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 04/22/20 EST. NO. 001 TIME 09:57 PM R.E. NAME: RODGER JOHNSON 05-1F6804 --------------------------------------------------------------------------- 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 04/22/20 EST. NO. 001 TIME 09:57 PM R.E. NAME: RODGER JOHNSON 05-1F6804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 04/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1F6804 TIME 09:57 PM ESTIMATE NO. 001 BID OPENING 10/17/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/20 R.E. NAME: RODGER JOHNSON DATE OF THIS ESTIMATE 04/22/20 LOCATION PROGRESS ESTIMATE 05-MON-1-39.8/74.6 ----------------- GRANITE ROCK COMPANY IN MONTEREY COUNTY NEAR BIG SUR 5225 HELLYER AVENUE STE 220 FROM TORRE CANYON BRIDGE TO SAN JOSE CA 95138 SAN LUIS STREET (N) FED. AID NO. ACST-P001(662)E PAVEMENT PRESERVATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 0.000 0 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 10,000.0000 10,000.00 0.000 0 003 TIME-RELATED OVERHEAD (WDAY) WDAY 2,800.0000 896,000.00 25.000 70,000.00 25.000 70,000 004 CONSTRUCTION AREA SIGNS LS 47,800.0000 47,800.00 0.500 23,900.00 0.500 23,900 005 TRAFFIC CONTROL SYSTEM LS 1,800,000.0000 1,800,000.00 0.070 126,000.00 0.070 126,000 006 CHANNELIZER (SURFACE MOUNTED) EA 50.0000 7,200.00 0.000 0 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 32,000.0000 32,000.00 0.070 2,240.00 0.070 2,240 008 TEMPORARY RAILING (TYPE K) LF 26.0000 181,480.00 0.000 0 009 TEMPORARY ALTERNATIVE CRASH EA 3,400.0000 163,200.00 0.000 0 CUSHION SYSTEM 010 JOB SITE MANAGEMENT LS 105,000.0000 105,000.00 0.070 7,350.00 0.070 7,350 011 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,500.0000 2,500.00 1.000 2,500.00 1.000 2,500 012 TEMPORARY CONCRETE WASHOUT LS 1,950.0000 1,950.00 0.000 0 013 TREATED WOOD WASTE LB 0.3500 121,100.00 0.000 0 014 TEMPORARY HIGH-VISIBILITY FENCE LF 4.5000 18,900.00 4,200.000 18,900.00 4,200.000 18,900 015 SHOULDER BACKING TON 85.0000 637,500.00 0.000 0 016 IMPORTED BORROW (CY) CY 190.0000 43,700.00 0.000 0 017 REPLACE ASPHALT CONCRETE SURFACING CY 4,500.0000 2,250.00 0.000 0 018 HOT MIX ASPHALT (TYPE A) TON 138.0000 1,490,400.00 2,945.080 406,421.04 2,945.080 406,421 019 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 140.0000 9,562,000.00 0.000 0 020 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 1.1800 19,352.00 0.000 0 021 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.1800 2,430.80 0.000 0 022 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.1800 5,133.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 04/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1F6804 TIME 09:57 PM ESTIMATE NO. 001 BID OPENING 10/17/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/20 R.E. NAME: RODGER JOHNSON DATE OF THIS ESTIMATE 04/22/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TACK COAT TON 900.0000 144,000.00 5.020 4,518.00 5.020 4,518 024 REMOVE ASPHALT CONCRETE DIKE LF 4.0000 91,200.00 0.000 0 025 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 9.0000 625,500.00 13,481.000 121,329.00 13,481.000 121,329 026 24" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 2,000.0000 10,000.00 0.000 0 027 STRUCTURAL CONCRETE, BARRIER SLAB CY 1,950.0000 648,180.00 0.000 0 (F) 028 DETECTABLE WARNING SURFACE SQFT 25.0000 1,050.00 0.000 0 029 MINOR CONCRETE (MISCELLANEOUS CY 4,500.0000 5,850.00 0.000 0 CONSTRUCTION) 030 REMOVE CONCRETE ISLAND (PORTIONS) (SQYD) SQYD 850.0000 7,650.00 0.000 0 031 STAIN GALVANIZED SURFACES (LS) LS 343,223.0000 343,223.00 0.000 0 032 REMOVE PAVEMENT MARKER EA 1.2500 19,250.00 0.000 0 033 GUARD RAILING DELINEATOR EA 12.0000 7,680.00 0.000 0 034 PAVEMENT MARKER EA 7.5000 115,500.00 0.000 0 (RETROREFLECTIVE-RECESSED) 035 OBJECT MARKER EA 50.0000 3,550.00 0.000 0 036 REMOVE ROADSIDE SIGN EA 150.0000 7,650.00 0.000 0 037 FURNISH LAMINATED PANEL SIGN SQFT 29.4500 8,835.00 0.000 0 (1"-TYPE B) FOR RETROREFLECTIVE SHEETING (TYPE XI) 038 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 11.5000 2,990.00 0.000 0 (0.063"-UNFRAMED) 039 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 7.0000 11,550.00 0.000 0 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 040 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.7500 958.75 0.000 0 (0.080"-UNFRAMED) 041 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.2500 3,256.00 0.000 0 (0.080"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 042 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 19.0000 7,220.00 0.000 0 (0.063"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 043 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.5000 9,860.00 0.000 0 (0.080"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 044 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 3.6000 12,060.00 0.000 0 045 ROADSIDE SIGN - ONE POST EA 300.0000 9,300.00 0.000 0 046 ROADSIDE SIGN - TWO POST EA 600.0000 12,000.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 04/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1F6804 TIME 09:57 PM ESTIMATE NO. 001 BID OPENING 10/17/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/20 R.E. NAME: RODGER JOHNSON DATE OF THIS ESTIMATE 04/22/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 047 INSTALL ROADSIDE SIGN PANEL ON EA 60.0000 17,400.00 0.000 0 EXISTING POST 048 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 38.2800 604,824.00 0.000 0 049 MIDWEST GUARDRAIL SYSTEM (SPECIAL, LF 1,313.0000 223,210.00 0.000 0 TYPE 1) 050 MIDWEST GUARDRAIL SYSTEM (SPECIAL, LF 187.0000 82,280.00 0.000 0 TYPE 3) 051 MIDWEST GUARDRAIL SYSTEM (SPECIAL, LF 106.0000 19,080.00 0.000 0 TYPE 4) 052 MIDWEST GUARDRAIL SYSTEM (8' POST) LF 44.1500 313,023.50 0.000 0 053 TRANSITION RAILING (TYPE WB-31) EA 3,592.0000 132,904.00 0.000 0 054 END ANCHOR ASSEMBLY (TYPE SFT) EA 693.0000 5,544.00 0.000 0 055 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,274.0000 202,988.00 0.000 0 056 QUADGUARD II CRASH CUSHION SYSTEM EA 26,150.0000 26,150.00 0.000 0 057 CONCRETE BARRIER TRANSITION LF 495.0000 432,382.50 0.000 0 (F) 058 REMOVE GUARDRAIL LF 8.9500 234,490.00 0.000 0 059 REMOVE CRASH CUSHION EA 7,000.0000 7,000.00 0.000 0 060 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 84.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) 061 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 729.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 062 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 10,620.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 063 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6500 464,100.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 064 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 9,280.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 065 THERMOPLASTIC CROSSWALK AND PAVEMENT SQFT 3.0000 17,100.00 0.000 0 MARKING (ENHANCED WET NIGHT VISIBILITY) 066 12" RUMBLE STRIP STA 71.0000 124,250.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 067 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 068 MODIFYING EXISTING ELECTRICAL SYSTEM LS 265,700.0000 265,700.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 04/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1F6804 TIME 09:57 PM ESTIMATE NO. 001 BID OPENING 10/17/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/20 R.E. NAME: RODGER JOHNSON DATE OF THIS ESTIMATE 04/22/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 783,158.04 783,158.04 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 783,158.04 783,158.04 069 MOBILIZATION LS 1,545,894.0000 1,545,894.00 0.000 0 ORIGINAL CONTRACT AMOUNT 21,999,241.55 TOTAL WORK COMPLETED 783,158.04 783,158.04 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 783,158.04 783,158.04 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 11/22/19 320 01/17/20 00/00/00 06/25/21 23 34 0 0 4% 7% PROGRESS IS SATISFACTORY *** SUSPENDED ON 01/17/20. RODGER JOHNSON RESIDENT ENGINEER PROGRAM CAS145 DATE 04/22/20