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 10/21/15 EST. NO. 006 TIME 01:53 PM 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 --------------------------------------------------------------------------- 001 0007 908.09 E.W. @ F.A.(+) 070815 N 0007.0 0010 894.78 071615 N 0010.0 0011 894.78 072315 N 0011.0 0014 894.78 080415 N 0014.0 0016 1,104.93 080615 N 0016.0 0017 485.71 061615 N 0017.0 0018 453.26 061815 N 0018.0 005 0003 -199,568.70 A.C. @ U.P.(-) 090415 N 090412 0004 -326,618.71 091715 N 917150 0005 -453,475.51 101915 N 101915 -974,026.59 TOTAL THIS ESTIMATE -329,794.89 TOTAL PREVIOUS ESTIMATE -1,303,821.48 TOTAL TO DATE 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 10/21/15 EST. NO. 006 TIME 01:53 PM 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 10/21/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0P1804 TIME 01:53 PM ESTIMATE NO. 006 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 10/20/15 R.E. NAME: DEALBA, FERNANDO DATE OF THIS ESTIMATE 10/21/15 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 0.097 116.40 0.880 1,056 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 1,500.0000 1,500.00 0.500 750 003 TIME-RELATED OVERHEAD (WDAY) WDAY 1,000.0000 130,000.00 21.000 21,000.00 104.000 104,000 004 CONSTRUCTION AREA SIGNS LS 2,000.0000 2,000.00 0.064 128.00 0.720 1,440 005 TRAFFIC CONTROL SYSTEM LS 573,000.0000 573,000.00 0.162 92,826.00 0.801 458,973 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 16,000.0000 16,000.00 0.162 2,592.00 0.801 12,816 007 JOB SITE MANAGEMENT LS 8,500.0000 8,500.00 0.162 1,377.00 0.724 6,154 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 750.0000 750.00 0.065 48.75 0.821 615 009 TREATED WOOD WASTE LB 0.1000 3,070.00 0.000 0 010 REMOVE ASPHALT CONCRETE DIKE LF 0.5000 17,150.00 30,613.000 15,306 011 REMOVE CONCRETE PAVEMENT (CY) CY 108.0000 504,360.00 6,902.620 745,482 012 SALVAGE GUARDRAIL LF 5.0000 24,650.00 412.000 2,060.00 412.000 2,060 013 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 710,000.00 351,367.000 702,734 017 SHOULDER BACKING TON 20.0000 171,600.00 4,290.000 85,800.00 4,290.000 85,800 018 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 3,784.850 238,445.55 99,229.640 6,251,467 022 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 77.0000 3,665,200.00 28,152.390 2,167,734.03 41,433.040 3,190,344 PROGRAM CAS145 PAGE 2 DATE 10/21/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0P1804 TIME 01:53 PM ESTIMATE NO. 006 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 10/20/15 R.E. NAME: DEALBA, FERNANDO DATE OF THIS ESTIMATE 10/21/15 ------------------------------------------------------------------------------------------------------------------------------------ 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 30.340 30.34 165.580 165 030 DELINEATOR (CLASS 1) EA 40.0000 2,640.00 0.000 0 031 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 23.0000 102,120.00 200.000 4,600.00 200.000 4,600 032 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 0.179 9,129.00 0.839 42,789 049 TRAFFIC COUNT STATION LS 10,000.0000 10,000.00 0.977 9,770 PROGRAM CAS145 PAGE 3 DATE 10/21/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0P1804 TIME 01:53 PM ESTIMATE NO. 006 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 10/20/15 R.E. NAME: DEALBA, FERNANDO DATE OF THIS ESTIMATE 10/21/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 2,625,887.07 11,636,324.19 ADJUSTMENT OF COMPENSATION -979,662.92 -1,327,495.81 EXTRA WORK 5,636.33 23,674.33 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,651,860.48 10,332,502.71 050 MOBILIZATION LS 1,390,000.0000 1,390,000.00 1.000 1,390,000 ORIGINAL CONTRACT AMOUNT 13,982,722.00 TOTAL WORK COMPLETED 1,651,860.48 11,722,502.71 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,651,860.48 11,722,502.71 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 11/30/15 104 15 0 0 86% 80% PROGRESS IS SATISFACTORY DEALBA, FERNANDO RESIDENT ENGINEER PROGRAM CAS145 DATE 10/21/15