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 07/19/21 EST. NO. 005 TIME 08:53 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 --------------------------------------------------------------------------- 001 0031 2,034.96 E.W. @ F.A.(+) 052421 N 0031.0 0032 2,254.96 052521 N 0032.0 0033 2,117.46 052621 N 0033.0 0034 2,144.96 052721 N 0034.0 0035 364.37 060221 N 0035.0 0036 364.37 060321 N 0036.0 0037 2,337.46 060721 N 0037.0 0038 2,667.46 060821 N 0038.0 0039 2,007.46 060921 N 0039.0 0040 1,952.46 061021 N 0040.0 0041 2,172.46 061121 N 0041.0 0042 364.37 061521 N 0042.0 0043 2,392.46 061721 N 0043.0 0044 2,117.46 061821 N 0044.0 25,292.67 TOTAL THIS ESTIMATE 72,807.47 TOTAL PREVIOUS ESTIMATE 98,100.14 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 07/19/21 EST. NO. 005 TIME 08:53 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 07/19/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0C9304 TIME 08:53 AM ESTIMATE NO. 005 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 07/20/21 R.E. NAME: BOOSHEHRI, FRED DATE OF THIS ESTIMATE 07/19/21 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 1.000 2,500 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 1,000.0000 1,000.00 0.050 50.00 0.850 850 003 TIME-RELATED OVERHEAD (LS) LS 250,000.0000 250,000.00 0.100 25,000.00 0.800 200,000 004 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 0.100 30,000.00 0.600 180,000 006 PORTABLE RADAR SPEED FEEDBACK SIGN LS 10,600.0000 10,600.00 0.250 2,650.00 0.750 7,950 SYSTEMS 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 21,500.0000 21,500.00 0.100 2,150.00 0.850 18,275 008 JOB SITE MANAGEMENT LS 10,000.0000 10,000.00 0.150 1,500.00 0.850 8,500 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,500.0000 2,500.00 0.100 250.00 0.850 2,125 010 TEMPORARY DRAINAGE INLET PROTECTION EA 650.0000 650.00 1.000 650 011 TEMPORARY FIBER ROLL LF 2.6000 54,600.00 21,000.000 54,600 012 STREET SWEEPING LS 135,000.0000 135,000.00 0.250 33,750.00 1.000 135,000 013 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 1.000 150,000 016 COLD IN-PLACE RECYCLING (FOAMED ASPHALT) SQYD 3.2000 582,400.00 213,873.400 684,394 017 CEMENT (COLD IN-PLACE RECYCLING) TON 285.0000 82,650.00 330.300 94,135 018 ASPHALT (COLD IN-PLACE RECYCLING) TON 520.0000 374,400.00 825.800 429,416 019 ASPHALTIC EMULSION (COLD IN-PLACE TON 825.0000 99,000.00 132.570 109,370 RECYCLING) 020 SAND COVER (COLD IN-PLACE RECYCLING) TON 28.0000 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 07/19/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0C9304 TIME 08:53 AM ESTIMATE NO. 005 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 07/20/21 R.E. NAME: BOOSHEHRI, FRED DATE OF THIS ESTIMATE 07/19/21 ------------------------------------------------------------------------------------------------------------------------------------ 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 8,243.000 947,945.00 29,759.220 3,422,310 024 DATA CORE LS 2,500.0000 2,500.00 0.500 1,250.00 1.000 2,500 025 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 46.680 4,668.00 116.160 11,616 029 REMOVE ASPHALT CONCRETE DIKE LF 4.0000 158,000.00 39,500.000 158,000 030 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.1000 590,100.00 331,289.880 695,708 031 REMOVE CULVERT (LF) LF 400.0000 57,600.00 144.000 57,600 032 MINOR CONCRETE (MISCELLANEOUS CY 2,500.0000 67,500.00 15.000 37,500.00 15.000 37,500 CONSTRUCTION) 033 STAIN GALVANIZED SURFACES (LS) LS 212,000.0000 212,000.00 1.000 212,000.00 1.000 212,000 034 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 4,312.500 93,796.88 4,312.500 93,796 037 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 9.000 28,350.00 9.000 28,350 039 REMOVE GUARDRAIL LF 1.3000 26,260.00 4,662.500 6,061.25 4,662.500 6,061 040 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 PROGRAM CAS145 PAGE 3 DATE 07/19/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0C9304 TIME 08:53 AM ESTIMATE NO. 005 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 07/20/21 R.E. NAME: BOOSHEHRI, FRED DATE OF THIS ESTIMATE 07/19/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,426,921.13 6,821,297.31 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 25,292.67 98,100.14 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,452,213.80 6,919,397.45 049 MOBILIZATION LS 481,000.0000 481,000.00 1.000 481,000 ORIGINAL CONTRACT AMOUNT 7,996,423.50 TOTAL WORK COMPLETED 1,452,213.80 7,400,397.45 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,452,213.80 7,400,397.45 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 71 160 0 0 86% 65% PROGRESS IS SATISFACTORY BOOSHEHRI, FRED RESIDENT ENGINEER PROGRAM CAS145 DATE 07/19/21