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 01/25/23 EST. NO. 006 TIME 10:34 AM R.E. NAME: DOAN, ANTHONY 08-0R1414 --------------------------------------------------------------------------- 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 01/25/23 EST. NO. 006 TIME 10:34 AM R.E. NAME: DOAN, ANTHONY 08-0R1414 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION SEPTEMBER 2022 -3,000.00 002 SEPTEMBER 2022 3,000.00 003 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 01/25/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0R1414 TIME 10:34 AM ESTIMATE NO. 006 BID OPENING 04/19/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/23 R.E. NAME: DOAN, ANTHONY DATE OF THIS ESTIMATE 01/25/23 LOCATION PROGRESS ESTIMATE 08-SBD-40-R100.0/R125.0 ----------------- GRANITE CONSTRUCTION COMPANY NEAR NEEDLES FR ESSEX ROAD OC TO 38000 MONROE STREET; 4.5 MI E/O HOMER WASH INDIO CA 92203 FED. AID NO. ACHS-402(66) E REGRADE MEDIAN CROSS SLOPE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 975.0000 975.00 1.000 975 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 1,500.0000 1,500.00 1.000 1,500 003 TIME-RELATED OVERHEAD (WDAY) WDAY 4,000.0000 1,000,000.00 8.000 32,000.00 100.000 400,000 004 DISPUTE RESOLUTION BOARD ON-SITE EA 6,000.0000 42,000.00 1.000 6,000 MEETING 005 HOURLY OFF-SITE HR 200.0000 4,000.00 10.000 2,000 DISPUTE-RESOLUTION-BOARD-RELATED TASKS 006 DEVELOP WATER SUPPLY LS 525,919.0000 525,919.00 0.400 210,367 007 CONSTRUCTION AREA SIGNS LS 19,832.0000 19,832.00 0.500 9,916 008 TRAFFIC CONTROL SYSTEM LS 836,000.0000 836,000.00 0.100 83,600.00 0.500 418,000 009 CHANNELIZER (SURFACE MOUNTED) EA 40.0000 1,000.00 0.000 0 010 PORTABLE RADAR SPEED FEEDBACK SIGN EA 140.0000 7,000.00 50.000 7,000 SYSTEM DAY 011 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 7,500.0000 60,000.00 7.000 52,500 012 TEMPORARY RAILING (TYPE K) LF 5.0000 101,500.00 0.000 0 013 ALTERNATIVE TEMPORARY CRASH CUSHION EA 1,000.0000 5,000.00 0.000 0 014 JOB SITE MANAGEMENT LS 4,000.0000 4,000.00 0.100 400.00 0.600 2,400 015 PREPARE STORM WATER POLLUTION PREVENTION LS 1,580.0000 1,580.00 1.000 1,580 PLAN 016 RAIN EVENT ACTION PLAN EA 500.0000 8,500.00 1.000 500 017 STORM WATER SAMPLING AND ANALYSIS DAY EA 250.0000 3,500.00 0.000 0 018 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 019 MOVE-IN/MOVE-OUT EA 1,500.0000 18,000.00 0.000 0 (TEMPORARY EROSION CONTROL) 020 TEMPORARY SOIL BINDER SQYD 0.0900 67,320.00 0.000 0 021 TEMPORARY CHECK DAM LF 2.0000 66,800.00 625.000 1,250 022 TEMPORARY DRAINAGE INLET PROTECTION EA 400.0000 5,600.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 01/25/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0R1414 TIME 10:34 AM ESTIMATE NO. 006 BID OPENING 04/19/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/23 R.E. NAME: DOAN, ANTHONY DATE OF THIS ESTIMATE 01/25/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY FIBER ROLL LF 2.0000 648,000.00 4,980.000 9,960 024 TEMPORARY CONSTRUCTION ENTRANCE EA 5,100.0000 102,000.00 3.000 15,300 025 STREET SWEEPING LS 17,800.0000 17,800.00 0.100 1,780.00 0.200 3,560 026 TEMPORARY CONCRETE WASHOUT LS 4,000.0000 4,000.00 0.000 0 027 TREATED WOOD WASTE LB 0.4500 29,610.00 0.000 0 028 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 100,000.0000 100,000.00 0.100 10,000.00 0.550 55,000 029 NATURAL RESOURCE PROTECTION PLAN LS 4,300.0000 4,300.00 1.000 4,300 030 INVASIVE SPECIES CONTROL LS 9,000.0000 9,000.00 0.100 900.00 0.400 3,600 031 TEMPORARY HIGH-VISIBILITY FENCE LF 4.0000 36,800.00 5,716.000 22,864.00 7,145.000 28,580 032 CLEARING AND GRUBBING (LS) LS 290,000.0000 290,000.00 0.050 14,500.00 0.650 188,500 033 DUST PALLIATIVE LS 9,000.0000 9,000.00 0.000 0 034 ROADWAY EXCAVATION CY 6.0000 1,206,000.00 3,000.000 18,000.00 140,060.000 840,360 035 SHOULDER BACKING TON 60.0000 230,400.00 0.000 0 036 DUFF (ACRE) ACRE 3,000.0000 480,000.00 0.000 0 037 BONDED FIBER MATRIX (SQFT) SQFT 0.0300 200,100.00 0.000 0 038 FIBER ROLLS LF 2.0000 620.00 0.000 0 039 HYDROSEED SQFT 0.0600 400,200.00 0.000 0 040 CLASS 2 AGGREGATE BASE (CY) CY 120.0000 84,000.00 0.000 0 041 MINOR HOT MIX ASPHALT TON 250.0000 4,500.00 0.000 0 042 PLACE HOT MIX ASPHALT SQYD 120.0000 11,520.00 0.000 0 (MISCELLANEOUS AREA) 043 24" CORRUGATED STEEL PIPE (.064" THICK) LF 270.0000 72,900.00 235.000 63,450 044 30" CORRUGATED STEEL PIPE (.064" THICK) LF 290.0000 110,200.00 364.100 105,589 045 36" CORRUGATED STEEL PIPE INLET LF 3,000.0000 84,000.00 28.000 84,000 (.079" THICK) 046 24" STEEL FLARED END SECTION EA 800.0000 9,600.00 12.000 9,600 047 30" STEEL FLARED END SECTION EA 1,100.0000 28,600.00 26.000 28,600 048 REMOVE CULVERT (LF) LF 180.0000 32,400.00 143.000 25,740 049 REMOVE INLET EA 180.0000 360.00 2.000 360 PROGRAM CAS145 PAGE 3 DATE 01/25/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0R1414 TIME 10:34 AM ESTIMATE NO. 006 BID OPENING 04/19/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/23 R.E. NAME: DOAN, ANTHONY DATE OF THIS ESTIMATE 01/25/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 REMOVE FLARED END SECTION (EA) EA 180.0000 7,020.00 39.000 7,020 051 MISCELLANEOUS IRON AND STEEL LB 4.0000 6,720.00 1,680.000 6,720 (F) 052 SURVEY MONUMENT (TYPE D) EA 700.0000 49,700.00 0.000 0 053 REMOVE FENCE LF 5.8000 60,320.00 0.000 0 054 MODIFIED DESERT TORTOISE FENCE LF 9.2000 632,960.00 11,492.000 105,726.40 25,742.000 236,826 055 DESERT TORTOISE FENCE LF 23.0000 473,800.00 5,417.000 124,591 056 DELINEATOR (CLASS 1) EA 45.0000 3,240.00 0.000 0 057 GUARD RAILING DELINEATOR EA 45.0000 6,300.00 0.000 0 058 MARKER (CULVERT) EA 60.0000 5,400.00 0.000 0 059 OBJECT MARKER EA 30.0000 780.00 0.000 0 060 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 49.5000 269,280.00 2,546.000 126,027 061 VEGETATION CONTROL (MINOR CONCRETE) SQYD 92.0000 385,480.00 0.000 0 062 DOUBLE MIDWEST GUARDRAIL SYSTEM LF 91.5000 18,300.00 49.000 4,483 (STEEL POST) 063 TRANSITION RAILING (TYPE WB-31) EA 5,250.0000 115,500.00 6.000 31,500 064 RAIL TENSIONING ASSEMBLY EA 950.0000 3,800.00 1.320 1,254.00 1.320 1,254 065 END CAP (TYPE TC) EA 350.0000 7,700.00 0.000 0 066 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,250.0000 5,000.00 2.000 2,500 067 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,800.0000 105,600.00 10.000 48,000.00 10.000 48,000 068 ALTERNATIVE CRASH CUSHION EA 42,100.0000 168,400.00 0.000 0 069 REMOVE GUARDRAIL LF 13.5000 60,075.00 0.000 0 070 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0300 106,090.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) PROGRAM CAS145 PAGE 4 DATE 01/25/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0R1414 TIME 10:34 AM ESTIMATE NO. 006 BID OPENING 04/19/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/23 R.E. NAME: DOAN, ANTHONY DATE OF THIS ESTIMATE 01/25/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 339,024.40 3,169,409.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 339,024.40 3,169,409.50 071 MOBILIZATION LS 930,000.0000 930,000.00 0.950 883,500 ORIGINAL CONTRACT AMOUNT 10,411,401.00 TOTAL WORK COMPLETED 339,024.40 4,052,909.50 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 339,024.40 4,052,909.50 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 06/08/22 250 08/01/22 08/01/22 08/25/23 100 17 0 0 39% 40% PROGRESS IS SATISFACTORY DOAN, ANTHONY RESIDENT ENGINEER