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 12/22/21 EST. NO. 002 TIME 10:58 AM R.E. NAME: DAN KRAFT 01-0E0814 --------------------------------------------------------------------------- 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 12/22/21 EST. NO. 002 TIME 10:58 AM R.E. NAME: DAN KRAFT 01-0E0814 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 12/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0E0814 TIME 10:58 AM ESTIMATE NO. 002 BID OPENING 08/31/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/21 R.E. NAME: DAN KRAFT DATE OF THIS ESTIMATE 12/22/21 LOCATION PROGRESS ESTIMATE 01-LAK-29-50.8/ .0 ----------------- GRANITE CONSTRUCTION COMPANY IN LAKE COUNTY AT VARIOUS LOCATIONS 1324 S. STATE STREET; UKIAH CA 95482 FED. AID NO. N O N E BRIDGE RAIL & UPGRADE ------------------------------------------------------------------------------------------------------------------------------------ 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 0.500 1,500 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,000.0000 5,000.00 0.000 0 003 TIME-RELATED OVERHEAD (LS) LS 276,000.0000 276,000.00 0.000 0 004 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 2,000.00 0.000 0 MEETING 005 HOURLY OFF-SITE HR 200.0000 8,000.00 0.000 0 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 006 CONSTRUCTION AREA SIGNS LS 13,275.0000 13,275.00 0.000 0 007 TRAFFIC CONTROL SYSTEM LS 1,220,000.0000 1,220,000.00 0.000 0 008 TYPE III BARRICADE EA 50.0000 250.00 0.000 0 009 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 10.0000 1,700.00 0.000 0 010 TEMPORARY TRAFFIC STRIPE (TAPE) LF 4.7500 8,360.00 0.000 0 011 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.7000 7,980.00 0.000 0 012 CHANNELIZER (SURFACE MOUNTED) EA 52.0000 2,600.00 0.000 0 013 PLASTIC TRAFFIC DRUMS EA 75.0000 900.00 0.000 0 014 PORTABLE SIGNAL SYSTEMS LS 75,200.0000 75,200.00 0.000 0 015 PORTABLE RADAR SPEED FEEDBACK LS 40,000.0000 40,000.00 0.000 0 SIGN SYSTEM 016 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 5,000.0000 5,000.00 0.000 0 017 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 20,000.0000 20,000.00 0.000 0 018 TEMPORARY RAILING (TYPE K) LF 35.0000 64,400.00 0.000 0 019 ALTERNATIVE TEMPORARY CRASH CUSHION EA 3,700.0000 70,300.00 0.000 0 020 JOB SITE MANAGEMENT LS 30,000.0000 30,000.00 0.000 0 021 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 0.750 750 022 MOVE-IN/MOVE-OUT EA 850.0000 10,200.00 0.000 0 (TEMPORARY EROSION CONTROL) PROGRAM CAS145 PAGE 2 DATE 12/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0E0814 TIME 10:58 AM ESTIMATE NO. 002 BID OPENING 08/31/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/21 R.E. NAME: DAN KRAFT DATE OF THIS ESTIMATE 12/22/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY HYDRAULIC MULCH SQYD 1.5000 3,360.00 0.000 0 (BONDED FIBER MATRIX) 024 TEMPORARY COVER SQYD 14.0000 19,040.00 0.000 0 025 TEMPORARY CHECK DAM LF 8.5000 11,985.00 0.000 0 026 TEMPORARY DRAINAGE INLET PROTECTION EA 175.0000 350.00 0.000 0 027 TEMPORARY FIBER ROLL LF 3.5000 9,520.00 0.000 0 028 TEMPORARY GRAVEL BAG BERM LF 15.0000 1,800.00 0.000 0 029 TEMPORARY REINFORCED SILT FENCE LF 13.0000 4,940.00 0.000 0 030 TEMPORARY SILT FENCE LF 3.6000 7,524.00 0.000 0 031 TEMPORARY CONSTRUCTION ENTRANCE EA 3,000.0000 21,000.00 0.000 0 032 STREET SWEEPING LS 10,000.0000 10,000.00 0.000 0 033 TEMPORARY CONCRETE WASHOUT LS 20,000.0000 20,000.00 0.000 0 034 WATER QUALITY SAMPLING AND ANALYSIS DAY EA 234.0000 19,890.00 0.000 0 035 WATER QUALITY ANNUAL REPORT EA 624.0000 1,872.00 0.000 0 036 TEMPORARY CREEK DIVERSION SYSTEMS LS 85,000.0000 85,000.00 0.000 0 037 WORK AREA MONITORING (BRIDGE) LS 500.0000 500.00 0.000 0 038 TREATED WOOD WASTE LB 1.0000 7,120.00 0.000 0 039 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 44,370.0000 44,370.00 0.000 0 040 NATURAL RESOURCE PROTECTION PLAN LS 5,603.0000 5,603.00 0.330 1,848.99 0.330 1,848 041 INVASIVE SPECIES CONTROL LS 10,000.0000 10,000.00 0.000 0 042 BAT AND BIRD EXCLUSION DEVICE LS 15,000.0000 15,000.00 0.000 0 043 REMOVE ROCK SLOPE PROTECTION SQYD 110.0000 3,080.00 0.000 0 044 TEMPORARY HIGH-VISIBILITY FENCE LF 4.2000 5,712.00 0.000 0 045 CLEARING AND GRUBBING (LS) LS 135,000.0000 135,000.00 0.000 0 046 ROADWAY EXCAVATION CY 160.0000 113,600.00 0.000 0 047 STRUCTURE EXCAVATION (BRIDGE) CY 5,000.0000 25,000.00 0.000 0 (F) 048 STRUCTURE EXCAVATION (TYPE A) CY 70.0000 15,400.00 0.000 0 (F) 049 STRUCTURE EXCAVATION (TYPE D) CY 470.0000 321,480.00 0.000 0 (F) PROGRAM CAS145 PAGE 3 DATE 12/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0E0814 TIME 10:58 AM ESTIMATE NO. 002 BID OPENING 08/31/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/21 R.E. NAME: DAN KRAFT DATE OF THIS ESTIMATE 12/22/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 STRUCTURE EXCAVATION (RETAINING WALL) CY 150.0000 258,000.00 0.000 0 (F) (TYPE A) 051 STRUCTURE BACKFILL (BRIDGE) CY 350.0000 176,750.00 0.000 0 (F) 052 STRUCTURE BACKFILL (RETAINING WALL) CY 150.0000 138,000.00 0.000 0 (F) 053 DITCH EXCAVATION CY 118.0000 25,960.00 0.000 0 054 SUBGRADE ENHANCEMENT GEOTEXTILE, SQYD 7.0000 1,470.00 0.000 0 CLASS B2 055 WOOD MULCH CY 95.0000 1,900.00 0.000 0 056 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 850.0000 7,650.00 0.000 0 057 BONDED FIBER MATRIX (SQFT) SQFT 0.3000 13,140.00 0.000 0 058 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 0.7000 18,060.00 0.000 0 059 FIBER ROLLS LF 3.5000 10,920.00 0.000 0 060 COMPOST (CY) CY 92.0000 12,880.00 0.000 0 061 INCORPORATE MATERIALS SQFT 0.1700 3,077.00 0.000 0 062 PERMANENT EROSION CONTROL ESTABLISHMENT LS 35,000.0000 35,000.00 0.000 0 WORK 063 CLASS 2 AGGREGATE BASE (CY) CY 178.0000 87,220.00 0.000 0 064 HOT MIX ASPHALT (TYPE A) TON 290.0000 290,000.00 0.000 0 065 ASPHALT BINDER TON 1.0000 21.00 0.000 0 (GEOSYNTHETIC PAVEMENT INTERLAYER) 066 GEOSYNTHETIC PAVEMENT INTERLAYER SQYD 16.2000 16,038.00 0.000 0 (PAVING FABRIC) 067 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 23.0000 1,426.00 0.000 0 068 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 23.0000 1,794.00 0.000 0 069 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 23.0000 5,290.00 0.000 0 070 TACK COAT TON 4,018.5000 8,840.70 0.000 0 071 REMOVE ASPHALT CONCRETE DIKE LF 7.0000 980.00 0.000 0 072 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 12.0000 55,320.00 0.000 0 073 FURNISH 24" CAST-IN-STEEL SHELL LF 330.0000 104,940.00 0.000 0 CONCRETE PILING 074 DRIVE 24" CAST-IN-STEEL SHELL CONCRETE EA 24,500.0000 196,000.00 0.000 0 PILE 075 SEAL COURSE CONCRETE CY 500.0000 230,000.00 0.000 0 (F) 076 STRUCTURAL CONCRETE, BRIDGE CF 675.0000 88,425.00 0.000 0 (F) (ULTRA HIGH PERFORMANCE CONCRETE) PROGRAM CAS145 PAGE 4 DATE 12/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0E0814 TIME 10:58 AM ESTIMATE NO. 002 BID OPENING 08/31/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/21 R.E. NAME: DAN KRAFT DATE OF THIS ESTIMATE 12/22/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 1,200.0000 130,800.00 0.000 0 (F) 078 STRUCTURAL CONCRETE, BRIDGE CY 1,915.0000 599,395.00 0.000 0 (F) 079 STRUCTURAL CONCRETE, BRIDGE CY 3,200.0000 323,200.00 0.000 0 (F) (POLYMER FIBER) 080 STRUCTURAL CONCRETE, RETAINING WALL CY 1,100.0000 339,900.00 0.000 0 (F) 081 STRUCTURAL CONCRETE, APPROACH SLAB CY 3,500.0000 31,500.00 0.000 0 (F) (TYPE EQ) 082 STRUCTURAL CONCRETE, APPROACH SLAB CY 2,650.0000 63,600.00 0.000 0 (TYPE R) 083 STRUCTURAL CONCRETE, DRAINAGE INLET CY 3,450.0000 13,455.00 0.000 0 (F) 084 CONCRETE SURFACE TEXTURE SQFT 40.0000 59,880.00 0.000 0 (F) (RANDOM ROUGH STACKED ROCK) 085 DRILL AND BOND DOWEL LF 48.0000 10,416.00 0.000 0 086 FURNISH PRECAST PRESTRESSED SQFT 101.0000 124,432.00 0.000 0 CONCRETE SLAB (TYPE SII) (MODIFIED) 087 ULTRA HIGH PERFORMANCE CONCRETE MOCK UP EA 22,000.0000 44,000.00 0.000 0 088 ERECT PRECAST PRESTRESSED CONCRETE DECK EA 2,360.0000 25,960.00 0.000 0 UNIT 089 JOINT SEAL (MR 1/2") LF 119.0000 20,944.00 0.000 0 090 BAR REINFORCING STEEL (BRIDGE) LB 1.9500 189,657.00 0.000 0 (F) 091 BAR REINFORCING STEEL (RETAINING WALL) LB 2.0600 91,113.80 0.000 0 (F) 092 BAR REINFORCING STEEL (EPOXY COATED) LB 2.5000 8,825.00 0.000 0 (F) (BRIDGE) 093 BAR REINFORCING STEEL (GALVANIZED) LB 4.9600 5,877.60 0.000 0 (F) 094 PUBLIC SAFETY PLAN LS 9,000.0000 9,000.00 0.000 0 095 RAPID SETTING CONCRETE (PATCH) CF 280.0000 15,400.00 0.000 0 096 REMOVE BLOCK WALL LF 75.0000 2,850.00 0.000 0 097 REMOVE UNSOUND CONCRETE CF 280.0000 15,400.00 0.000 0 098 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 4.0000 30,080.00 0.000 0 099 FURNISH POLYESTER CONCRETE OVERLAY CF 90.0000 60,840.00 0.000 0 100 PLACE POLYESTER CONCRETE OVERLAY SQFT 17.0000 127,840.00 0.000 0 (F) 101 BRIDGE REMOVAL LS 70,500.0000 70,500.00 0.000 0 102 BRIDGE REMOVAL (PORTION), LOCATION A LS 46,000.0000 46,000.00 0.000 0 103 BRIDGE REMOVAL (PORTION), LOCATION B LS 36,250.0000 36,250.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 12/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0E0814 TIME 10:58 AM ESTIMATE NO. 002 BID OPENING 08/31/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/21 R.E. NAME: DAN KRAFT DATE OF THIS ESTIMATE 12/22/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 24" ALTERNATIVE PIPE CULVERT LF 130.0000 8,840.00 0.000 0 105 60" CORRUGATED STEEL PIPE (.109" THICK) LF 860.0000 43,000.00 0.000 0 106 24" ALTERNATIVE FLARED END SECTION EA 350.0000 700.00 0.000 0 107 REMOVE CULVERT (EA) EA 4,000.0000 8,000.00 0.000 0 108 REMOVE INLET EA 1,600.0000 1,600.00 0.000 0 109 ADJUST INLET EA 8,600.0000 8,600.00 0.000 0 110 ROCK SLOPE PROTECTION CY 200.0000 110,000.00 0.000 0 (1/4 T, CLASS V, METHOD B) (CY) 111 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 3.0000 1,020.00 0.000 0 112 MINOR CONCRETE (CURB) (LF) LF 75.0000 19,500.00 0.000 0 113 MINOR CONCRETE (SIDEWALK) CY 1,760.0000 28,160.00 0.000 0 114 MINOR CONCRETE (TEXTURED PAVING) CY 2,635.0000 2,635.00 0.000 0 115 REMOVE CONCRETE CURB AND SIDEWALK (SQYD) SQYD 100.0000 11,000.00 0.000 0 116 MISCELLANEOUS IRON AND STEEL LB 4.0000 2,868.00 0.000 0 (F) 117 MISCELLANEOUS METAL (BRIDGE) LB 110.0000 2,860.00 0.000 0 (F) 118 PREPARE AND STAIN CONCRETE SQFT 5.2500 27,300.00 0.000 0 119 PAVEMENT MARKER (RETROREFLECTIVE) EA 18.0000 5,040.00 0.000 0 120 REMOVE ROADSIDE SIGN EA 200.0000 2,200.00 0.000 0 121 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 25.0000 2,750.00 0.000 0 (0.063"-UNFRAMED) 122 ROADSIDE SIGN - ONE POST EA 360.0000 2,880.00 0.000 0 123 MIDWEST GUARDRAIL SYSTEM (8' STEEL POST) LF 55.0000 9,900.00 0.000 0 124 VEGETATION CONTROL (MINOR CONCRETE) SQYD 82.0000 18,860.00 0.000 0 125 PIPE HANDRAILING LF 325.0000 29,900.00 0.000 0 126 TUBULAR HANDRAILING LF 88.0000 54,648.00 0.000 0 (F) 127 TRANSITION RAILING (TYPE WB-31) EA 3,800.0000 15,200.00 0.000 0 128 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,000.0000 16,000.00 0.000 0 129 ALTERNATIVE CRASH CUSHION SYSTEM EA 32,500.0000 130,000.00 0.000 0 130 CONCRETE BARRIER (TYPE 85) LF 465.0000 233,430.00 0.000 0 (F) PROGRAM CAS145 PAGE 6 DATE 12/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0E0814 TIME 10:58 AM ESTIMATE NO. 002 BID OPENING 08/31/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/21 R.E. NAME: DAN KRAFT DATE OF THIS ESTIMATE 12/22/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 CONCRETE BARRIER (TYPE 85 MODIFIED) LF 545.0000 65,400.00 0.000 0 (F) 132 CONCRETE BARRIER (TYPE 85SW) LF 560.0000 34,720.00 0.000 0 (F) 133 REMOVE GUARDRAIL LF 15.0000 6,900.00 0.000 0 134 REMOVE RAILING (LF) LF 15.0000 2,100.00 0.000 0 135 THERMOPLASTIC PAVEMENT MARKING SQFT 12.0000 1,800.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 136 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 10,890.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 137 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.2500 360.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 138 REMOVE PAINTED TRAFFIC STRIPE LF 0.7500 5,467.50 0.000 0 139 REMOVE PAINTED PAVEMENT MARKING SQFT 15.0000 1,950.00 0.000 0 140 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.3500 5,818.50 0.000 0 141 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 15.0000 11,250.00 0.000 0 142 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 143 WATER QUALITY MONITORING REPORT EA 312.0000 6,240.00 0.000 0 PROGRAM CAS145 PAGE 7 DATE 12/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0E0814 TIME 10:58 AM ESTIMATE NO. 002 BID OPENING 08/31/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/21 R.E. NAME: DAN KRAFT DATE OF THIS ESTIMATE 12/22/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,848.99 4,098.99 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,848.99 4,098.99 144 MOBILIZATION LS 807,000.0000 807,000.00 0.000 0 ORIGINAL CONTRACT AMOUNT 8,826,315.10 TOTAL WORK COMPLETED 1,848.99 4,098.99 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,848.99 4,098.99 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 10/19/21 295 12/24/21 05/16/22 07/21/23 0 0 0 0 0% 0% PROGRESS IS SATISFACTORY *** SUSPENDED ON 12/20/21. DAN KRAFT RESIDENT ENGINEER PROGRAM CAS145 DATE 12/22/21