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 09/13/24 EST. NO. 014 TIME 07:19 PM R.E. NAME: HINH, MINH 04-2J9504 --------------------------------------------------------------------------- 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 09/13/24 EST. NO. 014 TIME 07:19 PM R.E. NAME: HINH, MINH 04-2J9504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE LATE PICKUP PENALTY -9,000.00 012 0.00 -9,000.00 TOTAL DEDUCTIONS 0.00 -9,000.00 PROGRAM CAS145 PAGE 1 DATE 09/13/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J9504 TIME 07:19 PM ESTIMATE NO. 014 BID OPENING 09/15/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/24 R.E. NAME: HINH, MINH DATE OF THIS ESTIMATE 09/13/24 LOCATION PROGRESS ESTIMATE 04-SCL-9 ----------------- PTM GENERAL ENGINEERING IN SANTA CLARA COUNTY AT VARIOUS SERVICES, INC. LOCATIONS 5942 ACORN STREET; RIVERSIDE CA 92504 FED. AID NO. HSST-X085(65)E RELOCATE OR SHIELD EXISTING ELEC ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 6,000.0000 6,000.00 1.000 6,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 175.0000 43,750.00 246.000 43,050 003 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 14,000.00 0.000 0 MEETING 004 HOURLY OFF-SITE HR 200.0000 2,000.00 0.000 0 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 005 CONSTRUCTION AREA SIGNS LS 57,000.0000 57,000.00 0.300 17,100.00 1.000 57,000 006 TRAFFIC CONTROL SYSTEM LS 500,000.0000 500,000.00 1.000 500,000 007 PORTABLE RADAR SPEED FEEDBACK SIGN EA 150.0000 30,000.00 0.000 0 SYSTEM DAY 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 18,000.0000 18,000.00 1.000 18,000.00 1.000 18,000 009 JOB SITE MANAGEMENT LS 50,000.0000 50,000.00 0.100 5,000.00 1.000 50,000 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 4,000.0000 4,000.00 1.000 4,000 011 TEMPORARY COVER SQYD 3.5000 23,135.00 0.000 0 012 TEMPORARY DRAINAGE INLET PROTECTION EA 360.0000 16,200.00 1.000 360 013 TEMPORARY FIBER ROLL LF 6.0000 3,360.00 0.000 0 014 STREET SWEEPING LS 2,500.0000 2,500.00 1.000 2,500 015 TEMPORARY CONCRETE WASHOUT LS 4,000.0000 4,000.00 1.000 4,000.00 1.000 4,000 016 ASBESTOS COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000 017 TREATED WOOD WASTE LB 0.6000 2,868.00 6,980.000 4,188 018 DUST CONTROL PLAN LS 3,000.0000 3,000.00 1.000 3,000.00 1.000 3,000 (NATURALLY OCCURRING ASBESTOS) 019 REMOVE BOLLARD EA 700.0000 4,900.00 8.000 5,600 020 TEMPORARY HIGH-VISIBILITY FENCE LF 11.0000 7,370.00 670.000 7,370 021 CLEARING AND GRUBBING (LS) LS 120,000.0000 120,000.00 1.000 120,000 022 ROADWAY EXCAVATION CY 650.0000 253,500.00 436.910 283,991 PROGRAM CAS145 PAGE 2 DATE 09/13/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J9504 TIME 07:19 PM ESTIMATE NO. 014 BID OPENING 09/15/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/24 R.E. NAME: HINH, MINH DATE OF THIS ESTIMATE 09/13/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ROADWAY EXCAVATION (TYPE Z-2) CY 1,200.0000 132,000.00 102.900 123,480 (AERIALLY DEPOSITED LEAD) 024 ROADWAY EXCAVATION (TYPE COM) CY 1,200.0000 50,400.00 41.000 49,200 (AERIALLY DEPOSITED LEAD) 025 ROADSIDE CLEARING LS 2,000.0000 2,000.00 1.000 2,000.00 1.000 2,000 026 RELOCATE IRRIGATION CONTROLLER EA 5,400.0000 16,200.00 3.000 16,200 027 WOOD MULCH CY 180.0000 16,020.00 89.000 16,020 028 CHECK AND TEST EXISTING IRRIGATION LS 3,000.0000 3,000.00 1.000 3,000 FACILITIES 029 OPERATE EXISTING IRRIGATION FACILITIES LS 6,600.0000 6,600.00 0.000 0 030 REMOVE IRRIGATION FACILITY LS 1,800.0000 1,800.00 1.000 1,800 031 SALVAGE IRRIGATION FACILITY LS 600.0000 600.00 1.000 600 032 FLOW SENSOR CABLE LS 1,200.0000 1,200.00 1.000 1,200 033 CONTROL AND NEUTRAL CONDUCTORS LS 26,400.0000 26,400.00 1.000 26,400 (ARMOR-CLAD) 034 CERTIFY EXISTING BACKFLOW PREVENTERS LS 1,200.0000 1,200.00 0.000 0 035 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 900.0000 18,000.00 2.000 1,800 036 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 1.6400 17,548.00 4,185.000 6,863.40 14,885.000 24,411 037 HYDROMULCH SQFT 0.1300 11,583.00 65,930.000 8,570 038 FIBER ROLLS LF 6.7300 106,334.00 372.500 2,506.93 8,767.500 59,005 039 HYDROSEED SQFT 0.1300 11,219.00 35,452.000 4,608.76 121,752.000 15,827 040 COMPOST (CY) CY 108.0000 29,160.00 34.690 3,746.52 225.000 24,300 041 CLASS 2 AGGREGATE BASE (CY) CY 570.0000 68,400.00 117.830 67,163 042 HOT MIX ASPHALT (TYPE A) TON 480.0000 470,400.00 879.180 422,006 043 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 30.0000 25,500.00 789.000 23,670 044 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 30.0000 46,500.00 1,380.000 41,400 045 PLACE HOT MIX ASPHALT SQYD 90.0000 124,200.00 1,372.000 123,480 (MISCELLANEOUS AREA) 046 TACK COAT TON 1,200.0000 1,440.00 1.040 1,248 047 REMOVE ASPHALT CONCRETE PAVEMENT (SQFT) SQFT 48.0000 19,200.00 294.000 14,112 048 REMOVE ASPHALT CONCRETE DIKE LF 15.6000 38,532.00 2,363.000 36,862 049 STRUCTURAL CONCRETE, DRAINAGE INLET CY 14,000.0000 19,600.00 1.400 19,600 (F) PROGRAM CAS145 PAGE 3 DATE 09/13/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J9504 TIME 07:19 PM ESTIMATE NO. 014 BID OPENING 09/15/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/24 R.E. NAME: HINH, MINH DATE OF THIS ESTIMATE 09/13/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 TRASH NET EA 18,000.0000 54,000.00 2.000 36,000 051 36" REINFORCED CONCRETE PIPE LF 600.0000 1,200.00 2.000 1,200.00 2.000 1,200 052 REMOVE FLARED END SECTION (EA) EA 1,200.0000 3,600.00 3.000 3,600.00 3.000 3,600 053 MINOR CONCRETE (CURB AND GUTTER) CY 2,400.0000 4,800.00 2.000 4,800 054 REMOVE CONCRETE CURB (LF) LF 60.0000 11,400.00 48.000 2,880 055 MISCELLANEOUS IRON AND STEEL LB 20.0000 5,260.00 263.000 5,260 (F) 056 GUARD RAILING DELINEATOR EA 25.2000 4,536.00 166.000 4,183 057 TREATMENT BEST MANAGEMENT EA 750.0000 2,250.00 1.000 750.00 3.000 2,250 PRACTICE MARKER 058 RESET ROADSIDE SIGN (ONE POST) EA 1,000.0000 1,000.00 1.000 1,000.00 1.000 1,000 059 RELOCATE ROADSIDE SIGN-TWO POST EA 1,000.0000 1,000.00 1.000 1,000 060 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 52.0000 183,560.00 3,633.250 188,929 061 VEGETATION CONTROL (MINOR CONCRETE) SQYD 96.0000 273,600.00 2,137.500 205,200 062 END CAP (TYPE A) EA 240.0000 240.00 3.000 720 063 END ANCHOR ASSEMBLY (TYPE SFT-M) EA 2,340.0000 60,840.00 27.000 63,180 064 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,720.0000 113,280.00 26.000 122,720 065 MAX-TENSION MEDIAN TERMINAL SYSTEM EA 15,500.0000 15,500.00 1.000 15,500 066 REMOVE GUARDRAIL LF 10.2000 3,570.00 487.500 4,972 067 6" THERMOPLASTIC TRAFFIC STRIPE LF 80.0000 2,400.00 1.000 80 (ENHANCED WET NIGHT VISIBILITY) 068 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 20,000.0000 20,000.00 0.650 13,000.00 1.000 20,000 SYSTEM ELEMENTS DURING CONSTRUCTION 069 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 160,000.0000 160,000.00 1.000 160,000 070 MODIFYING RAMP METERING SYSTEMS LS 2,185,364.0000 2,185,364.00 0.250 546,341.00 1.000 2,185,364 071 MODIFYING TRAFFIC MONITORING STATIONS LS 276,000.0000 276,000.00 0.150 41,400.00 1.000 276,000 PROGRAM CAS145 PAGE 4 DATE 09/13/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J9504 TIME 07:19 PM ESTIMATE NO. 014 BID OPENING 09/15/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/24 R.E. NAME: HINH, MINH DATE OF THIS ESTIMATE 09/13/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 674,116.61 5,542,255.84 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 22,629.98 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 674,116.61 5,564,885.82 072 MOBILIZATION LS 480,000.0000 480,000.00 1.000 480,000 ORIGINAL CONTRACT AMOUNT 6,299,019.00 TOTAL WORK COMPLETED 674,116.61 6,044,885.82 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 -9,000.00 TOTAL 674,116.61 6,035,885.82 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 12/29/22 250 01/13/23 06/12/23 10/08/24 247 183 0 0 92% 99% PROGRESS IS SATISFACTORY PROGRESS IS SATISFACTOR HINH, MINH RESIDENT ENGINEER