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 11/22/21 EST. NO. 004 TIME 12:29 PM R.E. NAME: CARRUBA, DAVID 06-0U5204 --------------------------------------------------------------------------- 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 0001 147.96 E.W. @ F.A.(+) 080921 N 0001.0 008 0001 15,246.00 E.W. @ L.S.(+) 110821 N 9562 0 15,393.96 TOTAL THIS ESTIMATE 28,779.36 TOTAL PREVIOUS ESTIMATE 44,173.32 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 11/22/21 EST. NO. 004 TIME 12:29 PM R.E. NAME: CARRUBA, DAVID 06-0U5204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 11/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0U5204 TIME 12:29 PM ESTIMATE NO. 004 BID OPENING 03/17/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/21 R.E. NAME: CARRUBA, DAVID DATE OF THIS ESTIMATE 11/22/21 LOCATION PROGRESS ESTIMATE 06-MAD-99-R14.0/R14.5 ----------------- 06-MAD-99-15.1/19.6 GRANITE CONSTRUCTION COMPANY IN AND NEAR MADERA, FROM 0.2 MILE 2716 GRANITE COURT; SOUTH TO 0.3 MILE NORTH OF AVE 17 FRESNO CA 93706 OVERCROSSING AND FROM 0.9 MILE NORTH AVE 17 OVERCROSSING TO 0.9 MI N OF AVENUE 20 OVERCROSSING FED. AID NO. ACNH-P099(667)E PAVEMENT REHABILITATION (CAPM) ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,000.0000 3,000.00 1.000 3,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 1,000.0000 1,000.00 0.250 250 003 TIME-RELATED OVERHEAD (WDAY) WDAY 1,150.0000 132,250.00 14.000 16,100.00 56.000 64,400 004 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 8,000.00 0.000 0 MEETING 005 HOURLY OFF-SITE HR 200.0000 2,000.00 0.000 0 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 006 CONSTRUCTION AREA SIGNS LS 8,080.0000 8,080.00 0.031 250.48 0.622 5,025 007 TRAFFIC CONTROL SYSTEM LS 326,800.0000 326,800.00 0.122 39,869.60 0.487 159,151 008 PORTABLE RADAR SPEED FEEDBACK SIGN EA 30.0000 6,600.00 16.000 480.00 51.000 1,530 SYSTEM DAY 009 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 25,000.0000 25,000.00 0.122 3,050.00 0.487 12,175 010 JOB SITE MANAGEMENT LS 5,000.0000 5,000.00 0.122 610.00 0.487 2,435 011 PREPARE WATER POLLUTION CONTROL PROGRAM LS 500.0000 500.00 1.000 500 012 TEMPORARY DRAINAGE INLET PROTECTION EA 350.0000 350.00 8.000 2,800 013 TEMPORARY FIBER ROLL LF 10.0000 5,000.00 0.000 0 014 STREET SWEEPING LS 156,000.0000 156,000.00 0.122 19,032.00 0.487 75,972 015 TEMPORARY CONCRETE WASHOUT LS 500.0000 500.00 0.122 61.00 0.487 243 016 TREATED WOOD WASTE LB 0.6000 7,860.00 0.000 0 017 CLEARING AND GRUBBING (LS) LS 5,000.0000 5,000.00 0.122 610.00 0.487 2,435 018 ROADWAY EXCAVATION CY 25.0000 55,000.00 1,890.420 47,260 019 PREPAVING INERTIAL PROFILER LS 2,500.0000 2,500.00 1.000 2,500 020 HOT MIX ASPHALT (TYPE A) TON 75.0000 2,902,500.00 37,554.180 2,816,563 021 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 84.0000 1,234,800.00 13,833.240 1,161,992.16 13,833.240 1,161,992 022 DATA CORE LS 6,000.0000 6,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 11/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0U5204 TIME 12:29 PM ESTIMATE NO. 004 BID OPENING 03/17/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/21 R.E. NAME: CARRUBA, DAVID DATE OF THIS ESTIMATE 11/22/21 ------------------------------------------------------------------------------------------------------------------------------------ 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 1.2300 135.30 0.000 0 024 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.2300 6,113.10 0.000 0 025 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.2300 123.00 0.000 0 026 TACK COAT TON 1,250.0000 150,000.00 40.846 51,057.50 102.740 128,425 027 REMOVE ASPHALT CONCRETE DIKE LF 2.0000 10,360.00 12,666.000 25,332 028 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.0000 248,000.00 241,553.330 241,553 029 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 1,200.0000 360,000.00 0.000 0 030 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.0000 5,520.00 0.000 0 031 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 65.0000 14,950.00 0.000 0 032 VEGETATION CONTROL (MINOR CONCRETE) SQYD 85.0000 25,500.00 0.000 0 033 TRANSITION RAILING (TYPE STB) EA 5,300.0000 5,300.00 0.000 0 034 TRANSITION RAILING (TYPE DTB) EA 5,300.0000 5,300.00 0.000 0 035 TRANSITION RAILING (TYPE WB-31) EA 5,300.0000 26,500.00 0.000 0 036 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,075.0000 2,150.00 0.000 0 037 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,475.0000 24,325.00 0.000 0 038 ALTERNATIVE CRASH CUSHION SYSTEM EA 33,275.0000 99,825.00 0.000 0 039 CONCRETE BARRIER (TYPE 60M) LF 266.0000 37,240.00 0.000 0 040 CONCRETE BARRIER TRANSITION LF 1,391.0000 38,948.00 0.000 0 041 REMOVE GUARDRAIL LF 16.0000 19,520.00 0.000 0 042 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5500 63,800.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 043 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 220.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 044 THERMOPLASTIC CROSSWALK AND PAVEMENT SQFT 3.0000 3,870.00 0.000 0 MARKING (ENHANCED WET NIGHT VISIBILITY) 045 12" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 6,020.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 046 12" RUMBLE STRIP STA 30.0000 56,700.00 450.000 13,500.00 450.000 13,500 (ASPHALT CONCRETE PAVEMENT) 047 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 048 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 049 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 0.487 243.50 0.487 243 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 11/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0U5204 TIME 12:29 PM ESTIMATE NO. 004 BID OPENING 03/17/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/21 R.E. NAME: CARRUBA, DAVID DATE OF THIS ESTIMATE 11/22/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 MODIFYING TRAFFIC MONITORING STATIONS LS 168,000.0000 168,000.00 0.577 96,936 051 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 052 SHOULDER BACKING TON 75.0000 86,250.00 1,910.790 143,309.25 1,910.790 143,309 053 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 054 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 2.0000 2,660.00 0.000 0 (BROKEN 17-7) 055 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 2.0000 96,200.00 0.000 0 (BROKEN 36-12) PROGRAM CAS145 PAGE 4 DATE 11/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0U5204 TIME 12:29 PM ESTIMATE NO. 004 BID OPENING 03/17/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/21 R.E. NAME: CARRUBA, DAVID DATE OF THIS ESTIMATE 11/22/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,450,165.49 5,007,533.10 ADJUSTMENT OF COMPENSATION 0.00 28,779.36 EXTRA WORK 15,393.96 15,393.96 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,465,559.45 5,051,706.42 056 MOBILIZATION LS 700,000.0000 700,000.00 1.000 700,000 ORIGINAL CONTRACT AMOUNT 7,157,769.40 TOTAL WORK COMPLETED 1,465,559.45 5,751,706.42 MATERIALS ON HAND ON SITE 68,976.93 68,976.93 DEDUCTIONS 0.00 0.00 TOTAL 1,534,536.38 5,820,683.35 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 04/16/21 115 08/09/21 08/09/21 02/15/22 56 16 0 0 77% 49% PROGRESS IS SATISFACTORY CARRUBA, DAVID RESIDENT ENGINEER PROGRAM CAS145 DATE 11/22/21