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 06/18/25 EST. NO. 003 TIME 09:05 AM R.E. NAME: TYLER LAVERING 05-1P1804 --------------------------------------------------------------------------- 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 06/18/25 EST. NO. 003 TIME 09:05 AM R.E. NAME: TYLER LAVERING 05-1P1804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/18/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1P1804 TIME 09:05 AM ESTIMATE NO. 003 BID OPENING 08/13/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/25 R.E. NAME: TYLER LAVERING DATE OF THIS ESTIMATE 06/18/25 LOCATION PROGRESS ESTIMATE 05-SCR-1-R5.0/8.2 ----------------- GRANITE ROCK COMPANY SANTA CRUZ COUNTY FROM 0.9 MILE NORTH OF 5225 HELLYER AVENUE, SUITE 22 BUENA VISTA DRIVE UNDERCROSSING TO 0.2 SAN JOSE CA 95138 MILE SOUTH OF ROB ROY JUNCTION OVERCROSSING FED. AID NO. HSNH-P001(699)E SHOULDERS WIDENING, ROADWAY EXCAVATION, HM ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,000.0000 3,000.00 1.000 3,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 3,400.0000 306,000.00 20.000 68,000.00 45.000 153,000 003 CONSTRUCTION AREA SIGNS LS 27,868.0200 27,868.02 0.711 19,814 004 TRAFFIC CONTROL SYSTEM LS 239,000.0000 239,000.00 0.222 53,058.00 0.500 119,500 005 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.4300 20,984.00 48,556.000 20,879 006 CHANNELIZER (SURFACE MOUNTED) EA 40.0000 1,000.00 25.000 1,000 007 PORTABLE RADAR SPEED FEEDBACK SIGN DAY 100.0000 7,300.00 15.000 1,500.00 39.000 3,900 SYSTEM 008 TEMPORARY PAVEMENT MARKER EA 8.1200 8,444.80 512.000 4,157 009 TEMPORARY BARRIER SYSTEM LF 22.0000 492,800.00 10,823.000 238,106.00 22,504.000 495,088 010 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 12,780.0000 12,780.00 0.222 2,837.16 0.500 6,390 011 TEMPORARY CRASH CUSHION TL-3 EA 5,500.0000 27,500.00 4.000 22,000 012 TEMPORARY RADAR SPEED FEEDBACK SIGN EA 8,000.0000 16,000.00 0.000 0 SYSTEM 013 JOB SITE MANAGEMENT LS 18,400.0000 18,400.00 0.222 4,084.80 0.500 9,200 014 STORMWATER POLLUTION PREVENTION PLAN LS 1,850.0000 1,850.00 0.750 1,387 015 STORM WATER SAMPLING AND ANALYSIS DAY EA 1,200.0000 6,000.00 0.000 0 016 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 0.000 0 017 MOVE-IN/MOVE-OUT (TEMPORARY EROSION EA 1,087.5500 3,262.65 0.000 0 CONTROL) 018 TEMPORARY HYDRAULIC MULCH (BONDED FIBER SQYD 0.8900 29,637.00 0.000 0 MATRIX) 019 TEMPORARY CHECK DAM LF 11.9800 1,198.00 0.000 0 020 TEMPORARY DRAINAGE INLET PROTECTION EA 136.7200 2,597.68 19.000 2,597 021 TEMPORARY FIBER ROLL LF 4.4000 7,700.00 0.000 0 022 TEMPORARY CONSTRUCTION ENTRANCE EA 5,500.0000 11,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 06/18/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1P1804 TIME 09:05 AM ESTIMATE NO. 003 BID OPENING 08/13/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/25 R.E. NAME: TYLER LAVERING DATE OF THIS ESTIMATE 06/18/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 STREET SWEEPING LS 7,560.0000 7,560.00 0.222 1,678.32 0.500 3,780 024 CLEARING AND GRUBBING (LS) LS 20,000.0000 20,000.00 0.000 0 025 ROADWAY EXCAVATION CY 82.0000 451,820.00 2,701.430 221,517.26 5,293.930 434,102 026 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 1,087.5500 2,175.10 0.000 0 027 HYDROSEED SQFT 0.1500 11,280.00 0.000 0 028 COMPOST (CY) CY 99.5200 46,774.40 0.000 0 029 CLASS 2 AGGREGATE BASE (CY) CY 98.0000 235,200.00 1,121.690 109,925 030 HOT MIX ASPHALT (TYPE A) TON 147.0000 951,090.00 1,528.550 224,696.85 3,236.190 475,719 031 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 175.0000 115,500.00 0.000 0 032 HOT MIX ASPHALT-OPEN GRADED (OPEN GRADED TON 250.0000 22,500.00 0.000 0 FRICTION COURSE) 033 TACK COAT TON 1,528.5700 10,699.99 0.000 0 034 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 4.0000 17,600.00 0.000 0 035 REMOVE PAVEMENT MARKER EA 2.0300 2,111.20 535.000 1,086 036 PAVEMENT MARKER (RETROREFLECTIVE) EA 8.1200 8,444.80 0.000 0 037 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.8100 19,764.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 038 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.2200 29,768.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 039 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 040 12" RUMBLE STRIP (ASPHALT CONCRETE STA 143.3200 32,963.60 0.000 0 PAVEMENT) 041 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 10,000.0000 10,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 042 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 043 REMOVE (THERMOPLASTIC OR PAINTED) LF 1.2200 37,210.00 30,274.000 36,934 TRAFFIC STRIPE (HIGH PRESSURE WATER BLASTING) PROGRAM CAS145 PAGE 3 DATE 06/18/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1P1804 TIME 09:05 AM ESTIMATE NO. 003 BID OPENING 08/13/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/25 R.E. NAME: TYLER LAVERING DATE OF THIS ESTIMATE 06/18/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 815,478.39 1,923,462.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 815,478.39 1,923,462.00 044 MOBILIZATION LS 328,042.7600 328,042.76 0.050 16,402.14 1.000 328,042 ORIGINAL CONTRACT AMOUNT 3,606,826.00 TOTAL WORK COMPLETED 831,880.53 2,251,504.76 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 831,880.53 2,251,504.76 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 10/01/24 90 11/15/24 11/15/24 08/25/25 45 4 0 0 62% 50% PROGRESS IS SATISFACTORY *** SUSPENDED ON 11/15/24. TYLER LAVERING RESIDENT ENGINEER