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 08/21/15 EST. NO. 002 TIME 09:03 AM R.E. NAME: JOHNSON, JEFF D 03-3F6504 --------------------------------------------------------------------------- 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 08/21/15 EST. NO. 002 TIME 09:03 AM R.E. NAME: JOHNSON, JEFF D 03-3F6504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/21/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3F6504 TIME 09:03 AM ESTIMATE NO. 002 BID OPENING 10/23/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/15 R.E. NAME: JOHNSON, JEFF D DATE OF THIS ESTIMATE 08/21/15 LOCATION PROGRESS ESTIMATE 03-NEV-89-0.0/8.7 ----------------- GRANITE CONSTRUCTION COMPANY IN AND NEAR TRUCKEE FROM 0.7 MILE 585 WEST BEACH STREET NORTH OF 80/267 JUNCTION TO SIERRA WATSONVILLE CA 95076 COUNTY LINE FED. AID NO. STP-P089(115) PAVEMENT OVERLAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,250.0000 1,250.00 1.000 1,250 002 CONSTRUCTION AREA SIGNS LS 4,000.0000 4,000.00 0.750 3,000 003 TRAFFIC CONTROL SYSTEM LS 400,000.0000 400,000.00 0.300 120,000.00 0.400 160,000 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 4,500.0000 4,500.00 0.300 1,350.00 0.400 1,800 005 JOB SITE MANAGEMENT LS 70,000.0000 70,000.00 0.300 21,000.00 0.400 28,000 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 500.0000 500.00 0.750 375 007 TEMPORARY DRAINAGE INLET PROTECTION EA 100.0000 4,600.00 42.000 4,200.00 46.000 4,600 008 TEMPORARY FIBER ROLL LF 10.0000 720.00 0.000 0 009 TEMPORARY GRAVEL BAG BERM LF 3.0000 10,830.00 0.000 0 010 TEMPORARY CONCRETE WASHOUT LS 250.0000 250.00 0.000 0 011 TREATED WOOD WASTE LB 0.2200 6,050.00 0.000 0 012 REMOVE GUARDRAIL LF 3.7000 13,098.00 0.000 0 013 REMOVE ASPHALT CONCRETE DIKE LF 1.5000 28,050.00 14,728.000 22,092.00 17,383.000 26,074 014 REMOVE OVERSIDE DRAIN EA 200.0000 8,400.00 4.000 800 015 ADJUST FRAME AND GRATE TO GRADE EA 1,500.0000 6,000.00 0.000 0 016 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 18.0000 33,660.00 1,870.000 33,660.00 1,870.000 33,660 017 SHOULDER BACKING TON 21.0000 29,820.00 0.000 0 018 COLD IN-PLACE RECYCLING SQYD 3.6500 467,200.00 119,383.500 435,749.78 127,333.500 464,767 019 CEMENT (COLD IN-PLACE RECYCLING) TON 100.0000 22,000.00 53.830 5,383.00 57.470 5,747 020 EMULSIFIED RECYCLING AGENT (COLD TON 500.0000 430,000.00 373.510 186,755.00 400.350 200,175 IN-PLACE RECYCLING) 021 ASPHALTIC EMULSION (COLD IN-PLACE TON 334.0000 19,372.00 15.640 5,223.76 16.930 5,654 RECYCLING) 022 SAND COVER (COLD IN-PLACE RECYCLING) TON 25.0000 5,000.00 142.530 3,563.25 158.430 3,960 PROGRAM CAS145 PAGE 2 DATE 08/21/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3F6504 TIME 09:03 AM ESTIMATE NO. 002 BID OPENING 10/23/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/15 R.E. NAME: JOHNSON, JEFF D DATE OF THIS ESTIMATE 08/21/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 INTELLIGENT COMPACTION (COLD IN-PLACE LS 40,000.0000 40,000.00 0.500 20,000.00 0.750 30,000 RECYCLING) 024 INTELLIGENT COMPACTION LS 16,000.0000 16,000.00 0.750 12,000.00 0.750 12,000 025 HOT MIX ASPHALT (TYPE A) TON 100.0000 1,460,000.00 13,277.830 1,327,783.00 13,277.830 1,327,783 026 MINOR HOT MIX ASPHALT TON 110.0000 55,000.00 0.000 0 027 DATA CORE LS 2,500.0000 2,500.00 0.000 0 028 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.2500 312.50 0.000 0 029 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.2500 22,250.00 0.000 0 030 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.2500 812.50 0.000 0 031 PLACE HOT MIX ASPHALT SQYD 90.0000 10,800.00 0.000 0 (MISCELLANEOUS AREA) 032 TACK COAT TON 350.0000 9,450.00 29.730 10,405.50 29.730 10,405 033 MINOR CONCRETE (MINOR STRUCTURE) CY 5,000.0000 20,000.00 0.000 0 (F) 034 ROCK SLOPE PROTECTION (NO. 1, METHOD B) CY 300.0000 11,700.00 0.000 0 (F) (CY) 035 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 10.0000 960.00 0.000 0 036 DELINEATOR (CLASS 2) EA 47.0000 16,920.00 0.000 0 037 HIGHWAY POST MARKER EA 51.0000 765.00 0.000 0 038 OBJECT MARKER (TYPE L-1) EA 47.0000 470.00 0.000 0 039 MIDWEST GUARDRAIL SYSTEM (7' WOOD POST) LF 26.0000 72,020.00 0.000 0 040 TRANSITION RAILING (TYPE WB-31) EA 3,800.0000 22,800.00 0.000 0 041 END CAP (TYPE A) EA 1,200.0000 2,400.00 0.000 0 042 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,200.0000 2,400.00 0.000 0 043 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,000.0000 6,000.00 0.000 0 044 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,800.0000 33,600.00 0.000 0 045 12" THERMOPLASTIC PAVEMENT MARKING SQFT 27.0000 6,750.00 0.000 0 (RECESSED) 046 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.5200 26,752.00 0.000 0 (RECESSED, BROKEN 36-12) 047 4" THERMOPLASTIC TRAFFIC STRIPE LF 2.0200 106,858.00 0.000 0 (RECESSED) 048 4" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 0.4200 32,256.00 0.000 0 049 4" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 0.6000 1,116.00 0.000 0 (BROKEN 12-3) PROGRAM CAS145 PAGE 3 DATE 08/21/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3F6504 TIME 09:03 AM ESTIMATE NO. 002 BID OPENING 10/23/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/15 R.E. NAME: JOHNSON, JEFF D DATE OF THIS ESTIMATE 08/21/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 TWO-COMPONENT PAINT PAVEMENT MARKING SQFT 23.0000 6,440.00 0.000 0 051 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 5,000.0000 5,000.00 0.500 2,500.00 0.500 2,500 SYSTEM ELEMENTS DURING CONSTRUCTION 052 TRAFFIC MONITORING STATION (COUNT) LS 30,000.0000 30,000.00 0.900 27,000.00 0.900 27,000 PROGRAM CAS145 PAGE 4 DATE 08/21/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3F6504 TIME 09:03 AM ESTIMATE NO. 002 BID OPENING 10/23/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/15 R.E. NAME: JOHNSON, JEFF D DATE OF THIS ESTIMATE 08/21/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 2,238,665.29 2,349,552.65 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 2,238,665.29 2,349,552.65 053 MOBILIZATION LS 379,334.0000 379,334.00 1.000 379,334.00 1.000 379,334 ORIGINAL CONTRACT AMOUNT 3,966,966.00 TOTAL WORK COMPLETED 2,617,999.29 2,728,886.65 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 2,617,999.29 2,728,886.65 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 01/12/15 100 07/07/15 01/27/15 12/08/15 30 114 0 0 67% 30% PROGRESS IS SATISFACTORY JOHNSON, JEFF D RESIDENT ENGINEER PROGRAM CAS145 DATE 08/21/15