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 11/28/16 EST. NO. 019 TIME 09:39 AM R.E. NAME: TIEU, FRED 07-2656U4 --------------------------------------------------------------------------- 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 11/28/16 EST. NO. 019 TIME 09:39 AM R.E. NAME: TIEU, FRED 07-2656U4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 11/28/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-2656U4 TIME 09:39 AM ESTIMATE NO. 019 BID OPENING 01/28/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/16 R.E. NAME: TIEU, FRED DATE OF THIS ESTIMATE 11/28/16 LOCATION PROGRESS ESTIMATE 07-LA-138-69.9/75.0 ----------------- GRANITE CONSTRUCTION COMPANY IN LA IN PINION HILLS FR 0.5 M EO 213 E. COLUMBIA WAY RTE 18/ SAN BERNARDINO CNTY LN LANCASTER CA 93552 FED. AID NO. STPG-P138(52)E CP PVMT & OVERLAY WITH HOT MIX AC ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 1.000 2,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 1,500.0000 1,500.00 0.500 750 003 TIME-RELATED OVERHEAD (WDAY) WDAY 1,800.0000 450,000.00 236.000 424,800 004 CONSTRUCTION AREA SIGNS LS 15,000.0000 15,000.00 0.900 13,500 005 TRAFFIC CONTROL SYSTEM LS 52,024.0000 52,024.00 0.900 46,821 006 TYPE III BARRICADE EA 160.0000 640.00 0.000 0 007 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.2400 39,120.00 161,830.000 38,839 008 CHANNELIZER (SURFACE MOUNTED) EA 25.0000 2,450.00 0.000 0 009 CHANNELIZER (SURFACE MOUNTED) EA 30.0000 180.00 0.000 0 (LEFT IN PLACE) 010 TRAFFIC PLASTIC DRUM EA 40.0000 3,360.00 97.000 3,880 011 TEMPORARY PAVEMENT MARKER EA 3.5000 15,855.00 4,468.000 15,638 012 TEMPORARY RAILING (TYPE K) LF 9.7500 521,625.00 51,500.000 502,125 013 TEMPORARY CRASH CUSHION MODULE EA 250.0000 95,000.00 252.000 63,000 014 JOB SITE MANAGEMENT LS 10,000.0000 10,000.00 0.900 9,000 015 PREPARE STORM WATER POLLUTION PREVENTION LS 2,000.0000 2,000.00 0.900 1,800 PLAN 016 STORM WATER SAMPLING AND ANALYSIS DAY EA 200.0000 4,000.00 0.000 0 017 STORM WATER ANNUAL REPORT EA 2,000.0000 6,000.00 1.000 2,000 018 MOVE-IN/MOVE-OUT EA 300.0000 9,000.00 0.000 0 (TEMPORARY EROSION CONTROL) 019 TEMPORARY HYDRAULIC MULCH SQYD 0.6000 12,000.00 10,000.000 6,000 (BONDED FIBER MATRIX) 020 TEMPORARY FIBER ROLL LF 2.7000 40,500.00 588.000 1,587 021 TEMPORARY CONSTRUCTION ENTRANCE EA 5,500.0000 33,000.00 0.000 0 022 STREET SWEEPING LS 50,000.0000 50,000.00 0.900 45,000 PROGRAM CAS145 PAGE 2 DATE 11/28/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-2656U4 TIME 09:39 AM ESTIMATE NO. 019 BID OPENING 01/28/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/16 R.E. NAME: TIEU, FRED DATE OF THIS ESTIMATE 11/28/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY CONCRETE WASHOUT LS 5,000.0000 5,000.00 0.900 4,500 024 TEMPORARY FENCE (DESERT TORTOISE) LF 4.4000 237,160.00 27,830.000 122,452 025 TREATED WOOD WASTE LB 0.2200 3,322.00 0.000 0 026 REMOVE GUARDRAIL LF 4.0000 3,760.00 971.000 3,884 027 REMOVE PAINTED TRAFFIC STRIPE LF 0.2200 29,920.00 135,060.000 29,713 028 REMOVE PAVEMENT MARKER EA 1.1000 2,519.00 4,081.000 4,489 029 REMOVE CHANNELIZERS EA 7.0000 1,400.00 160.000 1,120 030 REMOVE ROADSIDE SIGN (WOOD POST) EA 80.0000 4,080.00 51.000 4,080 031 REMOVE ROADSIDE SIGN (METAL POST) EA 160.0000 2,560.00 16.000 2,560 032 REMOVE POSTMILE MARKER EA 16.0000 320.00 20.000 320 033 REMOVE ASPHALT CONCRETE DIKE LF 0.6000 1,518.00 1,265.000 759 034 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.2000 14,718.00 8,833.000 19,432 035 CLEARING AND GRUBBING (LS) LS 200,000.0000 200,000.00 1.000 200,000 036 ROADWAY EXCAVATION CY 6.0000 324,000.00 46,467.000 278,802 037 SHOULDER BACKING TON 18.0000 77,760.00 2,160.000 38,880.00 2,160.000 38,880 038 TRANSPLANT JOSHUA TREE EA 730.0000 175,200.00 240.000 175,200 039 PLANT (GROUP A) EA 23.0000 2,300.00 100.000 2,300 040 PLANT ESTABLISHMENT WORK LS 10,000.0000 10,000.00 0.080 800.00 0.720 7,200 041 TEMPORARY WATERING LS 25,000.0000 25,000.00 0.080 2,000.00 0.720 18,000 042 DUFF ACRE 1,660.0000 45,650.00 27.500 45,650 043 CLASS 3 AGGREGATE BASE (TON) CY 24.0000 645,600.00 24,041.000 576,984 044 ALTERNATE TREATED BASE CY 84.0000 1,134,000.00 12,227.000 1,027,068 045 LEAN CONCRETE BASE RAPID SETTING CY 300.0000 180,000.00 181.500 54,450 046 CRACK TREATMENT LNMI 10,000.0000 15,000.00 1.125 11,250 047 REPLACE ASPHALT CONCRETE SURFACING CY 275.0000 35,750.00 97.500 26,812 048 HOT MIX ASPHALT (TYPE A) TON 63.0000 1,146,600.00 15,318.790 965,083 049 MINOR HOT MIX ASPHALT TON 150.0000 40,500.00 202.500 30,375 PROGRAM CAS145 PAGE 3 DATE 11/28/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-2656U4 TIME 09:39 AM ESTIMATE NO. 019 BID OPENING 01/28/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/16 R.E. NAME: TIEU, FRED DATE OF THIS ESTIMATE 11/28/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 87.0000 1,887,900.00 13,926.250 1,211,583.75 14,412.000 1,253,844 051 SHOULDER RUMBLE STRIP STA 35.0000 18,550.00 0.000 0 (HMA,GROUND-IN INDENTATIONS) 052 MEDIAN RUMBLE STRIP STA 35.0000 9,100.00 0.000 0 053 CENTERLINE RUMBLE STRIP STA 10.0000 140.00 0.000 0 054 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 3.0000 510.00 0.000 0 055 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 3.0000 5,280.00 0.000 0 056 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 3.0000 1,830.00 0.000 0 057 MINOR CONCRETE (MINOR STRUCTURE) CY 2,600.0000 15,600.00 0.000 0 (F) 058 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.5000 2,025.00 150.000 2,025 (0.063"-UNFRAMED) 059 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.0000 10,360.00 740.000 10,360 (0.080"-UNFRAMED) 060 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 23.0000 414.00 18.000 414 (0.063"-FRAMED) 061 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 24.0000 4,560.00 190.000 4,560 (0.080"-FRAMED) 062 ROADSIDE SIGN - ONE POST EA 300.0000 17,400.00 58.000 17,400 063 ROADSIDE SIGN - TWO POST EA 800.0000 4,000.00 5.000 4,000 064 ROADSIDE SIGN-METAL POST EA 300.0000 1,500.00 5.000 1,500 065 ROADSIDE SIGN (TURNABLE METAL POST) EA 4,100.0000 45,100.00 11.000 45,100 066 MINOR CONCRETE (MISCELLANEOUS CY 2,100.0000 6,300.00 0.000 0 CONSTRUCTION) 067 DELINEATOR (CLASS 1) EA 55.0000 440.00 8.000 440 068 HIGHWAY POST MARKER EA 80.0000 1,600.00 0.000 0 069 GUARD RAILING DELINEATOR EA 16.0000 1,200.00 68.000 1,088 070 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 26.0000 18,200.00 675.000 17,550 071 MIDWEST GUARDRAIL SYSTEM (7' POST) LF 29.0000 18,270.00 57.000 1,653.00 582.000 16,878 072 VEGETATION CONTROL (MINOR CONCRETE) SQYD 50.0000 54,500.00 1,087.000 54,350 073 TRANSITION RAILING (TYPE WB-31) EA 2,500.0000 10,000.00 2.000 5,000.00 6.000 15,000 074 END ANCHOR ASSEMBLY (TYPE SFT) EA 650.0000 2,600.00 1.000 650.00 4.000 2,600 075 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,300.0000 6,900.00 3.000 6,900 076 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,000.0000 10,000.00 5.000 10,000 PROGRAM CAS145 PAGE 4 DATE 11/28/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-2656U4 TIME 09:39 AM ESTIMATE NO. 019 BID OPENING 01/28/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/16 R.E. NAME: TIEU, FRED DATE OF THIS ESTIMATE 11/28/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 THERMOPLASTIC PAVEMENT MARKING SQFT 5.5000 3,740.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 078 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 62,800.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 079 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3400 2,533.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 080 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 82.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 081 PAVEMENT MARKER (NON-REFLECTIVE- EA 6.5000 4,095.00 0.000 0 RECESSED) 082 PAVEMENT MARKER EA 7.2500 17,255.00 0.000 0 (RETROREFLECTIVE-RECESSED) 083 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 084 TACK COAT TON 600.0000 52,800.00 13.290 7,974.00 56.360 33,816 PROGRAM CAS145 PAGE 5 DATE 11/28/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-2656U4 TIME 09:39 AM ESTIMATE NO. 019 BID OPENING 01/28/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/16 R.E. NAME: TIEU, FRED DATE OF THIS ESTIMATE 11/28/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,268,540.75 6,325,931.57 ADJUSTMENT OF COMPENSATION 0.00 25,325.30 EXTRA WORK 0.00 170,864.67 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,268,540.75 6,522,121.54 085 MOBILIZATION LS 725,012.0000 725,012.00 1.000 725,012 ORIGINAL CONTRACT AMOUNT 8,751,487.00 TOTAL WORK COMPLETED 1,268,540.75 7,247,133.54 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,268,540.75 7,247,133.54 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 03/10/15 500 11/02/15 05/04/15 03/06/17 236 152 0 0 80% 47% PROGRESS IS SATISFACTORY TIEU, FRED RESIDENT ENGINEER PROGRAM CAS145 DATE 11/28/16