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 06/26/20 EST. NO. 013 TIME 03:39 PM R.E. NAME: GRIFFITH, GARRETT 03-0G9304 --------------------------------------------------------------------------- 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 06/26/20 EST. NO. 013 TIME 03:39 PM R.E. NAME: GRIFFITH, GARRETT 03-0G9304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- EQUAL EMPLOYMENT OPPORTUNITY MISSINCE CEM2402 -10,000.00 011 0.00 -10,000.00 TOTAL DEDUCTIONS 0.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 06/26/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0G9304 TIME 03:39 PM ESTIMATE NO. 013 BID OPENING 05/24/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/19 R.E. NAME: GRIFFITH, GARRETT DATE OF THIS ESTIMATE 06/26/20 LOCATION SEMI-FINAL ESTIMATE 03-YOL-113-11.3/21.2 ------------------- GRANITE CONSTRUCTION COMPANY IN YOLO COUNTY IN AND NEAR WOODLAND 4001 BRADSHAW ROAD FROM 0.1 MILE SOUTH OF ROUTE 5/113 SACRAMENTO CA 95827 SEPARATION OVERHEAD TO KNIGHTS LANDING RIDGECUT BRIDGE FED. AID NO. N O N E BONDED CONCRETE OVERLAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,000.0000 1,000.00 1.000 1,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 500.0000 500.00 1.000 500 003 TIME-RELATED OVERHEAD (LS) LS 504,000.0000 504,000.00 1.000 504,000 004 CONSTRUCTION AREA SIGNS LS 6,500.0000 6,500.00 1.000 6,500 005 TRAFFIC CONTROL SYSTEM LS 875,000.0000 875,000.00 1.000 875,000 006 TYPE III BARRICADE EA 70.0000 4,200.00 60.000 4,200 007 PORTABLE DELINEATOR EA 25.0000 27,500.00 402.000 10,050 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 65,000.0000 65,000.00 1.000 65,000 009 JOB SITE MANAGEMENT LS 15,000.0000 15,000.00 1.000 15,000 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 500.0000 500.00 1.000 500 011 TEMPORARY CHECK DAM LF 22.0000 1,100.00 0.000 0 012 TEMPORARY DRAINAGE INLET PROTECTION EA 295.0000 885.00 4.000 1,180 013 TEMPORARY FIBER ROLL LF 7.0000 3,500.00 0.000 0 014 TEMPORARY CONCRETE WASHOUT LS 14,000.0000 14,000.00 1.000 14,000 015 REMOVE SURVEY MONUMENT EA 500.0000 10,000.00 20.000 10,000 016 ROADWAY EXCAVATION CY 80.0000 187,200.00 1,843.520 147,481 017 SHOULDER BACKING TON 50.0000 229,500.00 4,969.220 248,461 018 PREPAVING INERTIAL PROFILER LS 2,700.0000 2,700.00 1.000 2,700 019 HOT MIX ASPHALT (TYPE A) TON 141.0000 304,560.00 1,238.820 174,673 020 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 110.0000 2,057,000.00 15,754.530 1,732,998 021 RUBBERIZED HOT MIX ASPHALT-OPEN GRADED TON 190.0000 38,000.00 0.000 0 (OPEN GRADED FRICTION COURSE) 022 TACK COAT TON 800.0000 70,400.00 48.020 38,416 PROGRAM CAS145 PAGE 2 DATE 06/26/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0G9304 TIME 03:39 PM ESTIMATE NO. 013 BID OPENING 05/24/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/19 R.E. NAME: GRIFFITH, GARRETT DATE OF THIS ESTIMATE 06/26/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.7000 762,200.00 204,887.330 758,083 024 BONDED CONCRETE OVERLAY OVER ASPHALT CY 275.0000 3,492,500.00 12,727.000 3,499,925 025 JOINT SEAL (ASPHALT RUBBER) LF 2.0000 304,000.00 0.000 0 026 GRIND EXISTING CONCRETE SQYD 5.0000 392,000.00 57,035.000 285,175 PAVEMENT 027 BAR REINFORCING STEEL LB 4.0000 351,884.00 74,589.000 298,356 (F) 028 CONCRETE BACKFILL (PIPE TRENCH) CY 250.0000 52,500.00 197.120 49,280 (F) 029 15" PLASTIC PIPE LF 80.0000 10,400.00 123.000 9,840 030 18" PLASTIC PIPE LF 82.0000 9,020.00 91.000 7,462 031 24" PLASTIC PIPE LF 90.0000 39,600.00 351.000 31,590 032 15" STEEL FLARED END SECTION EA 150.0000 300.00 0.000 0 033 18" STEEL FLARED END SECTION EA 175.0000 700.00 3.000 525 034 24" STEEL FLARED END SECTION EA 200.0000 1,600.00 4.000 800 035 28" X 20" STEEL FLARED END PIPE ARCH EA 225.0000 225.00 0.000 0 SECTION 036 REMOVE CULVERT (LF) LF 40.0000 24,800.00 540.000 21,600 037 28" X 20" CURED-IN-PLACE PIPELINER LF 530.0000 23,850.00 44.000 23,320 038 ROCK SLOPE PROTECTION CY 300.0000 10,200.00 24.550 7,365 (60 LB, CLASS II, METHOD B) (CY) 039 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 5.0000 700.00 89.400 447 040 SURVEY MONUMENT (TYPE D) EA 1,500.0000 30,000.00 10.000 15,000 041 DELINEATOR (CLASS 1) EA 40.0000 5,600.00 132.000 5,280 042 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 12,700.00 2,373.000 11,865 043 MILEPOST MARKER EA 40.0000 800.00 20.000 800 044 MARKER (CULVERT) EA 40.0000 720.00 18.000 720 045 OBJECT MARKER (TYPE L-1) EA 40.0000 120.00 3.000 120 046 THERMOPLASTIC PAVEMENT MARKING SQFT 8.0000 18,720.00 2,044.000 16,352 (ENHANCED WET NIGHT VISIBILITY) 047 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 1,422.00 2,354.000 1,412 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 048 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 12.00 20.000 12 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) PROGRAM CAS145 PAGE 3 DATE 06/26/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0G9304 TIME 03:39 PM ESTIMATE NO. 013 BID OPENING 05/24/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/19 R.E. NAME: GRIFFITH, GARRETT DATE OF THIS ESTIMATE 06/26/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 049 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 25,800.00 39,645.000 23,787 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 050 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 315.00 576.000 432 (ENHANCED WET NIGHT VISIBILITY) 051 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 75.00 421.000 210 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 052 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 110,400.00 12,347.000 9,877.60 129,371.000 103,496 (ENHANCED WET NIGHT VISIBILITY) 053 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 1,710.00 1,838.000 1,838 (ENHANCED WET NIGHT VISIBILITY) 054 TRAFFIC MONITORING STATION SYSTEM LS 47,900.0000 47,900.00 1.000 47,900 055 MODIFYING EXISTING ELECTRICAL SYSTEM LS 67,300.0000 67,300.00 1.000 67,300 PROGRAM CAS145 PAGE 4 DATE 06/26/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0G9304 TIME 03:39 PM ESTIMATE NO. 013 BID OPENING 05/24/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/19 R.E. NAME: GRIFFITH, GARRETT DATE OF THIS ESTIMATE 06/26/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 9,877.60 9,141,954.34 ADJUSTMENT OF COMPENSATION 0.00 186,901.61 EXTRA WORK 0.00 661,513.88 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 9,877.60 9,990,369.83 056 MOBILIZATION LS 1,100,000.0000 1,100,000.00 1.000 1,100,000 ORIGINAL CONTRACT AMOUNT 11,318,118.00 TOTAL WORK COMPLETED 9,877.60 11,090,369.83 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 -10,000.00 TOTAL 9,877.60 11,080,369.83 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 06/28/18 90 08/08/18 08/08/18 09/20/19 85 194 0 0 100% 100% GRIFFITH, GARRETT RESIDENT ENGINEER PROGRAM CAS145 DATE 06/26/20