 --------------------------------------------------------------------------- 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 05/19/16 EST. NO. 002 TIME 03:13 PM R.E. NAME: NIKZAD, ALI 04-2G5404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING CPM -10,000.00 002 -10,000.00 -10,000.00 TOTAL DEDUCTIONS -10,000.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 05/19/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2G5404 TIME 03:13 PM ESTIMATE NO. 002 BID OPENING 09/29/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/16 R.E. NAME: NIKZAD, ALI DATE OF THIS ESTIMATE 05/19/16 LOCATION RERUN PROGRESS ESTIMATE 04-SCL-82-14.8/18.1 ----------------------- O'GRADY PAVING INC. IN SANTA CLARA COUNTY, IN SUNNYVALE 2513 WYANDOTTE ST. AT VARIOUS LOCATIONS. MOUNTAIN VIEW CA 94043 FED. AID NO. HSNH-P082(25)E DRAINAGE IMPROVEMENTS, CURB RAMP ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 1.000 2,000 002 CONSTRUCTION AREA SIGNS LS 10,000.0000 10,000.00 0.700 7,000 003 TRAFFIC CONTROL SYSTEM LS 250,000.0000 250,000.00 0.250 62,500.00 0.250 62,500 004 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 2,450.00 0.000 0 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 20,000.0000 20,000.00 0.250 5,000.00 0.250 5,000 006 JOB SITE MANAGEMENT LS 1,000.0000 1,000.00 0.250 250.00 0.250 250 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 10,000.0000 10,000.00 0.200 2,000.00 1.000 10,000 008 TEMPORARY HYDRAULIC MULCH SQYD 1.5000 4,350.00 0.000 0 (BONDED FIBER MATRIX) 009 TEMPORARY COVER SQYD 3.0000 9,000.00 0.000 0 010 TEMPORARY DRAINAGE INLET PROTECTION EA 150.0000 18,000.00 62.000 9,300.00 108.000 16,200 011 TEMPORARY FIBER ROLL LF 3.0000 20,700.00 0.000 0 012 STREET SWEEPING LS 20,000.0000 20,000.00 0.000 0 013 TEMPORARY CONCRETE WASHOUT LS 5,000.0000 5,000.00 0.000 0 014 TEMPORARY FENCE (TYPE ESA) LF 3.0000 5,640.00 0.000 0 015 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 3.0000 7,140.00 0.000 0 STRIPE (HAZARDOUS WASTE) 016 NOISE MONITORING LS 1,500.0000 1,500.00 1.000 1,500.00 1.000 1,500 017 ABANDON CULVERT (LF) LF 15.0000 5,850.00 0.000 0 018 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.6000 12,818.00 0.000 0 019 REMOVE PAVEMENT MARKER EA 1.0000 120.00 0.000 0 020 REMOVE ROADSIDE SIGN (METAL POST) EA 300.0000 300.00 0.000 0 021 REMOVE ASPHALT CONCRETE PAVEMENT (CY) CY 195.0000 25,350.00 0.000 0 022 REMOVE CULVERT (LF) LF 27.0000 29,430.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 05/19/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2G5404 TIME 03:13 PM ESTIMATE NO. 002 BID OPENING 09/29/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/16 R.E. NAME: NIKZAD, ALI DATE OF THIS ESTIMATE 05/19/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE INLET EA 1,100.0000 61,600.00 0.000 0 024 REMOVE CONCRETE VAULT EA 3,100.0000 3,100.00 0.000 0 025 ADJUST INLET EA 2,500.0000 2,500.00 0.000 0 026 MODIFY INLET TO MANHOLE EA 2,400.0000 7,200.00 0.000 0 027 REMOVE CONCRETE (CY) CY 400.0000 148,000.00 0.000 0 028 REMOVE CONCRETE ISLAND (PORTIONS) (CY) CY 500.0000 37,000.00 0.000 0 029 REMOVE CONCRETE ISLAND CY 500.0000 60,000.00 0.000 0 030 SAND BACKFILL CY 175.0000 3,150.00 0.000 0 031 CLEARING AND GRUBBING (LS) LS 50,000.0000 50,000.00 0.000 0 032 DEVELOP WATER SUPPLY LS 50,000.0000 50,000.00 0.000 0 033 DUST PALLIATIVE LS 10,000.0000 10,000.00 0.000 0 034 ROADWAY EXCAVATION CY 155.0000 60,450.00 0.000 0 035 STRUCTURE BACKFILL (SLURRY CEMENT) CY 221.0000 52,288.60 75.300 16,641.30 75.300 16,641 (F) 036 IMPORTED BORROW (CY) CY 60.0000 8,400.00 0.000 0 037 3" PLASTIC PIPE (SCHEDULE 40) LF 200.0000 3,200.00 0.000 0 (F) (SUPPLY LINE) 038 CLASS 2 AGGREGATE SUBBASE CY 300.0000 3,300.00 0.000 0 039 CLASS 2 AGGREGATE BASE (CY) CY 150.0000 42,000.00 0.000 0 040 LEAN CONCRETE BASE RAPID SETTING CY 1,030.0000 11,330.00 0.000 0 041 HOT MIX ASPHALT (TYPE A) TON 235.0000 401,850.00 0.000 0 042 TACK COAT TON 2,000.0000 2,400.00 0.000 0 043 JOINTED PLAIN CONCRETE PAVEMENT CY 1,030.0000 19,570.00 0.000 0 (RSC) 044 MINOR CONCRETE CY 349.0000 11,342.50 0.000 0 (F) 045 MINOR CONCRETE (MINOR STRUCTURE) CY 2,010.0000 172,056.00 17.620 35,416.20 17.620 35,416 (F) 046 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 6.0000 1,080.00 0.000 0 (0.080"-UNFRAMED) 047 ROADSIDE SIGN - ONE POST EA 500.0000 500.00 0.000 0 048 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 20.0000 6,400.00 0.000 0 049 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 6.0000 1,920.00 0.000 0 (0.08"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) PROGRAM CAS145 PAGE 3 DATE 05/19/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2G5404 TIME 03:13 PM ESTIMATE NO. 002 BID OPENING 09/29/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/16 R.E. NAME: NIKZAD, ALI DATE OF THIS ESTIMATE 05/19/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 6.0000 48.00 0.000 0 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 051 12" ALTERNATIVE PIPE CULVERT LF 230.0000 4,830.00 0.000 0 052 15" ALTERNATIVE PIPE CULVERT LF 234.0000 191,880.00 291.000 68,094.00 291.000 68,094 053 18" ALTERNATIVE PIPE CULVERT LF 242.0000 387,200.00 64.000 15,488.00 64.000 15,488 054 MINOR CONCRETE (CURB) (CY) CY 660.0000 11,880.00 0.000 0 055 DETECTABLE WARNING SURFACE SQFT 24.0000 17,520.00 0.000 0 056 MINOR CONCRETE (MISCELLANEOUS CY 1,500.0000 13,500.00 0.000 0 CONSTRUCTION) 057 MINOR CONCRETE (CURB AND GUTTER) CY 660.0000 211,200.00 0.000 0 058 MINOR CONCRETE (ISLAND PAVING) CY 847.0000 8,470.00 0.000 0 059 MINOR CONCRETE (SIDEWALK) CY 477.0000 166,950.00 0.000 0 060 MINOR CONCRETE (CURB RAMP) CY 477.0000 34,821.00 0.000 0 061 INTERLOCKING CONCRETE PAVERS SQFT 33.0000 51,150.00 0.000 0 062 MISCELLANEOUS IRON AND STEEL LB 2.2500 24,439.50 3,260.000 7,335.00 3,260.000 7,335 (F) 063 OBJECT MARKER EA 100.0000 1,600.00 0.000 0 064 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.2000 3,240.00 0.000 0 065 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 1,020.00 0.000 0 066 THERMOPLASTIC PAVEMENT MARKING SQFT 3.7500 19,575.00 0.000 0 067 PAVEMENT MARKER (RETROREFLECTIVE) EA 7.0000 840.00 0.000 0 068 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 4,500.0000 4,500.00 0.250 1,125.00 0.250 1,125 SYSTEM ELEMENTS DURING CONSTRUCTION 069 MODIFY SIGNAL AND LIGHTING (LOCATION 1) LS 260,000.0000 260,000.00 0.100 26,000.00 0.100 26,000 070 MODIFY SIGNAL AND LIGHTING (LOCATION 2) LS 268,350.0000 268,350.00 0.000 0 071 MODIFY SIGNAL AND LIGHTING (LOCATION 3) LS 245,000.0000 245,000.00 0.000 0 072 MODIFY SIGNAL AND LIGHTING (LOCATION 4) LS 225,000.0000 225,000.00 0.000 0 073 MODIFY SIGNAL AND LIGHTING (LOCATION 5) LS 270,000.0000 270,000.00 0.000 0 074 MODIFY SIGNAL AND LIGHTING (LOCATION 6) LS 245,000.0000 245,000.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 05/19/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2G5404 TIME 03:13 PM ESTIMATE NO. 002 BID OPENING 09/29/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/16 R.E. NAME: NIKZAD, ALI DATE OF THIS ESTIMATE 05/19/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 250,649.50 274,549.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 250,649.50 274,549.50 075 MOBILIZATION LS 410,000.0000 410,000.00 0.500 205,000.00 0.500 205,000 ORIGINAL CONTRACT AMOUNT 4,769,298.60 TOTAL WORK COMPLETED 455,649.50 479,549.50 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -10,000.00 -10,000.00 TOTAL 445,649.50 469,549.50 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 01/26/16 90 03/22/16 03/22/16 08/26/16 23 22 0 0 10% 26% PROGRESS IS SATISFACTORY NIKZAD, ALI RESIDENT ENGINEER PROGRAM CAS145 DATE 05/19/16