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 08/26/14 EST. NO.16 TIME 09:20 AM R.E. NAME: NGUYEN,KHOA 08-0N5904 --------------------------------------------------------------------------- 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 08/26/14 EST. NO.16 TIME 09:20 AM R.E. NAME: NGUYEN,KHOA 08-0N5904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE YTPS WORK PLAN -60,000.00 06 YTPS WORK PLAN 60,000.00 07 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 08/26/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0N5904 TIME 09:20 AM ESTIMATE NO. 16 BID OPENING 01/17/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/14 R.E. NAME: NGUYEN,KHOA DATE OF THIS ESTIMATE 08/26/14 LOCATION PROGRESS ESTIMATE 08-SBD-40-R85.2/ .0 ----------------- GRANITE CONSTRUCTION COMPANY IN SAN BERNARDINO COUNTY NEAR 38000 MONROE STREET ESSEX AT VAN WINKLE WASH BRIDGE INDIO, CA 92203 FED. AID NO. ACIM-040 -2(60) BRIDGE REPLACEMENT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 450.0000 450.00 1.000 450 002 PREPARE STORM WATER POLLUTION LS 1,500.0000 1,500.00 1.000 1,500 PREVENTION PLAN 003 TEMPORARY FIBER ROLL LF 4.0000 2,560.00 580.000 2,320 004 TEMPORARY SILT FENCE LF 4.0000 3,640.00 632.000 2,528 005 TEMPORARY GRAVEL BAG BERM LF 4.0000 12,400.00 2,494.000 9,976 006 TEMPORARY CONSTRUCTION ENTRANCE EA 3,000.0000 18,000.00 3.000 9,000 007 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 1.000 2,000 008 TIME-RELATED OVERHEAD (LS) LS 664,585.0000 664,585.00 1.000 664,585 009 CONSTRUCTION AREA SIGNS LS 3,000.0000 3,000.00 1.000 3,000 010 TRAFFIC CONTROL SYSTEM LS 75,000.0000 75,000.00 1.000 75,000 011 TYPE III BARRICADE EA 100.0000 800.00 8.000 800 012 CHANNELIZER (SURFACE MOUNTED) EA 30.0000 3,900.00 177.000 5,310 013 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 2,500.0000 10,000.00 4.000 10,000 014 TEMPORARY RAILING (TYPE K) LF 9.5000 136,800.00 8,960.000 85,120 015 TEMPORARY CRASH CUSHION MODULE EA 150.0000 31,500.00 154.000 23,100 016 TEMPORARY TRAFFIC SCREEN LF 1.2500 17,625.00 7,000.000 8,750 017 JOB SITE MANAGEMENT LS 5,000.0000 5,000.00 1.000 5,000 018 TEMPORARY CONCRETE WASHOUT LS 1,500.0000 1,500.00 1.000 1,500 019 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.2500 11,750.00 3,754.000 4,692 STRIPE (HAZARDOUS WASTE) 020 TREATED WOOD WASTE LB 2.0000 22,000.00 11,620.000 23,240 021 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 15,000.0000 15,000.00 1.000 15,000 022 REMOVE MARKER EA 10.0000 80.00 8.000 80 PROGRAM CAS145 PAGE 2 DATE 08/26/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0N5904 TIME 09:20 AM ESTIMATE NO. 16 BID OPENING 01/17/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/14 R.E. NAME: NGUYEN,KHOA DATE OF THIS ESTIMATE 08/26/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE METAL BEAM GUARD RAILING LF 10.0000 7,000.00 712.500 7,125 024 REMOVE FLARED END SECTION EA 100.0000 1,600.00 16.000 1,600 025 REMOVE PAINTED TRAFFIC STRIPE LF 0.3000 17,070.00 21,601.000 6,480 026 REMOVE PAINTED PAVEMENT MARKING SQFT 3.5000 1,785.00 504.000 1,764 027 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 8,260.00 8,092.000 5,664 028 REMOVE PAVEMENT MARKER EA 1.0000 3,270.00 1,089.000 1,089 029 REMOVE PIPE (LF) LF 6.0000 15,540.00 2,585.000 15,510 030 REMOVE ROCK SLOPE PROTECTION CY 50.0000 1,000.00 20.000 1,000 031 REMOVE CONCRETE ROCK SLOPE PROTECTION CY 13.0000 21,840.00 1,500.000 19,500 032 REMOVE DELINEATOR EA 5.0000 190.00 38.000 190 033 SALVAGE METAL BRIDGE RAILING LF 25.0000 27,600.00 1,100.000 27,500 034 RECONSTRUCT FENCE (TYPE BW) LF 15.0000 9,300.00 620.000 9,300 035 RECONSTRUCT FENCE (TYPE WM) LF 15.0000 6,300.00 420.000 6,300 036 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 4.0000 46,400.00 17,100.110 68,400 037 REMOVE CONCRETE (CY) CY 42.0000 6,300.00 145.000 6,090 038 BRIDGE REMOVAL LS 100,000.0000 100,000.00 1.000 100,000 039 DEVELOP WATER SUPPLY LS 75,000.0000 75,000.00 1.000 75,000 040 ROADWAY EXCAVATION CY 20.0000 224,000.00 11,200.000 224,000 041 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 1.000 1,500 042 SHOULDER BACKING TON 7.5000 6,525.00 868.000 6,510 043 STRUCTURE EXCAVATION (BRIDGE) CY 20.0000 36,240.00 1,812.000 36,240 (F) 044 STRUCTURE BACKFILL (BRIDGE) CY 20.0000 28,160.00 1,408.000 28,160 (F) 045 IMPORTED BORROW (CY) CY 18.0000 170,640.00 0.000 0 046 EROSION CONTROL (BONDED FIBER MATRIX) ACRE 3,900.0000 85,800.00 19.000 74,100 (ACRE) 047 CLASS 2 AGGREGATE SUBBASE CY 40.0000 44,800.00 1,120.000 44,800 048 HOT MIX ASPHALT (TYPE C) TON 110.0000 440,000.00 4,125.400 453,794 049 HOT MIX ASPHALT (TYPE A) TON 100.0000 741,000.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 08/26/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0N5904 TIME 09:20 AM ESTIMATE NO. 16 BID OPENING 01/17/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/14 R.E. NAME: NGUYEN,KHOA DATE OF THIS ESTIMATE 08/26/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 SHOULDER RUMBLE STRIP STA 550.0000 11,550.00 21.000 11,550 (HMA,GROUND-IN INDENTATIONS) 051 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 25.0000 2,025.00 599.000 14,975 052 TACK COAT TON 1,000.0000 11,000.00 5.580 5,580 053 CONCRETE PAVEMENT TRANSITION PANEL CY 500.0000 36,000.00 72.000 36,000 054 24" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 120.0000 115,200.00 955.000 114,600 055 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 400.0000 117,600.00 294.000 117,600 (F) 056 STRUCTURAL CONCRETE, BRIDGE CY 1,050.0000 1,325,100.00 1,262.000 1,325,100 (F) 057 STRUCTURAL CONCRETE, APPROACH SLAB CY 900.0000 171,900.00 191.000 171,900 (F) (TYPE N) 058 MINOR CONCRETE (BACKFILL) CY 130.0000 18,850.00 145.000 18,850 (F) 059 FURNISH PRECAST PRESTRESSED CONCRETE EA 20,330.0000 243,960.00 12.000 243,960 BULB-TEE GIRDER (90'-100') 060 FURNISH PRECAST PRESTRESSED CONCRETE EA 16,000.0000 384,000.00 24.000 384,000 BULB-TEE GIRDER (70'-80') 061 ERECT PRECAST PRESTRESSED CONCRETE EA 2,700.0000 97,200.00 36.000 97,200 (F) GIRDER 062 JOINT SEAL (MR 1 1/2") LF 65.0000 13,130.00 202.000 13,130 063 BAR REINFORCING STEEL (BRIDGE) LB 1.2000 278,456.40 232,047.000 278,456 (F) 064 BAR REINFORCING STEEL (EPOXY COATED) LB 1.3000 366,980.90 282,293.000 366,980 (F) (BRIDGE) 065 HEADED BAR REINFORCEMENT EA 12.0000 6,912.00 576.000 6,912 (F) 066 18" ALTERNATIVE PIPE CULVERT LF 30.0000 17,100.00 563.000 16,890 067 24" ALTERNATIVE PIPE CULVERT LF 32.0000 64,960.00 2,022.000 64,704 068 18" ALTERNATIVE FLARED END SECTION EA 100.0000 400.00 4.000 400 069 24" ALTERNATIVE FLARED END SECTION EA 150.0000 1,800.00 12.000 1,800 070 ROCK SLOPE PROTECTION CY 120.0000 2,400.00 20.000 2,400 (F) (LIGHT, METHOD B) (CY) 071 CONCRETED-ROCK SLOPE PROTECTION CY 120.0000 201,600.00 1,680.000 201,600 (F) (1/2 T, METHOD B) (CY) 072 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 1.0000 1,660.00 653.000 653 073 WELDED WIRE MESH TEMPORARY FENCE LF 10.0000 80,200.00 7,941.000 79,410 074 DELINEATOR (CLASS 1) EA 25.0000 950.00 51.000 1,275 075 OBJECT MARKER (TYPE P) EA 125.0000 1,000.00 8.000 1,000 076 METAL BEAM GUARD RAILING (WOOD POST) LF 26.7500 22,202.50 895.000 23,941 PROGRAM CAS145 PAGE 4 DATE 08/26/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0N5904 TIME 09:20 AM ESTIMATE NO. 16 BID OPENING 01/17/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/14 R.E. NAME: NGUYEN,KHOA DATE OF THIS ESTIMATE 08/26/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 TRANSITION RAILING (TYPE WB) EA 3,400.0000 13,600.00 4.000 13,600 078 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,950.0000 11,800.00 4.000 11,800 079 CONCRETE BARRIER (TYPE 736) LF 130.0000 146,770.00 1,129.000 146,770 (F) 080 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 7,520.00 18,223.000 7,289 081 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2500 2,350.00 9,328.000 2,332 (BROKEN 36-12) 082 PAINT TRAFFIC STRIPE (2-COAT) LF 0.3200 21,440.00 69,083.000 22,106 083 PAINT PAVEMENT MARKING (2-COAT) SQFT 4.0000 2,040.00 505.500 2,022 084 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.8000 5,544.00 972.000 2,721 085 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.5000 4,515.00 1,044.000 3,654 086 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 087 ASBESTOS COMPLIANCE PLAN LS 2,500.0000 2,500.00 1.000 2,500 088 MULCH CY 160.0000 1,280.00 8.000 1,280 089 PLANT (GROUP A) EA 36.0000 10,080.00 280.000 10,080 090 PLANT (GROUP B) EA 58.0000 7,540.00 130.000 7,540 091 PLANT ESTABLISHMENT WORK LS 55,976.0000 55,976.00 0.092 5,149.79 0.424 23,733 PROGRAM CAS145 PAGE 5 DATE 08/26/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0N5904 TIME 09:20 AM ESTIMATE NO. 16 BID OPENING 01/17/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/14 R.E. NAME: NGUYEN,KHOA DATE OF THIS ESTIMATE 08/26/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 5,149.79 6,032,865.37 ADJUSTMENT OF COMPENSATION 0.00 288,926.00 EXTRA WORK 0.00 827,849.84 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 5,149.79 7,149,641.21 092 MOBILIZATION LS 730,000.0000 730,000.00 1.000 730,000 ORIGINAL CONTRACT AMOUNT 7,783,301.80 TOTAL WORK COMPLETED 5,149.79 7,879,641.21 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 5,149.79 7,879,641.21 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 02/28/13 421 04/24/13 04/24/13 04/09/15 295 34 31 0 PLANT ESTABLISHMENT PERI PROGRESS IS SATISFACTORY NGUYEN,KHOA RESIDENT ENGINEER PROGRAM CAS145 DATE 08/26/14