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 07/26/18 EST. NO. 003 TIME 11:32 AM R.E. NAME: MARTINEZ BLAS 06-0S3104 --------------------------------------------------------------------------- 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 07/26/18 EST. NO. 003 TIME 11:32 AM R.E. NAME: MARTINEZ BLAS 06-0S3104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MISSING PAYROLL -1,000.00 003 -1,000.00 -1,000.00 TOTAL DEDUCTIONS -1,000.00 -1,000.00 PROGRAM CAS145 PAGE 1 DATE 07/26/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0S3104 TIME 11:32 AM ESTIMATE NO. 003 BID OPENING 01/17/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/18 R.E. NAME: MARTINEZ BLAS DATE OF THIS ESTIMATE 07/26/18 LOCATION RERUN PROGRESS ESTIMATE 06-TUL-190-R15.1/16.9 ----------------------- GRANITE CONSTRUCTION COMPANY IN PORTERVILLE FROM PROSPECT ST TO 2716 S. GRANITE COURT PLANO ST FRESNO CA 93706 FED. AID NO. SNHG-P190(23)E CONSTRUCT CONCRETE MEDIAN BARRIER ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 765.0000 765.00 0.000 0 002 CONSTRUCTION AREA SIGNS LS 17,000.0000 17,000.00 0.045 765.00 0.750 12,750 003 TRAFFIC CONTROL SYSTEM LS 320,000.0000 320,000.00 0.150 48,000.00 0.500 160,000 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 12,000.0000 12,000.00 0.150 1,800.00 0.500 6,000 005 JOB SITE MANAGEMENT LS 5,000.0000 5,000.00 0.150 750.00 0.500 2,500 006 PREPARE STORM WATER POLLUTION PREVENTION LS 1,400.0000 1,400.00 0.060 84.00 0.700 980 PLAN 007 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 1.000 2,000.00 1.000 2,000 008 TEMPORARY COVER SQYD 5.0000 1,250.00 0.000 0 009 TEMPORARY DRAINAGE INLET PROTECTION EA 350.0000 5,250.00 22.000 7,700.00 22.000 7,700 010 TEMPORARY FIBER ROLL LF 8.0000 3,800.00 0.000 0 011 STREET SWEEPING LS 30,000.0000 30,000.00 0.225 6,750.00 0.500 15,000 012 TEMPORARY CONCRETE WASHOUT LS 1,000.0000 1,000.00 0.890 890.00 0.890 890 013 TREATED WOOD WASTE LB 0.7500 5,265.00 0.000 0 014 CLEARING AND GRUBBING (LS) LS 30,000.0000 30,000.00 1.000 30,000 015 ROADWAY EXCAVATION (TYPE Z-2) CY 250.0000 70,000.00 280.000 70,000 (AERIALLY DEPOSITED LEAD) 016 IMPORTED BORROW (CY) CY 65.0000 45,500.00 0.000 0 017 HOT MIX ASPHALT (TYPE A) TON 94.0000 480,340.00 3,366.050 316,408.70 3,366.050 316,408 018 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 7.0000 1,610.00 0.000 0 019 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 7.0000 2,240.00 0.000 0 020 TACK COAT TON 1.0000 6.00 1.970 1.97 1.970 1 021 REMOVE ASPHALT CONCRETE DIKE LF 6.0000 3,360.00 220.000 1,320.00 220.000 1,320 022 STRUCTURAL CONCRETE, DRAINAGE INLET CY 4,000.0000 48,000.00 9.150 36,600.00 9.150 36,600 PROGRAM CAS145 PAGE 2 DATE 07/26/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0S3104 TIME 11:32 AM ESTIMATE NO. 003 BID OPENING 01/17/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/18 R.E. NAME: MARTINEZ BLAS DATE OF THIS ESTIMATE 07/26/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PAINT BRIDGE IDENTIFICATION EA 500.0000 2,000.00 0.000 0 024 18" ALTERNATIVE PIPE CULVERT LF 90.0000 360.00 4.000 360.00 4.000 360 025 24" ALTERNATIVE PIPE CULVERT LF 150.0000 1,200.00 4.000 600.00 4.000 600 026 18" SLOTTED CORRUGATED STEEL PIPE LF 200.0000 132,000.00 654.000 130,800.00 654.000 130,800 (.079" THICK) 027 ABANDON CULVERT (EA) EA 3,500.0000 7,000.00 2.000 7,000 028 REMOVE INLET EA 3,000.0000 12,000.00 4.000 12,000 029 ADJUST INLET EA 3,500.0000 3,500.00 0.000 0 030 CAP INLET EA 3,500.0000 7,000.00 2.000 7,000 031 SAND BACKFILL CY 150.0000 2,550.00 11.500 1,725 032 MISCELLANEOUS IRON AND STEEL LB 1.6000 3,441.60 1,673.000 2,676.80 1,673.000 2,676 (F) 033 PREPARE AND STAIN CONCRETE SQFT 1.0000 55,000.00 0.000 0 034 DELINEATOR (CLASS 2) EA 70.0000 560.00 0.000 0 035 GUARD RAILING DELINEATOR EA 25.0000 625.00 0.000 0 036 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.2000 6,916.00 0.000 0 037 REMOVE ROADSIDE SIGN EA 100.0000 300.00 2.000 200 038 RELOCATE ROADSIDE SIGN EA 200.0000 200.00 0.000 0 039 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 180.00 0.000 0 (0.080"-UNFRAMED) FOR RETRO-REFLECTIVE SHEETING (TYPE XI) 040 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 240.00 0.000 0 (0.063"-FRAMED) FOR RETRO-REFLECTIVE SHEETING (TYPE XI) 041 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 500.00 0.000 0 (0.080"-FRAMED) FOR RETRO-REFLECTIVE SHEETING (TYPE XI) 042 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 5.0000 225.00 0.000 0 043 ROADSIDE SIGN - ONE POST EA 350.0000 700.00 0.000 0 044 ROADSIDE SIGN - TWO POST EA 600.0000 600.00 0.000 0 045 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 55.0000 4,840.00 0.000 0 046 MIDWEST GUARDRAIL SYSTEM (8' POST) LF 61.0000 16,470.00 0.000 0 047 VEGETATION CONTROL (MINOR CONCRETE) SQYD 70.0000 42,000.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 07/26/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0S3104 TIME 11:32 AM ESTIMATE NO. 003 BID OPENING 01/17/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/18 R.E. NAME: MARTINEZ BLAS DATE OF THIS ESTIMATE 07/26/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 048 CONCRETE BARRIER WILDLIFE PASSAGEWAY EA 500.0000 1,500.00 0.000 0 (TYPE K) 049 WILDLIFE PASSAGEWAY (TYPE S MODIFIED) EA 63.0000 1,134.00 18.000 1,134.00 18.000 1,134 050 WILDLIFE PASSAGE WAY (TYPE S) EA 40.0000 1,280.00 32.000 1,280.00 32.000 1,280 051 CONCRETE BARRIER (TYPE K) LF 70.0000 29,400.00 0.000 0 052 SOFTSTOP TERMINAL SYSTEM EA 3,100.0000 12,400.00 0.000 0 053 TRANSITION RAILING (TYPE WB-31) EA 3,800.0000 11,400.00 0.000 0 054 END ANCHOR ASSEMBLY (TYPE SFT) EA 725.0000 1,450.00 0.000 0 055 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,800.0000 2,800.00 0.000 0 056 CRASH CUSHION, SAND FILLED EA 5,600.0000 5,600.00 0.000 0 057 ALTERNATIVE CRASH CUSHION SYSTEM EA 30,000.0000 120,000.00 0.000 0 058 CONCRETE BARRIER (TYPE 60) LF 46.0000 216,200.00 4,503.000 207,138.00 4,503.000 207,138 059 CONCRETE BARRIER (TYPE 60C) LF 50.0000 134,500.00 2,636.000 131,800.00 2,636.000 131,800 060 CONCRETE BARRIER (TYPE 60A MODIFIED) LF 90.0000 49,860.00 250.000 22,500.00 250.000 22,500 (F) 061 CONCRETE BARRIER TRANSITION LF 1,330.0000 30,590.00 0.000 0 (F) 062 REMOVE BRIDGE APPROACH GUARD RAILING LF 50.0000 9,700.00 0.000 0 063 REMOVE GUARDRAIL LF 8.0000 5,840.00 0.000 0 064 REMOVE CONCRETE BARRIER (TYPE K) LF 34.0000 1,360.00 0.000 0 065 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.1500 17,940.00 0.000 0 066 12" RUMBLE STRIP STA 60.0000 9,600.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 067 TRAFFIC MONITORING STATION SYSTEM LS 32,000.0000 32,000.00 0.000 0 068 MODIFYING EXISTING ELECTRICAL SYSTEM LS 16,000.0000 16,000.00 0.000 0 069 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 070 ROADWAY EXCAVATION CY 200.0000 116,000.00 708.000 141,600 PROGRAM CAS145 PAGE 4 DATE 07/26/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0S3104 TIME 11:32 AM ESTIMATE NO. 003 BID OPENING 01/17/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/18 R.E. NAME: MARTINEZ BLAS DATE OF THIS ESTIMATE 07/26/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 921,358.47 1,329,964.47 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 921,358.47 1,329,964.47 071 MOBILIZATION LS 112,000.4000 112,000.40 0.250 28,000.10 1.000 112,000 ORIGINAL CONTRACT AMOUNT 2,324,748.00 TOTAL WORK COMPLETED 949,358.57 1,441,964.87 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -1,000.00 -1,000.00 TOTAL 948,358.57 1,440,964.87 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 02/21/18 80 00/00/00 00/00/00 09/17/18 40 25 0 0 62% 50% PROGRESS IS SATISFACTORY MARTINEZ BLAS RESIDENT ENGINEER PROGRAM CAS145 DATE 07/26/18