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 05/19/16 EST. NO. 001 TIME 09:09 AM R.E. NAME: FRED BOOSHEHRI 04-2J0804 --------------------------------------------------------------------------- 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 05/19/16 EST. NO. 001 TIME 09:09 AM R.E. NAME: FRED BOOSHEHRI 04-2J0804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 05/19/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J0804 TIME 09:09 AM ESTIMATE NO. 001 BID OPENING 10/29/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/16 R.E. NAME: FRED BOOSHEHRI DATE OF THIS ESTIMATE 05/19/16 LOCATION PROGRESS ESTIMATE 04-SM-280-R2.1/10.8 ----------------- GRANITE ROCK COMPANY IN SAN MATEO COUNTY IN AND NEAR 120 GRANITE ROCK WAY WOODSIDE FROM 0.5 MILE NORTH OF SAN JOSE CA 95136 SAND HILL ROAD OVERCROSSING TO ROUTE 280/92 SEPARATION FED. AID NO. NHPI-2801( ) ,1-144 (E ) RESURFACE ASPHALT CONCRETE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 10,000.0000 10,000.00 1.000 10,000.00 1.000 10,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 10,000.0000 10,000.00 0.750 7,500.00 0.750 7,500 003 TIME-RELATED OVERHEAD (LS) LS 240,000.0000 240,000.00 0.100 24,000.00 0.100 24,000 004 CONSTRUCTION AREA SIGNS LS 25,000.0000 25,000.00 0.700 17,500.00 0.700 17,500 005 TRAFFIC CONTROL SYSTEM LS 610,000.0000 610,000.00 0.100 61,000.00 0.100 61,000 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 35,000.0000 35,000.00 0.250 8,750.00 0.250 8,750 007 JOB SITE MANAGEMENT LS 45,000.0000 45,000.00 0.100 4,500.00 0.100 4,500 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 10,000.0000 10,000.00 1.000 10,000.00 1.000 10,000 009 TEMPORARY HYDRAULIC MULCH SQYD 3.0000 3,600.00 0.000 0 010 TEMPORARY DRAINAGE INLET PROTECTION EA 300.0000 12,600.00 52.000 15,600.00 52.000 15,600 011 TEMPORARY FIBER ROLL LF 6.0000 32,400.00 0.000 0 012 STREET SWEEPING LS 1,000.0000 1,000.00 0.100 100.00 0.100 100 013 TEMPORARY CONCRETE WASHOUT LS 10,000.0000 10,000.00 0.000 0 014 TREATED WOOD WASTE LB 0.2000 30,200.00 0.000 0 015 NOISE MONITORING LS 10,000.0000 10,000.00 0.000 0 016 REMOVE GUARDRAIL LF 6.0000 67,800.00 7,257.000 43,542.00 7,257.000 43,542 017 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 10.0000 1,900.00 0.000 0 018 REMOVE ASPHALT CONCRETE DIKE LF 3.0000 293,100.00 0.000 0 019 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.0000 2,427,000.00 0.000 0 020 REMOVE BRIDGE APPROACH GUARD RAILING LF 300.0000 66,600.00 222.000 66,600.00 222.000 66,600 021 SHOULDER BACKING TON 75.0000 130,500.00 0.000 0 022 PREPAVING INERTIAL PROFILER LS 7,200.0000 7,200.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 05/19/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J0804 TIME 09:09 AM ESTIMATE NO. 001 BID OPENING 10/29/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/16 R.E. NAME: FRED BOOSHEHRI DATE OF THIS ESTIMATE 05/19/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PREPAVING GRINDING DAY EA 6,000.0000 30,000.00 0.000 0 024 REPLACE ASPHALT CONCRETE SURFACING CY 303.0000 1,042,320.00 3,271.000 991,113.00 3,271.000 991,113 025 HOT MIX ASPHALT (TYPE A) TON 110.0000 258,500.00 0.000 0 026 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 80.0000 8,720,000.00 0.000 0 027 DATA CORE LS 1,000.0000 1,000.00 0.000 0 028 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.2500 1,825.00 0.000 0 029 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.2500 98,875.00 0.000 0 030 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.2500 23,500.00 0.000 0 031 TACK COAT TON 100.0000 36,000.00 0.000 0 032 DRILL AND BOND (DOWEL BAR) EA 45.0000 10,800.00 234.000 10,530.00 234.000 10,530 033 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 1,000.0000 130,000.00 124.000 124,000.00 124.000 124,000 034 GUARD RAILING DELINEATOR EA 30.0000 12,900.00 103.000 3,090.00 103.000 3,090 035 OBJECT MARKER (TYPE P) EA 35.0000 105.00 0.000 0 036 OBJECT MARKER (TYPE L-1) EA 35.0000 595.00 0.000 0 037 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 26.0000 273,000.00 6,877.000 178,802.00 6,877.000 178,802 038 VEGETATION CONTROL (ASPHALT COMPOSITE) SQYD 100.0000 74,000.00 0.000 0 039 SINGLE THRIE BEAM BARRIER (STEEL POST) LF 50.0000 2,500.00 0.000 0 040 TRANSITION RAILING (TYPE STB) EA 4,700.0000 4,700.00 0.000 0 041 TRANSITION RAILING (TYPE WB-31) EA 4,800.0000 14,400.00 0.000 0 042 END ANCHOR ASSEMBLY (TYPE SFT) EA 860.0000 17,200.00 9.000 7,740.00 9.000 7,740 043 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,000.0000 12,000.00 2.000 6,000.00 2.000 6,000 044 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,500.0000 22,500.00 6.000 15,000.00 6.000 15,000 045 CONCRETE BARRIER (TRANSITION) LF 2,000.0000 134,000.00 67.000 134,000.00 67.000 134,000 046 THERMOPLASTIC PAVEMENT MARKING SQFT 8.0000 40,960.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 047 PAINTED STALL LINES AND PAVEMENT SQFT 10.0000 2,800.00 0.000 0 MARKINGS 048 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 176,400.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 049 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 190.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) PROGRAM CAS145 PAGE 3 DATE 05/19/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J0804 TIME 09:09 AM ESTIMATE NO. 001 BID OPENING 10/29/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/16 R.E. NAME: FRED BOOSHEHRI DATE OF THIS ESTIMATE 05/19/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 5,920.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 051 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 16,300.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 052 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 9,980.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 053 4"THERMOPLASTIC TRAFFIC STRIPE LF 0.3500 89,250.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 35-13) 054 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.0000 43,200.00 0.000 0 055 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 28,860.00 0.000 0 056 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,500.0000 1,500.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 057 SIGNAL AND LIGHTING (LOCATION 1) LS 10,650.0000 10,650.00 0.000 0 058 SIGNAL AND LIGHTING (LOCATION 2) LS 8,000.0000 8,000.00 0.000 0 059 LIGHTING AND SIGN ILLUMINATION LS 10,300.0000 10,300.00 0.000 0 060 TRAFFIC OPERATIONS SYSTEMS LS 6,300.0000 6,300.00 0.000 0 (LOCATION 1) 061 TRAFFIC OPERATIONS SYSTEMS LS 6,700.0000 6,700.00 0.000 0 (LOCATION 2) 062 TRAFFIC OPERATIONS SYSTEMS LS 6,700.0000 6,700.00 0.000 0 (LOCATION 3) 063 TRAFFIC OPERATIONS SYSTEMS LS 6,100.0000 6,100.00 0.000 0 (LOCATION 4) 064 TRAFFIC OPERATIONS SYSTEMS LS 9,200.0000 9,200.00 0.000 0 (LOCATION 5) PROGRAM CAS145 PAGE 4 DATE 05/19/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J0804 TIME 09:09 AM ESTIMATE NO. 001 BID OPENING 10/29/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/16 R.E. NAME: FRED BOOSHEHRI DATE OF THIS ESTIMATE 05/19/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,739,367.00 1,739,367.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,739,367.00 1,739,367.00 065 MOBILIZATION LS 1,030,500.0000 1,030,500.00 0.750 772,875.00 0.750 772,875 ORIGINAL CONTRACT AMOUNT 16,509,430.00 TOTAL WORK COMPLETED 2,512,242.00 2,512,242.00 MATERIALS ON HAND ON SITE 57,996.89 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 2,512,242.00 2,570,238.89 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 12/17/15 47 04/15/16 00/00/00 07/31/16 14 1 4 0 15% 27% PROGRESS IS SATISFACTORY FRED BOOSHEHRI RESIDENT ENGINEER PROGRAM CAS145 DATE 05/19/16