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 07/24/20 EST. NO. 002 TIME 08:54 AM R.E. NAME: MRUDANG SHAH 03-0F2844 --------------------------------------------------------------------------- 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 07/24/20 EST. NO. 002 TIME 08:54 AM R.E. NAME: MRUDANG SHAH 03-0F2844 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0F2844 TIME 08:54 AM ESTIMATE NO. 002 BID OPENING 05/01/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/20 R.E. NAME: MRUDANG SHAH DATE OF THIS ESTIMATE 07/24/20 LOCATION PROGRESS ESTIMATE 03-SAC-99-7.1/9.4 ----------------- GRANITE CONSTRUCTION COMPANY IN AND NEAR ELK GROVE FROM 0.3 MILE PO BOX 742478 IN AND NEAR ELK GROVE FROM 0.3 MILE LOS ANGELES CA 900742478 SOUTH OF DILLARD RD OC TO 0.6 MILE SOUTH OF GRANT LINE RD. FED. AID NO. N O N E BRIDGE REPLACEMENT. CONSTRUCT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1.0100 1.01 0.000 0 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,712.0000 5,712.00 0.130 742.56 0.270 1,542 003 TIME-RELATED OVERHEAD (LS) LS 344,638.6800 344,638.68 0.130 44,803.03 0.270 93,052 004 TRAFFIC CONTROL SYSTEM LS 380,233.6200 380,233.62 0.130 49,430.37 0.270 102,663 005 JOB SITE MANAGEMENT LS 17,154.7700 17,154.77 0.130 2,230.12 0.270 4,631 006 MOVE-IN/MOVE-OUT EA 574.3600 574.36 0.000 0 (TEMPORARY EROSION CONTROL) 007 TEMPORARY HYDRAULIC MULCH SQYD 0.8900 1,246.00 0.000 0 (BONDED FIBER MATRIX) 008 TEMPORARY DRAINAGE INLET PROTECTION EA 649.0700 1,298.14 0.000 0 009 TEMPORARY CONSTRUCTION ENTRANCE EA 6,953.5100 13,907.02 0.000 0 010 STREET SWEEPING LS 23,121.8400 23,121.84 0.130 3,005.84 0.270 6,242 011 TEMPORARY CONCRETE WASHOUT LS 23,632.0000 23,632.00 0.130 3,072.16 0.270 6,380 012 STRUCTURE EXCAVATION (BRIDGE) CY 170.8400 627,837.00 1,837.000 313,833.08 3,675.000 627,837 (F) 013 STRUCTURE EXCAVATION (RETAINING WALL) CY 43.0500 140,859.60 200.000 8,610.00 1,836.000 79,039 (F) 014 STRUCTURE BACKFILL (BRIDGE) CY 58.6900 668,479.10 145.000 8,510.05 1,430.000 83,926 (F) 015 STRUCTURE BACKFILL (RETAINING WALL) CY 115.8000 707,885.40 0.000 0 (F) 016 42" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 1,141.0500 263,582.55 23.000 26,244.15 231.000 263,582 017 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 330.5100 460,069.92 873.000 288,535.23 1,279.000 422,722 (F) 018 STRUCTURAL CONCRETE, BRIDGE CY 656.4400 3,821,137.24 763.000 500,863.72 763.000 500,863 (F) 019 STRUCTURAL CONCRETE, BRIDGE CY 1,071.9500 1,037,647.60 0.000 0 (F) (POLYMER FIBER) 020 STRUCTURAL CONCRETE, RETAINING WALL CY 540.1800 1,241,873.82 150.000 81,027.00 150.000 81,027 (F) 021 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,251.6600 396,776.22 0.000 0 (F) (TYPE N) 022 STRUCTURAL CONCRETE (DEADMAN CY 3,009.1800 427,303.56 0.000 0 (F) ANCHOR) PROGRAM CAS145 PAGE 2 DATE 07/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0F2844 TIME 08:54 AM ESTIMATE NO. 002 BID OPENING 05/01/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/20 R.E. NAME: MRUDANG SHAH DATE OF THIS ESTIMATE 07/24/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ERECT PRECAST PRESTRESSED CONCRETE EA 24,481.1400 563,066.22 0.000 0 GIRDER 024 JOINT SEAL (MR 1") LF 95.0800 73,782.08 0.000 0 025 BAR REINFORCING STEEL (BRIDGE) LB 1.5000 1,788,922.50 358,383.000 537,574.50 417,570.000 626,355 (F) 026 BAR REINFORCING STEEL (RETAINING WALL) LB 1.6000 711,806.40 29,026.000 46,441.60 29,026.000 46,441 (F) 027 BAR REINFORCING STEEL LB 2.7700 43,081.81 0.000 0 (F) (DEADMAN ANCHOR) 028 MISCELLANEOUS METAL (TIE ROD) LS 246,135.2400 246,135.24 0.000 0 029 4' CHAIN LINK GATE (TYPE 7 MODIFIED) EA 1,635.0700 3,270.14 0.000 0 030 CHAIN LINK RAILING (TYPE 7 MODIFIED) LF 171.7100 128,439.08 0.000 0 (F) 031 CHAIN LINK RAILING (TYPE 7L MODIFIED) LF 233.2800 98,677.44 0.000 0 (F) 032 CONCRETE BARRIER (TYPE 842 MODIFIED) LF 221.7900 167,673.24 0.000 0 (F) 033 2" CONDUIT (BRIDGE) LS 30,217.8100 30,217.81 0.000 0 034 3" CONDUIT (BRIDGE) LS 18,233.4100 18,233.41 0.000 0 035 LIGHTING SYSTEM (BRIDGE) LS 465,046.1500 465,046.15 0.000 0 PROGRAM CAS145 PAGE 3 DATE 07/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0F2844 TIME 08:54 AM ESTIMATE NO. 002 BID OPENING 05/01/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/20 R.E. NAME: MRUDANG SHAH DATE OF THIS ESTIMATE 07/24/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,914,923.41 2,946,308.75 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,914,923.41 2,946,308.75 036 MOBILIZATION LS 1,367,722.5700 1,367,722.57 0.450 615,475.16 0.950 1,299,336 ORIGINAL CONTRACT AMOUNT 16,311,045.54 TOTAL WORK COMPLETED 2,530,398.57 4,245,645.19 MATERIALS ON HAND ON SITE 281,698.00 281,698.00 DEDUCTIONS 0.00 0.00 TOTAL 2,812,096.57 4,527,343.19 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 05/18/20 135 05/26/20 05/26/20 12/08/20 33 3 0 0 26% 24% PROGRESS IS SATISFACTORY MRUDANG SHAH RESIDENT ENGINEER PROGRAM CAS145 DATE 07/24/20