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 12/24/19 EST. NO. 003 TIME 11:02 AM R.E. NAME: TIEU, FRED 07-286204 --------------------------------------------------------------------------- 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 12/24/19 EST. NO. 003 TIME 11:02 AM R.E. NAME: TIEU, FRED 07-286204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 12/24/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-286204 TIME 11:02 AM ESTIMATE NO. 003 BID OPENING 02/15/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/19 R.E. NAME: TIEU, FRED DATE OF THIS ESTIMATE 12/24/19 LOCATION PROGRESS ESTIMATE 07-LA-138-55.2/56.3 ----------------- GRANITE CONSTRUCTION COMPANY IN LOS ANGELES COUNTY, AT 213 E COLUMBIA WAY LITTLEROCK, FROM 87TH STREET EAST LANCASTER CA 93535 TO 0.2 MILE EAST OF 96TH STREET EAST FED. AID NO. STPL-6207(63)E WIDEN CONVENTIONAL HIGHWAY (SEG 6) ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,300.0000 1,300.00 0.000 0 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 1,000.0000 1,000.00 0.000 0 003 TIME-RELATED OVERHEAD (WDAY) WDAY 1,500.0000 675,000.00 20.000 30,000.00 33.000 49,500 004 CONSTRUCTION AREA SIGNS LS 30,000.0000 30,000.00 0.000 0 005 TRAFFIC CONTROL SYSTEM LS 315,432.0000 315,432.00 0.000 0 006 TYPE III BARRICADE EA 600.0000 8,400.00 0.000 0 007 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 5.0000 7,450.00 0.000 0 008 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.6000 29,880.00 0.000 0 009 TEMPORARY PAVEMENT MARKER EA 8.0000 9,520.00 0.000 0 010 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 4,900.0000 9,800.00 0.000 0 011 TEMPORARY RAILING (TYPE K) LF 8.0000 65,120.00 0.000 0 012 TEMPORARY CRASH CUSHION MODULE EA 420.0000 92,400.00 0.000 0 013 JOB SITE MANAGEMENT LS 20,000.0000 20,000.00 0.000 0 014 PREPARE STORM WATER POLLUTION PREVENTION LS 1,950.0000 1,950.00 1.000 1,950.00 1.000 1,950 PLAN 015 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 016 TEMPORARY HYDRAULIC MULCH SQYD 0.7500 3,750.00 0.000 0 (BONDED FIBER MATRIX) 017 TEMPORARY COVER SQYD 7.5800 15,160.00 0.000 0 018 TEMPORARY DRAINAGE INLET PROTECTION EA 432.0000 432.00 0.000 0 019 TEMPORARY FIBER ROLL LF 2.0000 6,000.00 0.000 0 020 TEMPORARY GRAVEL BAG BERM LF 6.0000 7,200.00 0.000 0 021 TEMPORARY SILT FENCE LF 3.2500 9,750.00 0.000 0 022 TEMPORARY CONSTRUCTION ENTRANCE EA 3,800.0000 7,600.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 12/24/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-286204 TIME 11:02 AM ESTIMATE NO. 003 BID OPENING 02/15/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/19 R.E. NAME: TIEU, FRED DATE OF THIS ESTIMATE 12/24/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 STREET SWEEPING LS 33,600.0000 33,600.00 0.000 0 024 TEMPORARY CONCRETE WASHOUT LS 7,000.0000 7,000.00 0.000 0 025 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.5000 14,415.00 0.000 0 STRIPE (HAZARDOUS WASTE) 026 TREATED WOOD WASTE LB 1.0000 9,230.00 0.000 0 027 TEMPORARY HIGH-VISIBILITY FENCE LF 3.6500 27,448.00 0.000 0 028 CLEARING AND GRUBBING (LS) LS 20,000.0000 20,000.00 0.000 0 029 ROADWAY EXCAVATION CY 15.0000 427,500.00 0.000 0 030 STRUCTURE EXCAVATION (TYPE D) CY 70.0000 48,440.00 0.000 0 (F) 031 STRUCTURE BACKFILL (BRIDGE) CY 125.0000 48,875.00 0.000 0 (F) 032 TRANSPLANT JOSHUA TREES EA 975.0000 19,500.00 0.000 0 033 PLANT ESTABLISHMENT WORK LS 28,546.0000 28,546.00 0.000 0 034 TEMPORARY IRRIGATION SYSTEM LS 18,647.0000 18,647.00 0.000 0 035 FINISHING ROADWAY LS 8,000.0000 8,000.00 0.000 0 036 CLASS 3 AGGREGATE BASE (CY) CY 22.0000 433,400.00 0.000 0 037 LEAN CONCRETE BASE CY 160.0000 1,345,600.00 0.000 0 038 PREPAVING INERTIAL PROFILER LS 1,500.0000 1,500.00 0.000 0 039 HOT MIX ASPHALT (TYPE A) TON 63.0000 894,600.00 0.000 0 040 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 88.0000 587,840.00 0.000 0 041 DATA CORE LS 4,500.0000 4,500.00 0.000 0 042 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 34.0000 9,520.00 0.000 0 043 TACK COAT TON 900.0000 33,300.00 0.000 0 044 REMOVE ASPHALT CONCRETE DIKE LF 4.0000 4,520.00 0.000 0 045 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.6000 27,820.00 0.000 0 046 FURNISH PILING (CLASS 140) LF 67.0000 139,896.00 0.000 0 (ALTERNATIVE W) 047 DRIVE PILE (CLASS 140) EA 2,525.0000 121,200.00 0.000 0 (ALTERNATIVE W) 048 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 800.0000 76,000.00 0.000 0 (F) 049 STRUCTURAL CONCRETE, BRIDGE CY 1,000.0000 272,000.00 0.000 0 (F) PROGRAM CAS145 PAGE 3 DATE 12/24/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-286204 TIME 11:02 AM ESTIMATE NO. 003 BID OPENING 02/15/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/19 R.E. NAME: TIEU, FRED DATE OF THIS ESTIMATE 12/24/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 STRUCTURAL CONCRETE, BRIDGE CY 1,675.0000 351,750.00 0.000 0 (F) (POLYMER FIBER) 051 AGGREGATE BASE (APPROACH SLAB) CY 590.0000 5,900.00 0.000 0 052 STRUCTURAL CONCRETE, APPROACH SLAB CY 800.0000 65,600.00 0.000 0 (F) (TYPE N) 053 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,000.0000 97,000.00 0.000 0 (TYPE R) 054 STRUCTURAL CONCRETE, HEADWALL CY 1,325.0000 210,145.00 0.000 0 (F) 055 STRUCTURAL CONCRETE, DRAINAGE INLET CY 6,700.0000 310,210.00 0.000 0 (F) 056 DRILL AND BOND DOWEL LF 35.0000 13,300.00 0.000 0 057 FURNISH PRECAST PRESTRESSED CONCRETE EA 79,318.0000 237,954.00 0.000 0 WIDE-FLANGE GIRDERS (130-140') 058 FURNISH PRECAST PRESTRESSED CONCRETE EA 80,814.0000 242,442.00 0.000 0 WIDE-FLANGE GIRDERS (140-150') 059 ERECT PRECAST PRESTRESSED CONCRETE EA 15,684.0000 94,104.00 0.000 0 GIRDER 060 JOINT SEAL (MR 1") LF 60.0000 13,740.00 0.000 0 061 BAR REINFORCING STEEL (BRIDGE) LB 1.2200 138,945.80 0.000 0 (F) 062 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 1.0000 16,250.00 0.000 0 063 FURNISH POLYESTER CONCRETE OVERLAY CF 80.0000 80,400.00 0.000 0 064 PLACE POLYESTER CONCRETE OVERLAY SQFT 5.7600 93,600.00 0.000 0 (F) 065 BRIDGE REMOVAL (PORTION) LS 95,000.0000 95,000.00 0.000 0 066 18" TEMPORARY CULVERT LF 195.0000 12,285.00 0.000 0 067 18" REINFORCED CONCRETE PIPE LF 60.0000 88,800.00 0.000 0 068 GRATED LINE DRAIN LF 60.0000 363,000.00 0.000 0 069 18" CONCRETE FLARED END SECTION EA 1,600.0000 19,200.00 0.000 0 070 ABANDON CULVERT (LF) LF 12.0000 4,320.00 0.000 0 071 REMOVE PIPE (LF) LF 70.0000 3,080.00 0.000 0 072 REMOVE HEADWALL EA 575.0000 8,625.00 0.000 0 073 ROCK SLOPE PROTECTION CY 225.0000 4,995.00 0.000 0 (F) (LIGHT, METHOD B) (CY) 074 CONCRETE (CHANNEL LINING) CY 3,425.0000 47,950.00 0.000 0 075 MISCELLANEOUS IRON AND STEEL LB 3.5000 62,424.95 0.000 0 (F) 076 CHAIN LINK FENCE (TYPE CL-6, LF 32.0000 120,640.00 0.000 0 EXTENSION ARM) PROGRAM CAS145 PAGE 4 DATE 12/24/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-286204 TIME 11:02 AM ESTIMATE NO. 003 BID OPENING 02/15/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/19 R.E. NAME: TIEU, FRED DATE OF THIS ESTIMATE 12/24/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 10' CHAIN LINK GATE (TYPE CL-6) EA 1,952.0000 11,712.00 0.000 0 078 REMOVE CHAIN LINK FENCE LF 4.0000 14,800.00 0.000 0 079 REMOVE PAVEMENT MARKER EA 1.0000 480.00 0.000 0 080 GUARD RAILING DELINEATOR EA 30.0000 240.00 0.000 0 081 PAVEMENT MARKER EA 15.0000 14,100.00 0.000 0 (RETROREFLECTIVE-RECESSED) 082 MILEPOST MARKER EA 1,089.0000 4,356.00 0.000 0 083 MARKER (CULVERT) EA 100.0000 2,700.00 0.000 0 084 OBJECT MARKER (TYPE L-1) EA 100.0000 1,600.00 0.000 0 085 REMOVE MARKER EA 50.0000 800.00 0.000 0 086 REMOVE ROADSIDE SIGN (WOOD POST) EA 369.0000 9,225.00 0.000 0 087 REMOVE ROADSIDE SIGN (METAL POST) EA 200.0000 600.00 0.000 0 088 FURNISH LAMINATED PANEL SIGN (1"-TYPE B) SQFT 38.0000 4,560.00 0.000 0 FOR RETROREFLECTIVE SHEETING (TYPE XI) 089 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 3,000.00 0.000 0 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 090 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 2,400.00 0.000 0 (0.080"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 091 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 640.00 0.000 0 (0.063"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 092 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 3,400.00 0.000 0 (0.080"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 093 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 5.0000 3,350.00 0.000 0 094 METAL (ROADSIDE SIGN) LB 12.0000 2,160.00 0.000 0 095 ROADSIDE SIGN - ONE POST EA 700.0000 19,600.00 0.000 0 096 ROADSIDE SIGN - TWO POST EA 1,100.0000 9,900.00 0.000 0 097 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 97.0000 12,610.00 0.000 0 098 VEGETATION CONTROL (MINOR CONCRETE) SQYD 83.0000 7,470.00 0.000 0 099 TRANSITION RAILING (TYPE WB-31) EA 3,743.0000 7,486.00 0.000 0 100 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,736.0000 9,472.00 0.000 0 (TEST LEVEL-2) 101 CONCRETE BARRIER (TYPE 736) LF 140.0000 56,140.00 0.000 0 (F) PROGRAM CAS145 PAGE 5 DATE 12/24/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-286204 TIME 11:02 AM ESTIMATE NO. 003 BID OPENING 02/15/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/19 R.E. NAME: TIEU, FRED DATE OF THIS ESTIMATE 12/24/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 102 REMOVE GUARDRAIL LF 14.0000 5,180.00 0.000 0 103 THERMOPLASTIC PAVEMENT MARKING SQFT 15.0000 21,750.00 0.000 0 (PREFORMED) 104 6" THERMOPLASTIC TRAFFIC STRIPE (BROKEN LF 3.0000 29,430.00 0.000 0 36-12) (ENHANCED WET NIGHT VISIBILITY) (RECESSED) 105 6" THERMOPLASTIC TRAFFIC STRIPE LF 3.5000 122,850.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (RECESSED) 106 8" THERMOPLASTIC TRAFFIC STRIPE LF 4.0000 8,080.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (RECESSED) 107 8" THERMOPLASTIC TRAFFIC STRIPE LF 3.0000 300.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) (RECESSED) 108 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 5,850.00 0.000 0 109 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.0000 290.00 0.000 0 110 LIGHTING SYSTEM LS 9,600.0000 9,600.00 0.000 0 111 MODIFYING EXISTING ELECTRICAL SYSTEM LS 50,000.0000 50,000.00 0.000 0 112 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 113 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 114 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 115 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 PROGRAM CAS145 PAGE 6 DATE 12/24/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-286204 TIME 11:02 AM ESTIMATE NO. 003 BID OPENING 02/15/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/19 R.E. NAME: TIEU, FRED DATE OF THIS ESTIMATE 12/24/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 31,950.00 51,450.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 31,950.00 51,450.00 116 MOBILIZATION LS 749,157.2500 749,157.25 0.000 0 ORIGINAL CONTRACT AMOUNT 9,990,990.00 TOTAL WORK COMPLETED 31,950.00 51,450.00 MATERIALS ON HAND ON SITE 97,588.00 DEDUCTIONS 0.00 0.00 TOTAL 31,950.00 149,038.00 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 04/05/19 450 00/00/00 00/00/00 08/24/22 33 95 0 0 1% 7% PROGRESS IS SATISFACTORY TIEU, FRED RESIDENT ENGINEER PROGRAM CAS145 DATE 12/24/19