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 11/17/16 EST. NO. 008 TIME 09:32 AM R.E. NAME: BOOSHEHRI, FRED 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 --------------------------------------------------------------------------- 009 0002 3,020.54 A.C. @ L.S.(+) 111616 N 0002 0 010 0001 45,971.16 E.W. @ L.S.(+) 111416 N 0001 0 012 0001 28,148.21 A.C. @ L.S.(+) 111416 N 0001 0 013 0001 8,818.70 E.W. @ L.S.(+) 111416 N 0001 0 85,958.61 TOTAL THIS ESTIMATE 422,073.69 TOTAL PREVIOUS ESTIMATE 508,032.30 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 11/17/16 EST. NO. 008 TIME 09:32 AM R.E. NAME: BOOSHEHRI, FRED 04-2J0804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 11/17/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J0804 TIME 09:32 AM ESTIMATE NO. 008 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 09/15/16 R.E. NAME: BOOSHEHRI, FRED DATE OF THIS ESTIMATE 11/17/16 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 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 10,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 10,000.0000 10,000.00 1.000 10,000 003 TIME-RELATED OVERHEAD (LS) LS 240,000.0000 240,000.00 1.000 240,000 004 CONSTRUCTION AREA SIGNS LS 25,000.0000 25,000.00 1.000 25,000 005 TRAFFIC CONTROL SYSTEM LS 610,000.0000 610,000.00 1.000 610,000 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 35,000.0000 35,000.00 1.000 35,000 007 JOB SITE MANAGEMENT LS 45,000.0000 45,000.00 1.000 45,000 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 10,000.0000 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 53.000 15,900 011 TEMPORARY FIBER ROLL LF 6.0000 32,400.00 0.000 0 012 STREET SWEEPING LS 1,000.0000 1,000.00 1.000 1,000 013 TEMPORARY CONCRETE WASHOUT LS 10,000.0000 10,000.00 1.000 10,000 014 TREATED WOOD WASTE LB 0.2000 30,200.00 167,820.000 33,564 015 NOISE MONITORING LS 10,000.0000 10,000.00 1.000 10,000 016 REMOVE GUARDRAIL LF 6.0000 67,800.00 10,950.000 65,700 017 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 10.0000 1,900.00 0.000 0 018 REMOVE ASPHALT CONCRETE DIKE LF 3.0000 293,100.00 38,703.000 116,109 019 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.0000 2,427,000.00 765,131.000 2,295,393 020 REMOVE BRIDGE APPROACH GUARD RAILING LF 300.0000 66,600.00 222.000 66,600 021 SHOULDER BACKING TON 75.0000 130,500.00 1,836.100 137,707 022 PREPAVING INERTIAL PROFILER LS 7,200.0000 7,200.00 1.000 7,200 PROGRAM CAS145 PAGE 2 DATE 11/17/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J0804 TIME 09:32 AM ESTIMATE NO. 008 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 09/15/16 R.E. NAME: BOOSHEHRI, FRED DATE OF THIS ESTIMATE 11/17/16 ------------------------------------------------------------------------------------------------------------------------------------ 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 5.000 30,000 024 REPLACE ASPHALT CONCRETE SURFACING CY 303.0000 1,042,320.00 3,173.350 961,525 025 HOT MIX ASPHALT (TYPE A) TON 110.0000 258,500.00 934.510 102,796 026 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 80.0000 8,720,000.00 81,084.510 6,486,760 027 DATA CORE LS 1,000.0000 1,000.00 1.000 1,000 028 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.2500 1,825.00 770.000 962 029 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.2500 98,875.00 37,570.000 46,962 030 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.2500 23,500.00 1,753.000 2,191 031 TACK COAT TON 100.0000 36,000.00 229.020 22,902 032 DRILL AND BOND (DOWEL BAR) EA 45.0000 10,800.00 234.000 10,530 033 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 1,000.0000 130,000.00 124.000 124,000 034 GUARD RAILING DELINEATOR EA 30.0000 12,900.00 430.000 12,900 035 OBJECT MARKER (TYPE P) EA 35.0000 105.00 3.000 105 036 OBJECT MARKER (TYPE L-1) EA 35.0000 595.00 17.000 595 037 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 26.0000 273,000.00 10,478.000 272,428 038 VEGETATION CONTROL (ASPHALT COMPOSITE) SQYD 100.0000 74,000.00 1,073.000 107,300 039 SINGLE THRIE BEAM BARRIER (STEEL POST) LF 50.0000 2,500.00 62.500 3,125 040 TRANSITION RAILING (TYPE STB) EA 4,700.0000 4,700.00 1.000 4,700 041 TRANSITION RAILING (TYPE WB-31) EA 4,800.0000 14,400.00 3.000 14,400 042 END ANCHOR ASSEMBLY (TYPE SFT) EA 860.0000 17,200.00 19.000 16,340 043 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,000.0000 12,000.00 3.000 9,000 044 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,500.0000 22,500.00 10.000 25,000 045 CONCRETE BARRIER (TRANSITION) LF 2,000.0000 134,000.00 67.000 134,000 046 THERMOPLASTIC PAVEMENT MARKING SQFT 8.0000 40,960.00 5,120.000 40,960 (ENHANCED WET NIGHT VISIBILITY) 047 PAINTED STALL LINES AND PAVEMENT SQFT 10.0000 2,800.00 280.000 2,800 MARKINGS 048 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 176,400.00 257,475.000 180,232 (ENHANCED WET NIGHT VISIBILITY) 049 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 190.00 190.000 190 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) PROGRAM CAS145 PAGE 3 DATE 11/17/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J0804 TIME 09:32 AM ESTIMATE NO. 008 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 09/15/16 R.E. NAME: BOOSHEHRI, FRED DATE OF THIS ESTIMATE 11/17/16 ------------------------------------------------------------------------------------------------------------------------------------ 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 5,625.000 5,625 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 051 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 16,300.00 18,638.000 18,638 (ENHANCED WET NIGHT VISIBILITY) 052 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 9,980.00 5,114.000 10,228 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 053 4"THERMOPLASTIC TRAFFIC STRIPE LF 0.3500 89,250.00 270,986.000 94,845 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 35-13) 054 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.0000 43,200.00 20,757.000 41,514 055 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 28,860.00 9,372.000 28,116 056 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,500.0000 1,500.00 1.000 1,500 SYSTEM ELEMENTS DURING CONSTRUCTION 057 SIGNAL AND LIGHTING (LOCATION 1) LS 10,650.0000 10,650.00 1.000 10,650 058 SIGNAL AND LIGHTING (LOCATION 2) LS 8,000.0000 8,000.00 1.000 8,000 059 LIGHTING AND SIGN ILLUMINATION LS 10,300.0000 10,300.00 1.000 10,300 060 TRAFFIC OPERATIONS SYSTEMS LS 6,300.0000 6,300.00 1.000 6,300 (LOCATION 1) 061 TRAFFIC OPERATIONS SYSTEMS LS 6,700.0000 6,700.00 1.000 6,700 (LOCATION 2) 062 TRAFFIC OPERATIONS SYSTEMS LS 6,700.0000 6,700.00 1.000 6,700 (LOCATION 3) 063 TRAFFIC OPERATIONS SYSTEMS LS 6,100.0000 6,100.00 1.000 6,100 (LOCATION 4) 064 TRAFFIC OPERATIONS SYSTEMS LS 9,200.0000 9,200.00 1.000 9,200 (LOCATION 5) PROGRAM CAS145 PAGE 4 DATE 11/17/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J0804 TIME 09:32 AM ESTIMATE NO. 008 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 09/15/16 R.E. NAME: BOOSHEHRI, FRED DATE OF THIS ESTIMATE 11/17/16 ------------------------------------------------------------------------------------------------------------------------------------ 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 12,622,295.30 ADJUSTMENT OF COMPENSATION 31,168.75 88,341.50 EXTRA WORK 54,789.86 419,690.80 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 85,958.61 13,130,327.60 065 MOBILIZATION LS 1,030,500.0000 1,030,500.00 1.000 1,030,500 ORIGINAL CONTRACT AMOUNT 16,509,430.00 TOTAL WORK COMPLETED 85,958.61 14,160,827.60 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 85,958.61 14,160,827.60 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 12/17/15 47 04/15/16 00/00/00 09/15/16 74 8 31 0 100% 100% BOOSHEHRI, FRED RESIDENT ENGINEER PROGRAM CAS145 DATE 11/17/16