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 05/20/21 EST. NO. 003 TIME 08:48 AM R.E. NAME: BOOSHEHRI, FRED 04-0C9304 --------------------------------------------------------------------------- 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 05/20/21 EST. NO. 003 TIME 08:48 AM R.E. NAME: BOOSHEHRI, FRED 04-0C9304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 05/20/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0C9304 TIME 08:48 AM ESTIMATE NO. 003 BID OPENING 06/10/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/21 R.E. NAME: BOOSHEHRI, FRED DATE OF THIS ESTIMATE 05/20/21 LOCATION PROGRESS ESTIMATE 04-SM-1-0.0/10.6 ----------------- GRANITE ROCK COMPANY IN SAN MATEO COUNTY NEAR PESCADERO 5225 HELLYER AVENUE FROM SAN MATEO AND SANTA CRUZ SAN JOSE CA 95138 COUNTY LINE TO 0.1 MILE SOUTH OF BEAN HOLLOW ROAD FED. AID NO. ACNH-P001(671)E PAVEMENT REHABILITATION AND ------------------------------------------------------------------------------------------------------------------------------------ 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 0.500 1,250.00 1.000 2,500 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 1,000.0000 1,000.00 0.150 150.00 0.650 650 003 TIME-RELATED OVERHEAD (LS) LS 250,000.0000 250,000.00 0.200 50,000.00 0.500 125,000 004 CONSTRUCTION AREA SIGNS LS 9,100.0000 9,100.00 0.700 6,370 005 TRAFFIC CONTROL SYSTEM LS 300,000.0000 300,000.00 0.230 69,000.00 0.250 75,000 006 PORTABLE RADAR SPEED FEEDBACK SIGN LS 10,600.0000 10,600.00 0.230 2,438.00 0.250 2,650 SYSTEMS 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 21,500.0000 21,500.00 0.100 2,150.00 0.650 13,975 008 JOB SITE MANAGEMENT LS 10,000.0000 10,000.00 0.250 2,500.00 0.500 5,000 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,500.0000 2,500.00 0.300 750.00 0.500 1,250 010 TEMPORARY DRAINAGE INLET PROTECTION EA 650.0000 650.00 1.000 650 011 TEMPORARY FIBER ROLL LF 2.6000 54,600.00 11,000.000 28,600.00 21,000.000 54,600 012 STREET SWEEPING LS 135,000.0000 135,000.00 0.200 27,000.00 0.500 67,500 013 TREATED WOOD WASTE LB 0.1000 25,800.00 0.000 0 014 TEMPORARY HIGH-VISIBILITY FENCE LF 4.8000 2,160.00 600.000 2,880 015 ROADSIDE CLEARING LS 150,000.0000 150,000.00 0.700 105,000.00 1.000 150,000 016 COLD IN-PLACE RECYCLING (FOAMED ASPHALT) SQYD 3.2000 582,400.00 182,000.000 582,400.00 182,000.000 582,400 017 CEMENT (COLD IN-PLACE RECYCLING) TON 285.0000 82,650.00 290.000 82,650.00 290.000 82,650 018 ASPHALT (COLD IN-PLACE RECYCLING) TON 520.0000 374,400.00 720.000 374,400.00 720.000 374,400 019 ASPHALTIC EMULSION (COLD IN-PLACE TON 825.0000 99,000.00 120.000 99,000.00 120.000 99,000 RECYCLING) 020 SAND COVER (COLD IN-PLACE RECYCLING) TON 28.0000 5,320.00 190.000 5,320.00 190.000 5,320 021 INTELLIGENT COMPACTION (COLD IN-PLACE LS 18,000.0000 18,000.00 0.000 0 RECYCLING) 022 HOT MIX ASPHALT (TYPE A) TON 140.0000 103,600.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 05/20/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0C9304 TIME 08:48 AM ESTIMATE NO. 003 BID OPENING 06/10/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/21 R.E. NAME: BOOSHEHRI, FRED DATE OF THIS ESTIMATE 05/20/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 115.0000 3,277,500.00 0.000 0 024 DATA CORE LS 2,500.0000 2,500.00 0.000 0 025 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.2500 6,375.00 0.000 0 026 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.2500 20,875.00 0.000 0 027 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.2500 22,250.00 0.000 0 028 TACK COAT TON 100.0000 11,000.00 0.000 0 029 REMOVE ASPHALT CONCRETE DIKE LF 4.0000 158,000.00 39,500.000 158,000.00 39,500.000 158,000 030 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.1000 590,100.00 281,000.000 590,100.00 281,000.000 590,100 031 REMOVE CULVERT (LF) LF 400.0000 57,600.00 0.000 0 032 MINOR CONCRETE (MISCELLANEOUS CY 2,500.0000 67,500.00 0.000 0 CONSTRUCTION) 033 STAIN GALVANIZED SURFACES (LS) LS 212,000.0000 212,000.00 0.000 0 034 DELINEATOR (CLASS 1) EA 44.0000 37,400.00 0.000 0 035 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.0000 8,300.00 0.000 0 036 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 21.7500 371,925.00 0.000 0 037 MIDWEST GUARDRAIL SYSTEM (8' POST) LF 25.0000 16,500.00 0.000 0 038 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,150.0000 198,450.00 0.000 0 039 REMOVE GUARDRAIL LF 1.3000 26,260.00 0.000 0 040 THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 7,890.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 041 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.2500 5,725.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 18-12) 042 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.2500 5,650.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 043 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6500 124,150.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 044 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 1,736.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 045 6" RUMBLE STRIP STA 22.0000 24,640.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 046 12" RUMBLE STRIP STA 30.0000 16,800.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 047 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 048 TEMPORARY FENCE (TYPE FROG) LF 5.2500 3,517.50 670.000 3,517.50 670.000 3,517 PROGRAM CAS145 PAGE 3 DATE 05/20/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0C9304 TIME 08:48 AM ESTIMATE NO. 003 BID OPENING 06/10/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/21 R.E. NAME: BOOSHEHRI, FRED DATE OF THIS ESTIMATE 05/20/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 2,184,225.50 2,403,412.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 2,184,225.50 2,403,412.50 049 MOBILIZATION LS 481,000.0000 481,000.00 0.950 456,950.00 0.950 456,950 ORIGINAL CONTRACT AMOUNT 7,996,423.50 TOTAL WORK COMPLETED 2,641,175.50 2,860,362.50 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 2,641,175.50 2,860,362.50 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 07/28/20 110 09/01/20 09/01/20 09/30/21 37 150 0 0 35% 34% PROGRESS IS SATISFACTORY BOOSHEHRI, FRED RESIDENT ENGINEER PROGRAM CAS145 DATE 05/20/21