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 11/19/19 EST. NO. 006 TIME 09:45 AM R.E. NAME: MUHAMMAD RAHMAN 06-0T2104 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 005 0003 12,075.00 E.W. @ U.P (+) 111519 N 007 0 010 0001 97,000.00 A.C. @ L.S.(+) 110819 N 0001 0 011 0001 -3,344.91 A.C. @ L.S.(-) 103119 N 0001 0 105,730.09 TOTAL THIS ESTIMATE -234,672.22 TOTAL PREVIOUS ESTIMATE -128,942.13 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 11/19/19 EST. NO. 006 TIME 09:45 AM R.E. NAME: MUHAMMAD RAHMAN 06-0T2104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 056 -43,652.55 001 OVERBID ITEM NO. 056 -11,640.68 002 OVERBID ITEM NO. 056 -2,910.17 004 0.00 -58,203.40 TOTAL DEDUCTIONS 0.00 -58,203.40 PROGRAM CAS145 PAGE 1 DATE 11/19/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0T2104 TIME 09:45 AM ESTIMATE NO. 006 BID OPENING 12/20/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/19 R.E. NAME: MUHAMMAD RAHMAN DATE OF THIS ESTIMATE 11/19/19 LOCATION PROGRESS ESTIMATE 06-MAD-99-22.7/29.4 ----------------- GRANITE CONSTRUCTION COMPANY IN AND NEAR CHOWCHILLA FROM THE 2716 S. GRANITE COURT SR152/99 SEPARATION TO THE MERCED FRESNO CA 93706 COUNTY LINE. FED. AID NO. B1NH-P099(623)E PAVEMENT REHABILITATION (2R) ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 785.0000 785.00 1.000 785 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 2,500.0000 2,500.00 0.350 875.00 0.850 2,125 003 TIME-RELATED OVERHEAD (WDAY) WDAY 2,250.0000 326,250.00 21.000 47,250.00 123.000 276,750 004 CONSTRUCTION AREA SIGNS LS 11,500.0000 11,500.00 0.750 8,625 005 TRAFFIC CONTROL SYSTEM LS 2,122,000.0000 2,122,000.00 0.140 297,080.00 0.850 1,803,700 006 TYPE III BARRICADE EA 60.0000 180.00 3.000 180.00 3.000 180 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 42,000.0000 42,000.00 0.140 5,880.00 0.850 35,700 008 JOB SITE MANAGEMENT LS 5,000.0000 5,000.00 0.140 700.00 0.850 4,250 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 700.0000 700.00 1.000 700 010 TEMPORARY CONCRETE WASHOUT LS 4,000.0000 4,000.00 0.140 560.00 0.850 3,400 011 TREATED WOOD WASTE LB 0.1000 3,340.00 30,920.000 3,092.00 30,920.000 3,092 012 TEMPORARY HIGH-VISIBILITY FENCE LF 8.0000 5,840.00 730.000 5,840 013 ROADWAY EXCAVATION CY 100.0000 102,000.00 584.000 58,400.00 1,013.000 101,300 014 SHOULDER BACKING TON 53.0000 215,180.00 976.000 51,728.00 5,036.000 266,908 015 BONDED FIBER MATRIX (SQFT) SQFT 0.1100 20,570.00 0.000 0 016 COMPOST (CY) CY 70.5000 39,480.00 0.000 0 017 INCORPORATE MATERIALS SQFT 0.0200 3,740.00 0.000 0 018 CLASS 2 AGGREGATE BASE (CY) CY 330.0000 59,400.00 172.000 56,760 019 PREPAVING INERTIAL PROFILER LS 2,500.0000 2,500.00 1.000 2,500 020 HOT MIX ASPHALT (TYPE A) TON 70.0000 4,032,000.00 73.170 5,121.90 53,425.000 3,739,750 021 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 84.0000 3,813,600.00 -4,800.000 -403,200.00 36,495.240 3,065,600 022 DATA CORE LS 10,000.0000 10,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 11/19/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0T2104 TIME 09:45 AM ESTIMATE NO. 006 BID OPENING 12/20/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/19 R.E. NAME: MUHAMMAD RAHMAN DATE OF THIS ESTIMATE 11/19/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.3000 819.00 674.000 876 024 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.3000 7,956.00 8,489.000 11,035 025 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.3000 4,992.00 562.000 730 026 PLACE HOT MIX ASPHALT SQYD 75.0000 27,000.00 12.510 938.25 360.000 27,000 (MISCELLANEOUS AREA) 027 TACK COAT TON 2,000.0000 280,000.00 140.000 280,000 028 REMOVE ASPHALT CONCRETE DIKE LF 2.0000 19,900.00 6,242.830 12,485 029 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.1500 1,011,150.00 334,873.000 1,054,849 030 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 1,000.0000 340,000.00 356.830 356,830 031 AGGREGATE BASE (APPROACH SLAB) CY 200.0000 2,200.00 11.000 2,200 032 STRUCTURAL CONCRETE, APPROACH SLAB CY 2,000.0000 218,000.00 109.000 218,000 (TYPE R) 033 PAVING NOTCH EXTENSION CF 800.0000 52,000.00 65.000 52,000 034 JOINT SEAL (MR 1/2") LF 172.0000 13,588.00 79.000 13,588 035 ROCK SLOPE PROTECTION CY 500.0000 5,000.00 10.000 5,000.00 10.000 5,000 (60 LB, CLASS II, METHOD B) (CY) 036 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 10.0000 150.00 15.000 150.00 15.000 150 037 MINOR CONCRETE (TEXTURED PAVING) (SQFT) SQFT 13.0000 249,600.00 19,118.000 248,534 038 REMOVE CONCRETE CURB (LF) LF 18.0000 30,780.00 1,710.000 30,780 039 DELINEATOR (CLASS 1) EA 40.0000 2,880.00 0.000 0 040 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 18,000.00 0.000 0 041 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 32.7000 58,533.00 1,725.000 56,407 042 VEGETATION CONTROL (MINOR CONCRETE) SQYD 88.0000 121,440.00 307.470 27,057.36 1,523.470 134,065 043 TRANSITION RAILING (TYPE WB-31) EA 4,300.0000 43,000.00 9.000 38,700 044 "W" BEAM TRANSITION SECTION EA 250.0000 250.00 1.000 250 045 END ANCHOR ASSEMBLY (TYPE SFT) EA 875.0000 6,125.00 7.000 6,125 046 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,200.0000 48,000.00 15.000 48,000 047 REMOVE GUARDRAIL LF 8.0000 17,200.00 2,075.000 16,600 048 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.3000 204,100.00 141,300.000 183,690.00 141,300.000 183,690 (ENHANCED WET NIGHT VISIBILITY) 049 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 10,640.00 4,788.000 9,576.00 4,788.000 9,576 (ENHANCED WET NIGHT VISIBILITY) PROGRAM CAS145 PAGE 3 DATE 11/19/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0T2104 TIME 09:45 AM ESTIMATE NO. 006 BID OPENING 12/20/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/19 R.E. NAME: MUHAMMAD RAHMAN DATE OF THIS ESTIMATE 11/19/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 THERMOPLASTIC CROSSWALK AND PAVEMENT SQFT 10.0000 20,300.00 1,827.000 18,270.00 1,827.000 18,270 MARKING (ENHANCED WET NIGHT VISIBILITY) 051 12" RUMBLE STRIP STA 30.0000 32,700.00 1,073.000 32,190 (ASPHALT CONCRETE PAVEMENT) 052 6" TRAFFIC STRIPE TAPE (BROKEN 17-7) LF 2.2500 2,227.50 0.000 0 (WARRANTY) 053 6" TRAFFIC STRIPE TAPE (BROKEN 36-12) LF 2.2500 151,875.00 0.000 0 (WARRANTY) 054 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 5,000.0000 5,000.00 0.250 1,250 SYSTEM ELEMENTS DURING CONSTRUCTION 055 MODIFYING TRAFFIC MONITORING STATION LS 170,000.0000 170,000.00 0.750 127,500 PROGRAM CAS145 PAGE 4 DATE 11/19/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0T2104 TIME 09:45 AM ESTIMATE NO. 006 BID OPENING 12/20/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/19 R.E. NAME: MUHAMMAD RAHMAN DATE OF THIS ESTIMATE 11/19/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 312,348.51 12,364,649.13 ADJUSTMENT OF COMPENSATION 93,655.09 -228,808.91 EXTRA WORK 12,075.00 99,866.78 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 418,078.60 12,235,707.00 056 MOBILIZATION LS 1,620,000.5000 1,620,000.50 1.000 1,620,000 ORIGINAL CONTRACT AMOUNT 15,617,971.00 TOTAL WORK COMPLETED 418,078.60 13,855,707.50 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 -58,203.40 TOTAL 418,078.60 13,797,504.10 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 056 MOBILIZATION 1,561,797.10 1,620,000.50 58,203.40 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 03/21/19 145 05/15/19 05/15/19 12/30/19 123 8 0 0 88% 85% PROGRESS IS SATISFACTORY MUHAMMAD RAHMAN RESIDENT ENGINEER PROGRAM CAS145 DATE 11/19/19