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 06/23/16 EST. NO. 002 TIME 08:39 AM R.E. NAME: QUACH, ANDY 08-1E8604 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0001 750.78 E.W. @ F.A.(+) 050916 N 001 0 750.78 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 750.78 TOTAL TO DATE 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 06/23/16 EST. NO. 002 TIME 08:39 AM R.E. NAME: QUACH, ANDY 08-1E8604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/23/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1E8604 TIME 08:39 AM ESTIMATE NO. 002 BID OPENING 01/26/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/16/16 R.E. NAME: QUACH, ANDY DATE OF THIS ESTIMATE 06/23/16 LOCATION PROGRESS ESTIMATE 08-RIV-10-R74.0/R105.4 ----------------- GRANITE CONSTRUCTION COMPANY IN RIVERSIDE COUNTY 38000 MONROE STREET NEAR DESERT CENTER FROM 1.9 MI E/O INDIO CA 92203 CACTUS CITY REST AREA TO 0.4 MI E/O STATE RTE 177 JCT FED. AID NO. NHPI-010 ( ) ,5-049 (E ) REHABILITATE PAVEMENT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,200.0000 2,200.00 0.700 1,540.00 0.700 1,540 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 2,500.0000 2,500.00 0.080 200.00 0.080 200 003 TIME-RELATED OVERHEAD (WDAY) WDAY 2,000.0000 860,000.00 21.000 42,000.00 27.000 54,000 004 CONSTRUCTION AREA SIGNS LS 18,563.0000 18,563.00 0.700 12,994 005 TRAFFIC CONTROL SYSTEM LS 562,000.0000 562,000.00 0.040 22,480.00 0.080 44,960 006 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.1000 314,000.00 4,552.000 455.20 4,552.000 455 007 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 700.00 10.000 350 008 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 18,300.0000 73,200.00 4.000 73,200 009 TEMPORARY RAILING (TYPE K) LF 15.0000 162,000.00 4,440.000 66,600 010 TEMPORARY CRASH CUSHION MODULE EA 250.0000 7,000.00 14.000 3,500.00 28.000 7,000 011 JOB SITE MANAGEMENT LS 150,000.0000 150,000.00 0.040 6,000.00 0.080 12,000 012 PREPARE WATER POLLUTION CONTROL PROGRAM LS 850.0000 850.00 0.750 637 013 TEMPORARY SOIL BINDER SQYD 0.2400 4,800.00 19,307.000 4,633.68 19,307.000 4,633 014 TEMPORARY COVER SQYD 1.5000 30,000.00 0.000 0 015 TEMPORARY FIBER ROLL LF 3.0000 60,000.00 0.000 0 016 TEMPORARY GRAVEL BAG BERM LF 10.0000 10,000.00 15.000 150.00 15.000 150 017 TEMPORARY CONSTRUCTION ENTRANCE EA 3,000.0000 18,000.00 0.000 0 018 STREET SWEEPING LS 500,000.0000 500,000.00 0.040 20,000.00 0.040 20,000 019 TEMPORARY CONCRETE WASHOUT LS 1,000.0000 1,000.00 0.000 0 020 ASBESTOS COMPLIANCE PLAN LS 1,900.0000 1,900.00 1.000 1,900.00 1.000 1,900 021 TREATED WOOD WASTE LB 0.2200 59,092.00 0.000 0 022 REMOVE ASPHALT CONCRETE DIKE LF 1.0000 67,900.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 06/23/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1E8604 TIME 08:39 AM ESTIMATE NO. 002 BID OPENING 01/26/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/16/16 R.E. NAME: QUACH, ANDY DATE OF THIS ESTIMATE 06/23/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 024 RESET MILEPOST MARKER EA 45.0000 135.00 0.000 0 025 RESET MARKERS AND DELINEATORS EA 40.0000 3,640.00 0.000 0 026 RESET ROADSIDE SIGN (ONE POST) EA 185.0000 35,150.00 0.000 0 027 RESET ROADSIDE SIGN (TWO POST) EA 450.0000 5,850.00 0.000 0 028 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 0.8000 1,298,400.00 6,589.700 5,271.76 6,589.700 5,271 029 REMOVE CONCRETE (CURB AND GUTTER) LF 7.0000 19,950.00 0.000 0 030 CLEARING AND GRUBBING (LS) LS 160,000.0000 160,000.00 0.100 16,000.00 0.100 16,000 031 SHOULDER BACKING TON 7.0000 317,800.00 0.000 0 032 IMPORTED BORROW (CY) CY 65.0000 223,600.00 3,434.000 223,210.00 3,434.000 223,210 033 PRIME COAT TON 450.0000 30,150.00 0.000 0 034 HOT MIX ASPHALT (TYPE A) TON 58.5000 33,696,000.00 862.380 50,449.23 862.380 50,449 035 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 78.0000 13,283,400.00 0.000 0 036 RUMBLE STRIP STA 20.0000 130,400.00 0.000 0 037 DATA CORE LS 13,150.0000 13,150.00 0.000 0 038 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.2500 1,087.50 0.000 0 039 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.2500 77,375.00 0.000 0 040 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.2500 6,812.50 0.000 0 041 PLACE HOT MIX ASPHALT SQYD 3.7000 3,182.00 0.000 0 (MISCELLANEOUS AREA) 042 TACK COAT TON 300.0000 132,000.00 1.130 339.00 1.130 339 043 RECONSTRUCT ASPHALT CONCRETE ENTRANCE EA 250.0000 11,750.00 0.000 0 TAPER 044 TEMPORARY FENCE (TYPE DESERT TORTOISE) LF 11.0500 121,550.00 7,920.000 87,516 045 DELINEATOR (CLASS 1) EA 50.0000 59,500.00 0.000 0 046 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 27.0000 602,100.00 0.000 0 047 MIDWEST GUARDRAIL SYSTEM (8' POST) LF 48.0000 576,000.00 0.000 0 048 VEGETATION CONTROL (MINOR CONCRETE) SQYD 38.0000 1,007,000.00 0.000 0 049 END ANCHOR ASSEMBLY (TYPE SFT) EA 543.0000 60,816.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 06/23/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1E8604 TIME 08:39 AM ESTIMATE NO. 002 BID OPENING 01/26/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/16/16 R.E. NAME: QUACH, ANDY DATE OF THIS ESTIMATE 06/23/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,516.0000 218,892.00 0.000 0 051 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,140.0000 117,700.00 0.000 0 052 THERMOPLASTIC PAVEMENT MARKING SQFT 3.1000 12,710.00 0.000 0 053 THERMOPLASTIC TRAFFIC STRIPE LF 0.1600 168,000.00 0.000 0 (SPRAYABLE) 054 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 055 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 056 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.0000 28,100.00 0.000 0 057 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.0000 30,400.00 0.000 0 058 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,148.0000 1,148.00 0.040 45.92 0.040 45 SYSTEM ELEMENTS DURING CONSTRUCTION 059 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 060 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 061 VEHICLE SENSOR NODE REPLACEMENT LS 104,000.0000 104,000.00 0.000 0 062 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 1.2500 15,125.00 0.000 0 063 SALVAGE GUARDRAIL LF 5.0000 122,500.00 0.000 0 064 PREPAVING INERTIAL PROFILER LS 2,000.0000 2,000.00 1.000 2,000.00 1.000 2,000 PROGRAM CAS145 PAGE 4 DATE 06/23/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1E8604 TIME 08:39 AM ESTIMATE NO. 002 BID OPENING 01/26/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/16/16 R.E. NAME: QUACH, ANDY DATE OF THIS ESTIMATE 06/23/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 400,174.79 685,452.39 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 750.78 750.78 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 400,925.57 686,203.17 065 MOBILIZATION LS 5,370,000.0000 5,370,000.00 0.000 0 ORIGINAL CONTRACT AMOUNT 60,973,078.00 TOTAL WORK COMPLETED 400,925.57 686,203.17 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 400,925.57 686,203.17 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 03/17/16 430 00/00/00 00/00/00 02/02/18 25 0 0 0 1% 6% PROGRESS IS SATISFACTORY QUACH, ANDY RESIDENT ENGINEER PROGRAM CAS145 DATE 06/23/16