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 08/21/15 EST. NO. 004 TIME 10:18 AM R.E. NAME: DEALBA, FERNANDO 06-0P1804 --------------------------------------------------------------------------- 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 08/21/15 EST. NO. 004 TIME 10:18 AM R.E. NAME: DEALBA, FERNANDO 06-0P1804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/21/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0P1804 TIME 10:18 AM ESTIMATE NO. 004 BID OPENING 10/29/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/15 R.E. NAME: DEALBA, FERNANDO DATE OF THIS ESTIMATE 08/21/15 LOCATION PROGRESS ESTIMATE 06-KIN-5-9.0/16.5 ----------------- GRANITE CONSTRUCTION COMPANY NEAR KETTLEMAN CITY, FROM 3.3 MILES 2716 S GRANITE CT. SOUTH OF UTICA AVE OC TO JCT 41 FRESNO CA 93706 FED. AID NO. NHPI-005 -4(194)E OVERLAY 2R ------------------------------------------------------------------------------------------------------------------------------------ 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 0.106 127.20 0.700 840 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 1,500.0000 1,500.00 0.500 750.00 0.500 750 003 TIME-RELATED OVERHEAD (WDAY) WDAY 1,000.0000 130,000.00 23.000 23,000.00 65.000 65,000 004 CONSTRUCTION AREA SIGNS LS 2,000.0000 2,000.00 0.071 142.00 0.601 1,202 005 TRAFFIC CONTROL SYSTEM LS 573,000.0000 573,000.00 0.177 101,421.00 0.501 287,073 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 16,000.0000 16,000.00 0.177 2,832.00 0.501 8,016 007 JOB SITE MANAGEMENT LS 8,500.0000 8,500.00 0.177 1,504.50 0.424 3,604 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 750.0000 750.00 0.071 53.25 0.701 525 009 TREATED WOOD WASTE LB 0.1000 3,070.00 0.000 0 010 REMOVE ASPHALT CONCRETE DIKE LF 0.5000 17,150.00 3,648.000 1,824.00 26,923.000 13,461 011 REMOVE CONCRETE PAVEMENT (CY) CY 108.0000 504,360.00 4,093.670 442,116.36 6,902.620 745,482 012 SALVAGE GUARDRAIL LF 5.0000 24,650.00 0.000 0 013 ADJUST MONUMENT TO GRADE EA 600.0000 13,200.00 0.000 0 014 ADJUST INLET EA 1,500.0000 13,500.00 0.000 0 015 ADJUST OVERSIDE DRAIN EA 500.0000 5,000.00 0.000 0 016 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.0000 710,000.00 169,217.580 338,435.16 348,673.000 697,346 017 SHOULDER BACKING TON 20.0000 171,600.00 0.000 0 018 CRACK TREATMENT LNMI 3,300.0000 105,600.00 0.000 0 019 PREPAVING INERTIAL PROFILER LS 2,000.0000 2,000.00 0.000 0 020 PREPAVING GRINDING DAY EA 5,000.0000 15,000.00 0.000 0 021 HOT MIX ASPHALT (TYPE A) TON 63.0000 6,092,100.00 25,841.740 1,628,029.62 80,453.960 5,068,599 022 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 77.0000 3,665,200.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 08/21/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0P1804 TIME 10:18 AM ESTIMATE NO. 004 BID OPENING 10/29/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/15 R.E. NAME: DEALBA, FERNANDO DATE OF THIS ESTIMATE 08/21/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 SHOULDER RUMBLE STRIP STA 20.0000 32,000.00 0.000 0 (HMA,GROUND-IN INDENTATIONS) 024 DATA CORE LS 2,000.0000 2,000.00 0.000 0 025 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.5000 114.00 0.000 0 026 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.5000 45,600.00 0.000 0 027 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.5000 5,655.00 0.000 0 028 PLACE HOT MIX ASPHALT SQYD 75.0000 4,200.00 0.000 0 (MISCELLANEOUS AREA) 029 TACK COAT TON 1.0000 170.00 23.330 23.33 97.740 97 030 DELINEATOR (CLASS 1) EA 40.0000 2,640.00 0.000 0 031 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 23.0000 102,120.00 0.000 0 032 DOUBLE MIDWEST GUARDRAIL SYSTEM LF 35.0000 5,250.00 0.000 0 (WOOD POST) 033 TRANSITION RAILING (TYPE WB-31) EA 3,000.0000 12,000.00 0.000 0 034 RAIL TENSIONING ASSEMBLY EA 600.0000 3,600.00 0.000 0 035 END CAP (TYPE TC) EA 200.0000 800.00 0.000 0 036 END ANCHOR ASSEMBLY (TYPE SFT) EA 850.0000 7,650.00 0.000 0 037 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,200.0000 13,200.00 0.000 0 038 ALTERNATIVE CRASH CUSHION SYSTEM EA 5,000.0000 30,000.00 0.000 0 039 CONCRETE BARRIER (TRANSITION) LF 500.0000 7,000.00 0.000 0 040 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 54,400.00 0.000 0 041 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.9000 2,475.00 0.000 0 042 THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 2,640.00 0.000 0 043 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 15,840.00 0.000 0 (BROKEN 36-12) 044 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 118.00 0.000 0 (BROKEN 17-7) 045 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 11,370.00 0.000 0 046 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 4,500.0000 4,500.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 047 MICROWAVE VEHICLE DETECTION SYSTEM LS 91,000.0000 91,000.00 0.000 0 048 VEHICLE CLASSIFICATION STATION LS 51,000.0000 51,000.00 0.000 0 049 TRAFFIC COUNT STATION LS 10,000.0000 10,000.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 08/21/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0P1804 TIME 10:18 AM ESTIMATE NO. 004 BID OPENING 10/29/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/15 R.E. NAME: DEALBA, FERNANDO DATE OF THIS ESTIMATE 08/21/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 2,540,258.42 6,891,998.43 ADJUSTMENT OF COMPENSATION 0.00 -347,832.89 EXTRA WORK 0.00 7,040.60 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 2,540,258.42 6,551,206.14 050 MOBILIZATION LS 1,390,000.0000 1,390,000.00 0.950 1,320,500 ORIGINAL CONTRACT AMOUNT 13,982,722.00 TOTAL WORK COMPLETED 2,540,258.42 7,871,706.14 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 2,540,258.42 7,871,706.14 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 12/19/14 130 03/19/15 03/19/15 11/12/15 65 13 0 0 56% 50% PROGRESS IS SATISFACTORY DEALBA, FERNANDO RESIDENT ENGINEER PROGRAM CAS145 DATE 08/21/15