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 06/17/22 EST. NO. 001 TIME 10:33 AM R.E. NAME: ALFED BLUM 10-1N3204 --------------------------------------------------------------------------- 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 06/17/22 EST. NO. 001 TIME 10:33 AM R.E. NAME: ALFED BLUM 10-1N3204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE GRIND DISPOSAL AGRMT -27,000.00 001 -27,000.00 -27,000.00 TOTAL DEDUCTIONS -27,000.00 -27,000.00 PROGRAM CAS145 PAGE 1 DATE 06/17/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1N3204 TIME 10:33 AM ESTIMATE NO. 001 BID OPENING 01/19/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/22 R.E. NAME: ALFED BLUM DATE OF THIS ESTIMATE 06/17/22 LOCATION PROGRESS ESTIMATE 10-TUO-132-R4.7/6.0 ----------------- GRANITE CONSTRUCTION COMPANY IN TUOLUMNE COUNTY NEAR HAYWARD 2716 GRANITE COURT; FROM 0.7 MILE EAST OF BONDS FLAT FRESNO CA 93706 ROAD TO LAS PALMAS WAY FED. AID NO. N O N E 0.15 MILL AND REPLACE RHMA OVERLAY ------------------------------------------------------------------------------------------------------------------------------------ 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 1,200.00 1.000 1,200 002 TIME-RELATED OVERHEAD (WDAY) WDAY 500.0000 15,000.00 18.000 9,000.00 18.000 9,000 003 CONSTRUCTION AREA SIGNS LS 8,300.0000 8,300.00 0.600 4,980.00 0.600 4,980 004 TRAFFIC CONTROL SYSTEM LS 212,000.0000 212,000.00 0.600 127,200.00 0.600 127,200 005 PORTABLE RADAR SPEED FEEDBACK SIGN EA 100.0000 3,000.00 14.000 1,400.00 14.000 1,400 SYSTEM DAY 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 3,000.0000 3,000.00 0.600 1,800.00 0.600 1,800 007 JOB SITE MANAGEMENT LS 5,000.0000 5,000.00 0.600 3,000.00 0.600 3,000 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,100.0000 1,100.00 1.000 1,100.00 1.000 1,100 009 SHOULDER BACKING TON 80.0000 23,200.00 258.000 20,640.00 258.000 20,640 010 REPLACE ASPHALT CONCRETE SURFACING CY 1,550.0000 17,050.00 11.000 17,050.00 11.000 17,050 011 HOT MIX ASPHALT (TYPE A) TON 115.0000 14,950.00 103.850 11,942.75 103.850 11,942 012 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 100.0000 273,000.00 2,636.720 263,672.00 2,636.720 263,672 013 DATA CORE LS 2,500.0000 2,500.00 1.000 2,500.00 1.000 2,500 014 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.5000 6,420.00 4,260.000 6,390.00 4,260.000 6,390 015 TACK COAT TON 600.0000 6,000.00 5.560 3,336.00 5.560 3,336 016 REMOVE ASPHALT CONCRETE DIKE LF 1.0000 4,280.00 4,260.000 4,260.00 4,260.000 4,260 017 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.0000 82,200.00 25,850.000 77,550.00 25,850.000 77,550 018 PAVEMENT MARKER (RETROREFLECTIVE) EA 6.0000 3,480.00 0.000 0 019 THERMOPLASTIC PAVEMENT MARKING SQFT 8.0000 2,160.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 020 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 1,000.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 021 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 1,850.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) PROGRAM CAS145 PAGE 2 DATE 06/17/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1N3204 TIME 10:33 AM ESTIMATE NO. 001 BID OPENING 01/19/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/22 R.E. NAME: ALFED BLUM DATE OF THIS ESTIMATE 06/17/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 022 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 29,100.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 023 8" THERMOPLASTIC TRAFFIC STRIPE LF 3.0000 690.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 024 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,500.0000 2,500.00 0.600 1,500.00 0.600 1,500 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 06/17/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1N3204 TIME 10:33 AM ESTIMATE NO. 001 BID OPENING 01/19/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/22 R.E. NAME: ALFED BLUM DATE OF THIS ESTIMATE 06/17/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 558,520.75 558,520.75 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 558,520.75 558,520.75 ORIGINAL CONTRACT AMOUNT 718,980.00 TOTAL WORK COMPLETED 558,520.75 558,520.75 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -27,000.00 -27,000.00 TOTAL 531,520.75 531,520.75 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 02/23/22 30 03/09/22 05/23/22 07/11/22 14 56 0 0 75% 47% PROGRESS IS SATISFACTORY ALFED BLUM RESIDENT ENGINEER