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 09/21/22 EST. NO. 003 TIME 10:20 AM R.E. NAME: BUCKMAN, HOLLEE 05-1N6304 --------------------------------------------------------------------------- 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 09/21/22 EST. NO. 003 TIME 10:20 AM R.E. NAME: BUCKMAN, HOLLEE 05-1N6304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 09/21/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1N6304 TIME 10:20 AM ESTIMATE NO. 003 BID OPENING 03/17/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/22 R.E. NAME: BUCKMAN, HOLLEE DATE OF THIS ESTIMATE 09/21/22 LOCATION PROGRESS ESTIMATE 05-SCR-1-20.2/30.0 ----------------- GRANITE ROCK COMPANY IN SANTA CRUZ COUNTY IN AND NEAR 5225 HELLYER AVENUE; SANTA CRUZ FROM 0.1 MILE NORTH OF SAN JOSE CA 95138 WESTERN DRIVE TO 0.1 MILE SOUTH OF DAVENPORT LANDING ROAD FED. AID NO. N O N E OVERLAY WITH RUBBERIZED BONDED ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,200.0000 1,200.00 1.000 1,200 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,500.0000 105,000.00 18.000 27,000.00 63.000 94,500 003 CONSTRUCTION AREA SIGNS LS 8,000.0000 8,000.00 0.080 640.00 0.870 6,960 004 TRAFFIC CONTROL SYSTEM LS 136,740.0000 136,740.00 0.260 35,552.40 0.900 123,066 005 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 415.0000 4,150.00 4.000 1,660 006 TYPE III BARRICADE EA 70.0000 560.00 8.000 560 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 8,800.0000 8,800.00 0.260 2,288.00 0.900 7,920 008 END OF QUEUE MONITORING AND EA 500.0000 5,000.00 2.000 1,000.00 10.000 5,000 WARNING WITH TRUCK MOUNTED CHANGEABLE MESSAGE SIGN DAY 009 AUTOMATED FLAGGER ASSISTANCE DEVICE EA 115.0000 10,350.00 32.000 3,680.00 76.000 8,740 DAY 010 JOB SITE MANAGEMENT LS 19,500.0000 19,500.00 0.257 5,011.50 0.900 17,550 011 PREPARE WATER POLLUTION CONTROL PROGRAM LS 750.0000 750.00 0.750 562 012 TEMPORARY HIGH-VISIBILITY FENCE LF 5.8800 19,404.00 3,066.000 18,028 013 SHOULDER BACKING TON 130.0000 75,400.00 576.310 74,920.30 576.310 74,920 014 ASPHALTIC EMULSION (FOG SEAL COAT) TON 4,800.0000 15,360.00 3.190 15,312.00 3.190 15,312 015 SEGMENT CORRECTION EA 3,500.0000 10,500.00 3.000 10,500 016 HOT MIX ASPHALT (TYPE A) TON 180.0000 279,000.00 1,599.720 287,949 017 ASPHALTIC EMULSION TON 986.0000 167,620.00 78.420 77,322.12 202.870 200,029 (BONDED WEARING COURSE) 018 DATA CORE LS 2,500.0000 2,500.00 0.000 0 019 RUBBERIZED HOT MIX ASPHALT-GAP GRADED TON 169.0000 2,923,700.00 6,758.480 1,142,183.12 16,948.270 2,864,257 (BONDED WEARING COURSE) 020 TACK COAT TON 1,410.0000 8,460.00 8.150 11,491 021 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 4.1500 156,040.00 38,794.000 160,995 PROGRAM CAS145 PAGE 2 DATE 09/21/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1N6304 TIME 10:20 AM ESTIMATE NO. 003 BID OPENING 03/17/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/22 R.E. NAME: BUCKMAN, HOLLEE DATE OF THIS ESTIMATE 09/21/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 022 DRAINAGE INLET MARKER EA 35.0000 525.00 0.000 0 023 RESET PARKING BUMPER EA 214.5000 9,438.00 0.000 0 024 REMOVE PAVEMENT MARKER EA 0.5000 2,305.00 2,577.000 1,288 025 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.5000 11,525.00 4,221.000 10,552.50 4,221.000 10,552 026 THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 30,880.00 6,193.000 24,772.00 6,193.000 24,772 (ENHANCED WET NIGHT VISIBILITY) 027 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 3,240.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 9-3) 028 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 245.00 300.000 150.00 300.000 150 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 029 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 5,050.00 6,296.000 3,148.00 6,296.000 3,148 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 030 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 164,000.00 216,797.000 173,437.60 216,797.000 173,437 (ENHANCED WET NIGHT VISIBILITY) 031 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 1,870.00 2,121.000 2,121.00 2,121.000 2,121 (ENHANCED WET NIGHT VISIBILITY) 032 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.3500 77,350.00 221,465.000 77,512 033 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.5000 11,220.00 3,202.000 4,803 034 6" RUMBLE STRIP STA 26.0000 8,580.00 324.660 8,441.16 324.660 8,441 (ASPHALT CONCRETE PAVEMENT) 035 12" RUMBLE STRIP STA 26.0000 13,000.00 490.880 12,762.88 490.880 12,762 (ASPHALT CONCRETE PAVEMENT) 036 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 2.0000 40,600.00 20,612.000 41,224.00 20,612.000 41,224 (BROKEN 36-12) 037 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 3,785.0000 3,785.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 09/21/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1N6304 TIME 10:20 AM ESTIMATE NO. 003 BID OPENING 03/17/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/22 R.E. NAME: BUCKMAN, HOLLEE DATE OF THIS ESTIMATE 09/21/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,661,518.58 4,271,415.92 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,661,518.58 4,271,415.92 038 MOBILIZATION LS 382,100.0000 382,100.00 1.000 382,100 ORIGINAL CONTRACT AMOUNT 4,723,747.00 TOTAL WORK COMPLETED 1,661,518.58 4,653,515.92 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,661,518.58 4,653,515.92 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 05/20/22 70 06/06/22 06/06/22 09/29/22 63 12 0 0 97% 90% PROGRESS IS SATISFACTORY PROGRESS IS SATISFACTORY BUCKMAN, HOLLEE RESIDENT ENGINEER