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 08/18/16 EST. NO. 005 TIME 03:08 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 08/18/16 EST. NO. 005 TIME 03:08 PM R.E. NAME: NIKZAD, ALI 04-2G5404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING CPM -10,000.00 002 MISSING MONTHLY DBE -10,000.00 005 -10,000.00 -20,000.00 TOTAL DEDUCTIONS -10,000.00 -20,000.00 PROGRAM CAS145 PAGE 1 DATE 08/18/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2G5404 TIME 03:08 PM ESTIMATE NO. 005 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 08/20/16 R.E. NAME: NIKZAD, ALI DATE OF THIS ESTIMATE 08/18/16 LOCATION 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 0.100 25,000.00 0.700 175,000 004 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 2,450.00 44.000 1,540 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 20,000.0000 20,000.00 0.150 3,000.00 0.750 15,000 006 JOB SITE MANAGEMENT LS 1,000.0000 1,000.00 0.600 600 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 10,000.0000 10,000.00 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 18,000.00 120.000 18,000 011 TEMPORARY FIBER ROLL LF 3.0000 20,700.00 0.000 0 012 STREET SWEEPING LS 20,000.0000 20,000.00 0.250 5,000 013 TEMPORARY CONCRETE WASHOUT LS 5,000.0000 5,000.00 0.100 500.00 0.100 500 014 TEMPORARY FENCE (TYPE ESA) LF 3.0000 5,640.00 1,692.000 5,076 015 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 1,500 017 ABANDON CULVERT (LF) LF 15.0000 5,850.00 15.000 225 018 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 25,350.00 100.000 19,500.00 125.000 24,375 022 REMOVE CULVERT (LF) LF 27.0000 29,430.00 458.000 12,366.00 1,441.000 38,907 PROGRAM CAS145 PAGE 2 DATE 08/18/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2G5404 TIME 03:08 PM ESTIMATE NO. 005 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 08/20/16 R.E. NAME: NIKZAD, ALI DATE OF THIS ESTIMATE 08/18/16 ------------------------------------------------------------------------------------------------------------------------------------ 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 18.000 19,800.00 55.000 60,500 024 REMOVE CONCRETE VAULT EA 3,100.0000 3,100.00 1.000 3,100.00 1.000 3,100 025 ADJUST INLET EA 2,500.0000 2,500.00 0.000 0 026 MODIFY INLET TO MANHOLE EA 2,400.0000 7,200.00 2.000 4,800 027 REMOVE CONCRETE (CY) CY 400.0000 148,000.00 75.000 30,000.00 90.000 36,000 028 REMOVE CONCRETE ISLAND (PORTIONS) (CY) CY 500.0000 37,000.00 37.000 18,500 029 REMOVE CONCRETE ISLAND CY 500.0000 60,000.00 120.000 60,000.00 120.000 60,000 030 SAND BACKFILL CY 175.0000 3,150.00 0.000 0 031 CLEARING AND GRUBBING (LS) LS 50,000.0000 50,000.00 0.100 5,000.00 0.150 7,500 032 DEVELOP WATER SUPPLY LS 50,000.0000 50,000.00 0.250 12,500.00 0.250 12,500 033 DUST PALLIATIVE LS 10,000.0000 10,000.00 0.000 0 034 ROADWAY EXCAVATION CY 155.0000 60,450.00 67.000 10,385.00 127.000 19,685 035 STRUCTURE BACKFILL (SLURRY CEMENT) CY 221.0000 52,288.60 260.740 57,623 (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 15.000 3,000.00 15.000 3,000 (F) (SUPPLY LINE) 038 CLASS 2 AGGREGATE SUBBASE CY 300.0000 3,300.00 13.000 3,900 039 CLASS 2 AGGREGATE BASE (CY) CY 150.0000 42,000.00 102.000 15,300.00 102.000 15,300 040 LEAN CONCRETE BASE RAPID SETTING CY 1,030.0000 11,330.00 14.000 14,420 041 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 17.000 17,510 (RSC) 044 MINOR CONCRETE CY 349.0000 11,342.50 27.000 9,423 (F) 045 MINOR CONCRETE (MINOR STRUCTURE) CY 2,010.0000 172,056.00 15.070 30,290.70 85.600 172,056 (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 08/18/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2G5404 TIME 03:08 PM ESTIMATE NO. 005 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 08/20/16 R.E. NAME: NIKZAD, ALI DATE OF THIS ESTIMATE 08/18/16 ------------------------------------------------------------------------------------------------------------------------------------ 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 24.000 5,520 052 15" ALTERNATIVE PIPE CULVERT LF 234.0000 191,880.00 811.000 189,774 053 18" ALTERNATIVE PIPE CULVERT LF 242.0000 387,200.00 331.000 80,102.00 1,600.000 387,200 054 MINOR CONCRETE (CURB) (CY) CY 660.0000 11,880.00 0.000 0 055 DETECTABLE WARNING SURFACE SQFT 24.0000 17,520.00 30.000 720.00 30.000 720 056 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 67.500 44,550.00 99.000 65,340 058 MINOR CONCRETE (ISLAND PAVING) CY 847.0000 8,470.00 0.000 0 059 MINOR CONCRETE (SIDEWALK) CY 477.0000 166,950.00 54.000 25,758.00 54.000 25,758 060 MINOR CONCRETE (CURB RAMP) CY 477.0000 34,821.00 5.190 2,475.63 5.190 2,475 061 INTERLOCKING CONCRETE PAVERS SQFT 33.0000 51,150.00 0.000 0 062 MISCELLANEOUS IRON AND STEEL LB 2.2500 24,439.50 1,566.000 3,523.50 10,036.000 22,581 (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 0.450 2,025 SYSTEM ELEMENTS DURING CONSTRUCTION 069 MODIFY SIGNAL AND LIGHTING (LOCATION 1) LS 260,000.0000 260,000.00 0.268 69,680.00 0.464 120,640 070 MODIFY SIGNAL AND LIGHTING (LOCATION 2) LS 268,350.0000 268,350.00 0.157 42,130 071 MODIFY SIGNAL AND LIGHTING (LOCATION 3) LS 245,000.0000 245,000.00 0.025 6,125.00 0.580 142,100 072 MODIFY SIGNAL AND LIGHTING (LOCATION 4) LS 225,000.0000 225,000.00 0.034 7,650.00 0.528 118,800 073 MODIFY SIGNAL AND LIGHTING (LOCATION 5) LS 270,000.0000 270,000.00 0.190 51,300 074 MODIFY SIGNAL AND LIGHTING (LOCATION 6) LS 245,000.0000 245,000.00 0.075 18,375.00 0.281 68,845 PROGRAM CAS145 PAGE 4 DATE 08/18/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2G5404 TIME 03:08 PM ESTIMATE NO. 005 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 08/20/16 R.E. NAME: NIKZAD, ALI DATE OF THIS ESTIMATE 08/18/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 508,700.83 2,065,750.12 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 1,813.35 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 508,700.83 2,067,563.47 075 MOBILIZATION LS 410,000.0000 410,000.00 0.950 389,500 ORIGINAL CONTRACT AMOUNT 4,769,298.60 TOTAL WORK COMPLETED 508,700.83 2,457,063.47 MATERIALS ON HAND ON SITE 222,383.27 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -10,000.00 -20,000.00 TOTAL 498,700.83 2,659,446.74 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 08/30/16 84 24 0 0 51% 93% PROGRESS IS SATISFACTORY UNSATIS PROGRESS OVERRIDDEN AND PCNT TIME ELAPSED INPUT BECAUSE CCO DAYS PENDING NIKZAD, ALI RESIDENT ENGINEER PROGRAM CAS145 DATE 08/18/16