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 09/19/19 EST. NO. 005 TIME 11:58 AM R.E. NAME: ARROYO, HECTOR 07-312204 --------------------------------------------------------------------------- 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 09/19/19 EST. NO. 005 TIME 11:58 AM R.E. NAME: ARROYO, HECTOR 07-312204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 09/19/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-312204 TIME 11:58 AM ESTIMATE NO. 005 BID OPENING 12/12/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/19 R.E. NAME: ARROYO, HECTOR DATE OF THIS ESTIMATE 09/19/19 LOCATION PROGRESS ESTIMATE 07-VEN-126-1.0/R8.2 ----------------- GRANITE CONSTRUCTION COMPANY IN VENTURA COUNTY ON VEN 126 FROM 213 E. COLUMBIA WAY 0.5 MILE WEST OF VICTORIA AVE. TO LANCASTER CA 93535 3.2 MILES EAST OF JCT 118 FED. AID NO. ACNH-P126(57)E INSTALLATON OF 21 BMP DEVICES ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 0.750 1,875 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 500.0000 500.00 0.060 30.00 0.660 330 003 TIME-RELATED OVERHEAD (WDAY) WDAY 1,151.0000 230,200.00 25.000 28,775.00 103.000 118,553 004 DEVELOP WATER SUPPLY LS 1,500.0000 1,500.00 0.360 540.00 0.660 990 005 CONSTRUCTION AREA SIGNS LS 8,965.0000 8,965.00 0.500 4,482 006 TRAFFIC CONTROL SYSTEM LS 146,933.8800 146,933.88 0.060 8,816.03 0.660 96,976 007 CHANNELIZER (SURFACE MOUNTED) EA 93.0000 17,670.00 43.000 3,999.00 170.000 15,810 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 17,300.0000 17,300.00 0.000 0 009 TEMPORARY RAILING (TYPE K) LF 17.0000 163,200.00 2,180.000 37,060.00 9,600.000 163,200 010 TEMPORARY CRASH CUSHION MODULE EA 187.0000 57,970.00 70.000 13,090.00 305.000 57,035 011 JOB SITE MANAGEMENT LS 57,120.0000 57,120.00 0.010 571.20 0.660 37,699 012 PREPARE STORM WATER POLLUTION PREVENTION LS 750.0000 750.00 0.500 375 PLAN 013 RAIN EVENT ACTION PLAN EA 500.0000 39,000.00 2.000 1,000 014 STORM WATER SAMPLING AND ANALYSIS DAY EA 90.0000 3,510.00 0.000 0 015 STORM WATER ANNUAL REPORT EA 2,000.0000 8,000.00 1.000 2,000 016 TEMPORARY COVER SQYD 2.0000 12,580.00 0.000 0 017 TEMPORARY CHECK DAM LF 13.0000 1,950.00 0.000 0 018 TEMPORARY DRAINAGE INLET PROTECTION EA 100.0000 1,000.00 0.000 0 019 TEMPORARY FIBER ROLL LF 4.5000 26,685.00 185.000 832 020 TEMPORARY GRAVEL BAG BERM LF 11.0000 1,100.00 0.000 0 021 TEMPORARY SILT FENCE LF 3.0000 2,700.00 185.000 555 022 TEMPORARY CONSTRUCTION ENTRANCE EA 3,513.0000 10,539.00 1.000 3,513 PROGRAM CAS145 PAGE 2 DATE 09/19/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-312204 TIME 11:58 AM ESTIMATE NO. 005 BID OPENING 12/12/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/19 R.E. NAME: ARROYO, HECTOR DATE OF THIS ESTIMATE 09/19/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 STREET SWEEPING LS 9,900.0000 9,900.00 0.150 1,485.00 0.250 2,475 024 TEMPORARY CONCRETE WASHOUT LS 3,000.0000 3,000.00 0.600 1,800 025 REMOVE CONCRETE (LF) LF 14.0000 1,400.00 100.000 1,400 026 TEMPORARY HIGH-VISIBILITY FENCE LF 3.9000 11,154.00 1,535.000 5,986 027 ROADWAY EXCAVATION CY 77.0000 95,480.00 70.600 5,436.20 995.200 76,630 028 ROADWAY EXCAVATION (TYPE COM) (AERIALLY CY 240.0000 52,800.00 162.000 38,880 DEPOSITED LEAD) 029 ROADWAY EXCAVATION (TYPE Z-2) CY 310.0000 111,600.00 320.000 99,200 (AERIALLY DEPOSITED LEAD) 030 STRUCTURE EXCAVATION CY 58.0000 28,188.00 486.000 28,188 (F) 031 STRUCTURE BACKFILL CY 90.0000 10,890.00 121.000 10,890 (F) 032 STRUCTURE BACKFILL (SLURRY CEMENT) CY 180.0000 4,680.00 0.000 0 (F) 033 DITCH EXCAVATION CY 63.0000 255,780.00 503.000 31,689.00 3,406.000 214,578 034 ROADSIDE CLEARING LS 10,100.0000 10,100.00 0.000 0 035 PACKET FERTILIZER EA 0.3000 1,284.00 0.000 0 036 PLANT (GROUP A) EA 11.7000 25,038.00 0.000 0 037 PLANT ESTABLISHMENT WORK LS 52,800.0000 52,800.00 0.000 0 038 WOOD MULCH CY 94.6000 44,462.00 0.000 0 039 CHECK AND TEST EXISTING IRRIGATION LS 3,000.0000 3,000.00 1.000 3,000 FACILITIES 040 REMOVE IRRIGATION FACILITY LS 1,460.0000 1,460.00 0.000 0 041 TEMPORARY IRRIGATION SYSTEM LS 106,000.0000 106,000.00 0.000 0 042 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 4.2000 365.40 0.000 0 (F) LINE) 043 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 4.4000 1,724.80 0.000 0 (F) LINE) 044 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 4.5500 295.75 0.000 0 (F) (SUPPLY LINE) 045 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 4.6500 846.30 0.000 0 (F) (SUPPLY LINE) 046 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 0.5300 30,581.00 0.000 0 047 HYDROMULCH SQFT 0.0400 9,160.00 0.000 0 048 FIBER ROLLS LF 4.0000 33,640.00 0.000 0 049 HYDROSEED SQFT 0.0400 9,160.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 09/19/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-312204 TIME 11:58 AM ESTIMATE NO. 005 BID OPENING 12/12/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/19 R.E. NAME: ARROYO, HECTOR DATE OF THIS ESTIMATE 09/19/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 COMPOST (CY) CY 80.7000 50,841.00 0.000 0 051 INCORPORATE MATERIALS SQFT 0.5000 28,850.00 0.000 0 052 CLASS 3 AGGREGATE BASE (CY) CY 91.0000 46,410.00 37.400 3,403.40 454.400 41,350 053 LEAN CONCRETE BASE CY 270.0000 78,300.00 5.000 1,350.00 192.000 51,840 054 HOT MIX ASPHALT (TYPE A) TON 345.0000 220,800.00 289.000 99,705.00 447.000 154,215 055 MINOR HOT MIX ASPHALT TON 614.0000 859.60 1.500 921 056 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 7.0000 10,360.00 0.000 0 057 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 5.4000 91.80 0.000 0 058 PLACE HOT MIX ASPHALT SQYD 75.0000 5,700.00 0.000 0 (MISCELLANEOUS AREA) 059 TACK COAT TON 725.0000 2,972.50 1.160 841.00 2.240 1,624 060 REMOVE ASPHALT CONCRETE DIKE LF 6.0000 8,280.00 328.000 1,968.00 1,363.000 8,178 061 RETAINING WALL STEM (TYPE 6) SQFT 250.0000 42,000.00 168.000 42,000 (F) 062 STRUCTURAL CONCRETE CY 510.0000 115,770.00 227.000 115,770 (F) 063 STRUCTURAL CONCRETE, DRAINAGE INLET CY 680.0000 13,600.00 10.000 6,800.00 10.000 6,800 (F) 064 JOINT SEAL (TYPE AL) LF 21.0000 5,460.00 0.000 0 065 BAR REINFORCING STEEL LB 1.1300 63,103.72 55,844.000 63,103 (F) 066 18" ALTERNATIVE PIPE CULVERT LF 162.0000 40,500.00 98.000 15,876.00 241.000 39,042 067 24" ALTERNATIVE PIPE CULVERT LF 168.0000 10,920.00 120.000 20,160.00 120.000 20,160 068 CONCRETE BACKFILL (PIPE TRENCH) CY 175.0000 385.00 3.000 525.00 3.000 525 069 18" REINFORCED CONCRETE PIPE LF 185.0000 25,900.00 110.000 20,350 070 24" REINFORCED CONCRETE PIPE LF 200.0000 8,200.00 0.000 0 071 6" PERFORATED PLASTIC PIPE UNDERDRAIN LF 13.0000 2,470.00 229.000 2,977 072 6" NON-PERFORATED PLASTIC PIPE LF 60.0000 2,040.00 34.000 2,040 UNDERDRAIN 073 8" PERFORATED PLASTIC PIPE UNDERDRAIN LF 35.0000 4,550.00 36.000 1,260.00 94.000 3,290 074 CLASS 4 PERMEABLE MATERIAL CY 80.0000 260,000.00 700.000 56,000.00 2,836.000 226,880 075 CLASS 5 PERMEABLE MATERIAL CY 133.0000 55,860.00 61.000 8,113.00 492.000 65,436 076 FLUME DOWNDRAIN LF 100.0000 22,000.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 09/19/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-312204 TIME 11:58 AM ESTIMATE NO. 005 BID OPENING 12/12/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/19 R.E. NAME: ARROYO, HECTOR DATE OF THIS ESTIMATE 09/19/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 TAPERED INLET EA 1,350.0000 9,450.00 0.000 0 078 FLUME ANCHOR ASSEMBLY EA 290.0000 9,280.00 0.000 0 079 18" ALTERNATIVE FLARED END SECTION EA 1,100.0000 2,200.00 2.000 2,200 080 REMOVE OVERSIDE DRAIN EA 200.0000 3,000.00 3.000 600.00 10.000 2,000 081 REMOVE PIPE (LF) LF 58.0000 2,146.00 37.000 2,146 082 GABION CY 470.0000 4,230.00 0.000 0 (F) 083 ROCK SLOPE PROTECTION CY 280.0000 5,320.00 20.600 5,768 (20 LB, CLASS I, METHOD B) (CY) 084 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 10.0000 560.00 56.000 560 085 MINOR CONCRETE (MISCELLANEOUS CY 982.0000 687.40 2.000 1,964.00 2.000 1,964 CONSTRUCTION) 086 MISCELLANEOUS IRON AND STEEL LB 1.5000 3,912.00 0.000 0 (F) 087 MISCELLANEOUS METAL LB 262.0000 30,130.00 0.000 0 (F) 088 CHAIN LINK FENCE (TYPE CL-6) LF 100.0000 7,000.00 0.000 0 089 16' CHAIN LINK GATE (TYPE CL-6) EA 2,400.0000 2,400.00 0.000 0 090 REMOVE FENCE (TYPE BW) LF 14.0000 1,190.00 85.000 1,190 091 CABLE RAILING LF 40.0000 8,040.00 0.000 0 (F) PROGRAM CAS145 PAGE 5 DATE 09/19/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-312204 TIME 11:58 AM ESTIMATE NO. 005 BID OPENING 12/12/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/19 R.E. NAME: ARROYO, HECTOR DATE OF THIS ESTIMATE 09/19/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 350,056.83 1,870,584.58 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 20,580.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 350,056.83 1,891,164.58 092 MOBILIZATION LS 280,000.8500 280,000.85 0.050 14,000.04 1.000 280,000 ORIGINAL CONTRACT AMOUNT 3,222,232.00 TOTAL WORK COMPLETED 364,056.87 2,171,165.43 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 364,056.87 2,171,165.43 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 01/18/19 200 04/22/19 03/14/19 03/31/21 101 32 0 0 64% 51% PROGRESS IS SATISFACTORY ARROYO, HECTOR RESIDENT ENGINEER PROGRAM CAS145 DATE 09/19/19