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 12/03/15 EST. NO. 005 TIME 08:58 AM R.E. NAME: NGUYEN, VERNON 04-4C2004 --------------------------------------------------------------------------- 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 0005 1,107.82 E.W. @ F.A.(+) 060215 N 0002.0 0006 1,111.16 060315 N 0003.0 0007 1,172.49 060415 N 0004.0 0008 1,306.18 061615 N 0007.0 0009 1,070.89 061715 N 0008.0 0010 1,193.54 061815 N 0009.0 0011 934.20 061915 N 0010.0 0012 1,055.17 062215 N 0011.0 0013 1,154.91 062315 N 0012.0 0014 1,179.49 062415 N 0013.0 0015 1,118.16 062515 N 0014.0 0016 1,114.82 062615 N 0015.0 0018 1,216.75 063015 N 0017.0 0019 1,216.75 070115 N 0018.0 0020 1,265.67 070615 N 0019.0 0021 1,202.09 070715 N 0020.0 0022 1,081.90 070815 N 0021.0 0023 1,209.10 071515 N 0022.0 0024 1,081.90 071615 N 0023.0 0025 1,092.26 071715 N 0024.0 0026 1,441.33 072015 N 0025.0 0027 1,250.56 072115 N 0026.0 0028 1,046.49 060515 N 0005.0 0034 11,728.89 071115 N 0029.0 0035 7,730.22 093015 N 0053.0 0036 1,346.60 072315 N 0049.0 0037 901.48 072415 N 0050.0 005 0001 2,410.23 E.W. @ F.A.(+) 091015 N 0048.1 0002 529.31 090915 N 0043.1 0003 79,216.15 090915 N 0044.1 0004 3,241.20 090915 N 0045.1 0005 529.31 091015 N 0046.1 0006 83,941.73 091015 N 0047.1 218,198.75 TOTAL THIS ESTIMATE 5,241.36 TOTAL PREVIOUS ESTIMATE 223,440.11 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 12/03/15 EST. NO. 005 TIME 08:58 AM R.E. NAME: NGUYEN, VERNON 04-4C2004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE PRICE INDEX ADJUST -299,121.00 002 0.00 -299,121.00 TOTAL DEDUCTIONS 0.00 -299,121.00 PROGRAM CAS145 PAGE 1 DATE 12/03/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4C2004 TIME 08:58 AM ESTIMATE NO. 005 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 10/06/15 R.E. NAME: NGUYEN, VERNON DATE OF THIS ESTIMATE 12/03/15 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 04-SCL-152-9.9/21.9 ---------------------------------- GRANITE ROCK COMPANY IN SANTA CLARA COUNTY ON ROUTE 152 120 GRANITE ROCK WAY FROM JUNCTION ROUTE 101 TO JUNCTION SAN JOSE CA 95136 ROUTE_156 IN GILROY FED. AID NO. NHP-P152(83)E PAVEMENT PRESERVATION (CAP M) ------------------------------------------------------------------------------------------------------------------------------------ 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 4,420.0000 4,420.00 1.000 4,420 003 TIME-RELATED OVERHEAD (LS) LS 83,351.0000 83,351.00 1.000 83,351 004 CONSTRUCTION AREA SIGNS LS 9,995.0000 9,995.00 1.000 9,995 005 TRAFFIC CONTROL SYSTEM LS 246,655.9000 246,655.90 1.000 246,655 006 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 350.00 26.000 910 007 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 2,700.0000 10,800.00 4.000 10,800 008 JOB SITE MANAGEMENT LS 10,921.0000 10,921.00 1.000 10,921 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 800.0000 800.00 1.000 800 010 TEMPORARY HYDRAULIC MULCH SQYD 11.0300 1,654.50 0.000 0 011 TEMPORARY DRAINAGE INLET PROTECTION EA 127.4400 1,911.60 15.000 1,911 012 TEMPORARY FIBER ROLL LF 3.4700 3,747.60 527.000 1,828 013 TEMPORARY SILT FENCE LF 3.4700 2,845.40 554.000 1,922 014 TEMPORARY CONSTRUCTION ENTRANCE EA 2,750.0000 22,000.00 8.000 22,000 015 STREET SWEEPING LS 4,500.0000 4,500.00 1.000 4,500 016 TEMPORARY CONCRETE WASHOUT LS 100.0000 100.00 1.000 100 017 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.3000 32,100.00 109,422.880 32,826 STRIPE (HAZARDOUS WASTE) 018 REMOVE CHANNELIZERS EA 45.0000 450.00 26.000 1,170 019 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.5700 619,370.00 195,889.000 503,434 020 REMOVE CONCRETE (CY) CY 450.0000 2,250.00 8.500 3,825 021 CLEARING AND GRUBBING (LS) LS 6,635.0000 6,635.00 1.000 6,635 022 ASPHALTIC EMULSION (FOG SEAL COAT) TON 1,000.0000 33,000.00 22.000 22,000 PROGRAM CAS145 PAGE 2 DATE 12/03/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4C2004 TIME 08:58 AM ESTIMATE NO. 005 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 10/06/15 R.E. NAME: NGUYEN, VERNON DATE OF THIS ESTIMATE 12/03/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 HOT MIX ASPHALT (TYPE A) TON 91.4700 2,981,922.00 33,027.390 3,021,015 024 SHOULDER RUMBLE STRIP STA 30.9000 24,720.00 800.000 24,720 (HMA,GROUND-IN INDENTATIONS) 025 CENTERLINE RUMBLE STRIP (HMA, GROUND-IN STA 24.0000 9,840.00 410.000 9,840 INDENTATIONS) 026 DATA CORE LS 2,265.0000 2,265.00 1.000 2,265 027 TACK COAT TON 1,240.0000 101,680.00 74.230 92,045 028 MINOR CONCRETE CY 562.0000 8,430.00 15.000 8,430 029 TEMPORARY FENCE (TYPE WILDLIFE LF 5.9500 49,028.00 4,621.000 27,494 EXCLUSION) 030 THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 3,400.00 0.000 0 031 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2500 39,500.00 213,878.000 53,469 032 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.4500 4,590.00 7,618.160 3,428 033 THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 7,320.00 4,878.010 14,634 034 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.0000 2,580.00 1,760.000 3,520 035 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.8000 29,680.00 9,839.000 27,549 036 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 1.000 500 SYSTEM ELEMENTS DURING CONSTRUCTION 037 INDUCTIVE LOOP DETECTOR (REPLACE) LS 42,825.0000 42,825.00 1.000 42,825 PROGRAM CAS145 PAGE 3 DATE 12/03/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4C2004 TIME 08:58 AM ESTIMATE NO. 005 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 10/06/15 R.E. NAME: NGUYEN, VERNON DATE OF THIS ESTIMATE 12/03/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 4,304,243.57 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 218,198.75 223,440.11 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 218,198.75 4,527,683.68 038 MOBILIZATION LS 30,000.0000 30,000.00 1.000 30,000 ORIGINAL CONTRACT AMOUNT 4,438,637.00 TOTAL WORK COMPLETED 218,198.75 4,557,683.68 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -299,121.00 TOTAL 218,198.75 4,258,562.68 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 12/31/14 44 05/26/15 05/26/15 10/06/15 44 43 0 0 100% 100% NGUYEN, VERNON RESIDENT ENGINEER PROGRAM CAS145 DATE 12/03/15