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 05/23/14 EST. NO.01 TIME 01:27 PM R.E. NAME: 04-3G0204 --------------------------------------------------------------------------- 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 05/23/14 EST. NO.01 TIME 01:27 PM R.E. NAME: 04-3G0204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 05/23/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3G0204 TIME 01:27 PM ESTIMATE NO. 01 BID OPENING 10/09/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/14 R.E. NAME: DATE OF THIS ESTIMATE 05/23/14 LOCATION PROGRESS ESTIMATE 04-SM-35-13.1/13.1 ----------------- PAVEX CONSTRUCTION DIVISION IN SAN MATEO COUNTY NEAR SKY LONDA 120 GRANITE ROCK WAY 2.6 MILES NORTH OF JUNCTION ROUTES SAN JOSE CA 95136 35 AND 84 FED. AID NO. STP-S035(8)E CONSTRUCT SOLDIER BEAM RETAIN WALL ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,190.0000 1,190.00 1.000 1,190.00 1.000 1,190 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 250.0000 250.00 0.500 125.00 0.500 125 003 CONSTRUCTION AREA SIGNS LS 1,950.0000 1,950.00 0.500 975.00 0.500 975 004 TRAFFIC CONTROL SYSTEM LS 35,000.0000 35,000.00 0.300 10,500.00 0.300 10,500 005 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 10.0000 240.00 24.000 240.00 24.000 240 006 TEMPORARY TRAFFIC STRIPE (PAINT) LF 5.0000 2,700.00 540.000 2,700.00 540.000 2,700 007 TEMPORARY SIGNAL SYSTEM LS 84,500.0000 84,500.00 0.500 42,250.00 0.500 42,250 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 10,800.0000 10,800.00 0.500 5,400.00 0.500 5,400 009 TEMPORARY RAILING (TYPE K) LF 53.3000 29,315.00 490.000 26,117.00 490.000 26,117 010 TEMPORARY ALTERNATIVE CRASH CUSHION EA 1,150.0000 2,300.00 2.000 2,300.00 2.000 2,300 011 JOB SITE MANAGEMENT LS 500.0000 500.00 0.100 50.00 0.100 50 012 PREPARE WATER POLLUTION CONTROL PROGRAM LS 800.0000 800.00 1.000 800.00 1.000 800 013 TEMPORARY HYDRAULIC MULCH SQYD 10.7000 2,140.00 0.000 0 (BONDED FIBER MATRIX) 014 TEMPORARY CHECK DAM LF 17.5000 1,750.00 0.000 0 015 TEMPORARY FIBER ROLL LF 10.7000 3,210.00 0.000 0 016 TEMPORARY REINFORCED SILT FENCE LF 20.5000 6,150.00 300.000 6,150.00 300.000 6,150 017 TEMPORARY CONSTRUCTION ENTRANCE EA 1,475.0000 2,950.00 0.000 0 018 STREET SWEEPING LS 750.0000 750.00 0.100 75.00 0.100 75 019 TEMPORARY CONCRETE WASHOUT LS 1,200.0000 1,200.00 0.000 0 020 TEMPORARY FENCE (TYPE ESA) LF 10.8000 1,620.00 150.000 1,620.00 150.000 1,620 021 CLEARING AND GRUBBING (LS) LS 6,650.0000 6,650.00 0.000 0 022 ROADWAY EXCAVATION CY 297.0000 26,136.00 88.000 26,136.00 88.000 26,136 PROGRAM CAS145 PAGE 2 DATE 05/23/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3G0204 TIME 01:27 PM ESTIMATE NO. 01 BID OPENING 10/09/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/14 R.E. NAME: DATE OF THIS ESTIMATE 05/23/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 STRUCTURE EXCAVATION (SOLDIER PILE WALL) CY 465.0000 12,090.00 26.000 12,090.00 26.000 12,090 (F) 024 STRUCTURE BACKFILL (SOLDIER PILE WALL) CY 820.0000 20,500.00 0.000 0 (F) 025 CONCRETE BACKFILL (SOLDIER PILE WALL) CY 293.0000 24,612.00 0.000 0 (F) 026 LEAN CONCRETE BACKFILL CY 155.0000 2,015.00 0.000 0 (F) 027 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 2.2000 3,762.00 0.000 0 028 HYDROMULCH SQFT 0.2000 342.00 0.000 0 029 FIBER ROLLS LF 9.0000 1,170.00 0.000 0 030 HYDROSEED SQFT 0.6000 1,026.00 0.000 0 031 COMPOST SQFT 0.3000 513.00 0.000 0 032 HOT MIX ASPHALT (TYPE A) TON 210.0000 33,600.00 54.000 11,340.00 54.000 11,340 033 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 35.0000 2,800.00 0.000 0 034 STEEL SOLDIER PILE (W 18 X 158) LF 165.0000 90,750.00 0.000 0 035 30" DRILLED HOLE LF 90.0000 47,520.00 0.000 0 036 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 5.0000 230.00 0.000 0 (0.063"-UNFRAMED) 037 ROADSIDE SIGN - ONE POST EA 150.0000 900.00 3.000 450.00 3.000 450 038 TIMBER LAGGING MFBM 6,630.0000 24,531.00 0.000 0 (F) 039 CLEAN AND PAINT STEEL SOLDIER PILING LS 15,400.0000 15,400.00 0.750 11,550.00 0.750 11,550 040 TEMPORARY FENCE (TYPE CL-6) LF 10.0000 760.00 76.000 760.00 76.000 760 041 TEMPORARY GATE (TYPE CL-6) EA 1,200.0000 1,200.00 1.000 1,200.00 1.000 1,200 042 DELINEATOR (CLASS 1) EA 45.0000 450.00 10.000 450.00 10.000 450 043 GUARD RAILING DELINEATOR EA 25.0000 200.00 0.000 0 044 OBJECT MARKER (TYPE P) EA 85.0000 170.00 0.000 0 045 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 35.0000 5,950.00 0.000 0 046 VEGETATION CONTROL (MINOR CONCRETE) SQYD 85.0000 8,075.00 0.000 0 047 CABLE RAILING LF 48.0000 4,224.00 0.000 0 (F) 048 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,000.0000 6,000.00 0.000 0 049 4" THERMOPLASTIC TRAFFIC STRIPE LF 3.0000 5,760.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 05/23/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3G0204 TIME 01:27 PM ESTIMATE NO. 01 BID OPENING 10/09/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/14 R.E. NAME: DATE OF THIS ESTIMATE 05/23/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 230.00 0.000 0 051 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,500.0000 1,500.00 0.100 150.00 0.100 150 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 4 DATE 05/23/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3G0204 TIME 01:27 PM ESTIMATE NO. 01 BID OPENING 10/09/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/14 R.E. NAME: DATE OF THIS ESTIMATE 05/23/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 164,618.00 164,618.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 164,618.00 164,618.00 052 MOBILIZATION LS 8,400.0000 8,400.00 0.950 7,980.00 0.950 7,980 ORIGINAL CONTRACT AMOUNT 546,781.00 TOTAL WORK COMPLETED 172,598.00 172,598.00 MATERIALS ON HAND ON SITE 34,585.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 172,598.00 207,183.00 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 01/14/14 27 04/16/14 00/00/00 06/30/14 5 0 0 2 32% 11% PROGRESS IS SATISFACTORY RESIDENT ENGINEER PROGRAM CAS145 DATE 05/23/14