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 08/03/18 EST. NO. 025 TIME 10:35 AM R.E. NAME: VU, KHOI 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 0094 3,340.64 E.W. @ F.A.(+) 081917 N 0342.0 0095 1,096.77 082417 N 0343.0 0096 6,236.72 082517 N 0344.0 0097 3,300.00 083117 N 0345.0 0113 5,219.30 020118 N 0462.0 0114 84,528.08 020118 N 0463.0 0115 2,658.41 012518 N 0477.0 0116 2,282.01 012618 N 0480.0 0117 979.63 021318 N 0484.0 0118 979.63 021418 N 0485.0 0119 551.35 021518 N 0486.0 0120 1,849.25 011718 N 0474.0 0121 2,502.09 011818 N 0476.0 0122 3,062.74 012218 N 0488.0 0123 2,110.24 011918 N 0489.0 0124 3,106.76 012318 N 0492.0 0125 2,942.03 012418 N 0495.0 007 0022 2,027.99 E.W. @ F.A.(+) 021618 N 0487.0 008 0094 1,411.99 E.W. @ F.A.(+) 071917 N 0470.0 011 0027 13,833.26 E.W. @ F.A.(+) 120816 N 0128.0 0124 30,844.66 081017 N 0247.0 0130 14,581.89 091817 N 0376.0 0141-1 -11,224.39 100417 N 0387.0 DAO CORRECTING ENTRY 0182 25,471.90 122017 N 0425.0 0185 2,450.09 121516 N 0472.0 0186 6,367.99 122117 N 0473.0 0187 1,512.50 121817 N 0475.0 0188 7,454.36 012518 N 0479.0 0189 5,759.52 012618 N 0481.0 0190 8,446.86 012918 N 0482.0 0191 783.38 021218 N 0483.0 0192 4,937.29 011718 N 0471.0 0193 3,700.02 011818 N 0478.0 0194 5,697.54 012218 N 0490.0 0195 3,541.64 011918 N 0491.0 0196 6,876.38 012318 N 0493.0 0197 7,060.46 012418 N 0494.0 025 0007 10,728.64 E.W. @ F.A.(+) 092217 N 0306.0 0011 12,381.23 092117 N 0464.0 291,390.85 TOTAL THIS ESTIMATE 7,534,763.74 TOTAL PREVIOUS ESTIMATE 7,826,154.59 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 08/03/18 EST. NO. 025 TIME 10:35 AM R.E. NAME: VU, KHOI 08-1E8604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE ANNUAL SOLID WASTE -10,000.00 009 ANNUAL SOLID WASTE 10,000.00 010 JUNE DBE REPORTING -1,188,861.02 015 JUNE DBE REPORTING 1,188,861.02 016 FEDERAL EEO REPORT -10,000.00 017 FEDERAL EEO REPORT 10,000.00 022 MISSING 2406 -138,688.65 022 0.00 -138,688.65 LABOR COMPLIANCE VIOLATION DELINQ FBS FERREIRA -1,000.00 003 UNDERPAY CINDY TRUMP -500.00 003 UNDERPAY GRAINTE -2,000.00 003 FEDERAL EEO REPORT -10,000.00 004 APPRENT CERT-GRANITE -1,000.00 005 MISS FBS FROM MSL -1,000.00 005 DELINQ FBS FERREIRA 1,000.00 006 MISS FBS FROM MSL 1,000.00 006 APPRENT CERT-GRANITE 1,000.00 008 FEDERAL EEO REPORT 10,000.00 008 UNDERPAY CINDY TRUMP 500.00 009 APP CERT: SEQUOIA -1,000.00 014 PAYROLL/FBS WEST CST -3,000.00 014 APP CERT-PAVEREC MER -1,000.00 015 APP CERTS-SEQUOIA -1,000.00 015 FBS SEQUOIA -1,000.00 015 APP CERTS-SEQUOIA 1,000.00 019 FBS SEQUIOA 1,000.00 019 MISS PAYROLLS -10,000.00 019 PAYROLL/FBS WEST CST 3,000.00 019 UNDERPAY GRANITE 2,000.00 019 APP CERTS-SEQUOIA 1,000.00 022 MISSING FBS-SCALTRAF -1,000.00 022 WAGECASE-JR LAWSON -20,000.00 022 WAGECASE-WESTCOAST -20,000.00 022 0.00 -52,000.00 TOTAL DEDUCTIONS 0.00 -190,688.65 PROGRAM CAS145 PAGE 1 DATE 08/03/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1E8604 TIME 10:35 AM ESTIMATE NO. 025 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 03/28/18 R.E. NAME: VU, KHOI DATE OF THIS ESTIMATE 08/03/18 LOCATION SEMI-FINAL 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 1.000 2,200 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 2,500.0000 2,500.00 1.000 2,500 003 TIME-RELATED OVERHEAD (WDAY) WDAY 2,000.0000 860,000.00 416.000 832,000 004 CONSTRUCTION AREA SIGNS LS 18,563.0000 18,563.00 1.000 18,563 005 TRAFFIC CONTROL SYSTEM LS 562,000.0000 562,000.00 0.935 525,470 006 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.1000 314,000.00 3,785,461.000 378,546 007 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 13,760.000 206,400 010 TEMPORARY CRASH CUSHION MODULE EA 250.0000 7,000.00 98.000 24,500 011 JOB SITE MANAGEMENT LS 150,000.0000 150,000.00 1.000 150,000 012 PREPARE WATER POLLUTION CONTROL PROGRAM LS 850.0000 850.00 1.000 850 013 TEMPORARY SOIL BINDER SQYD 0.2400 4,800.00 30,840.200 7,401 014 TEMPORARY COVER SQYD 1.5000 30,000.00 0.000 0 015 TEMPORARY FIBER ROLL LF 3.0000 60,000.00 972.000 2,916 016 TEMPORARY GRAVEL BAG BERM LF 10.0000 10,000.00 915.000 9,150 017 TEMPORARY CONSTRUCTION ENTRANCE EA 3,000.0000 18,000.00 2.000 6,000 018 STREET SWEEPING LS 500,000.0000 500,000.00 1.000 500,000 019 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 1,900 021 TREATED WOOD WASTE LB 0.2200 59,092.00 258,300.000 56,826 022 REMOVE ASPHALT CONCRETE DIKE LF 1.0000 67,900.00 12,360.000 12,360 PROGRAM CAS145 PAGE 2 DATE 08/03/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1E8604 TIME 10:35 AM ESTIMATE NO. 025 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 03/28/18 R.E. NAME: VU, KHOI DATE OF THIS ESTIMATE 08/03/18 ------------------------------------------------------------------------------------------------------------------------------------ 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 12.000 2,220 027 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 1,568,372.700 1,254,698 029 REMOVE CONCRETE (CURB AND GUTTER) LF 7.0000 19,950.00 2,850.000 19,950 030 CLEARING AND GRUBBING (LS) LS 160,000.0000 160,000.00 1.000 160,000 031 SHOULDER BACKING TON 7.0000 317,800.00 56,584.400 396,090 032 IMPORTED BORROW (CY) CY 65.0000 223,600.00 6,435.680 418,319 033 PRIME COAT TON 450.0000 30,150.00 0.000 0 034 HOT MIX ASPHALT (TYPE A) TON 58.5000 33,696,000.00 521,258.670 30,493,632 035 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 78.0000 13,283,400.00 177,089.630 13,812,991 036 RUMBLE STRIP STA 20.0000 130,400.00 6,520.000 130,400 037 DATA CORE LS 13,150.0000 13,150.00 1.000 13,150 038 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.2500 1,087.50 1,050.000 1,312 039 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.2500 77,375.00 68,109.000 85,136 040 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.2500 6,812.50 5,745.000 7,181 041 PLACE HOT MIX ASPHALT SQYD 3.7000 3,182.00 860.000 3,182 (MISCELLANEOUS AREA) 042 TACK COAT TON 300.0000 132,000.00 762.790 228,837 043 RECONSTRUCT ASPHALT CONCRETE ENTRANCE EA 250.0000 11,750.00 40.000 10,000 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 1,577.000 78,850 046 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 27.0000 602,100.00 21,412.500 578,137 047 MIDWEST GUARDRAIL SYSTEM (8' POST) LF 48.0000 576,000.00 7,450.000 357,600 048 VEGETATION CONTROL (MINOR CONCRETE) SQYD 38.0000 1,007,000.00 0.000 0 049 END ANCHOR ASSEMBLY (TYPE SFT) EA 543.0000 60,816.00 115.000 62,445 PROGRAM CAS145 PAGE 3 DATE 08/03/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1E8604 TIME 10:35 AM ESTIMATE NO. 025 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 03/28/18 R.E. NAME: VU, KHOI DATE OF THIS ESTIMATE 08/03/18 ------------------------------------------------------------------------------------------------------------------------------------ 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 218,892.00 105.000 264,180 051 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,140.0000 117,700.00 39.000 83,460 052 THERMOPLASTIC PAVEMENT MARKING SQFT 3.1000 12,710.00 3,552.000 11,011 053 THERMOPLASTIC TRAFFIC STRIPE LF 0.1600 168,000.00 1,057,150.000 169,144 (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 15,187.000 30,374 058 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,148.0000 1,148.00 1.000 1,148 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 3,644.000 4,555 063 SALVAGE GUARDRAIL LF 5.0000 122,500.00 24,500.000 122,500 064 PREPAVING INERTIAL PROFILER LS 2,000.0000 2,000.00 1.000 2,000 PROGRAM CAS145 PAGE 4 DATE 08/03/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1E8604 TIME 10:35 AM ESTIMATE NO. 025 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 03/28/18 R.E. NAME: VU, KHOI DATE OF THIS ESTIMATE 08/03/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 51,701,153.95 ADJUSTMENT OF COMPENSATION 0.00 3,103,813.30 EXTRA WORK 291,390.85 4,722,341.29 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 291,390.85 59,527,308.54 065 MOBILIZATION LS 5,370,000.0000 5,370,000.00 1.000 5,370,000 ORIGINAL CONTRACT AMOUNT 60,973,078.00 TOTAL WORK COMPLETED 291,390.85 64,897,308.54 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 -190,688.65 TOTAL 291,390.85 64,706,619.89 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 03/17/16 430 05/13/16 05/12/16 03/28/18 397 68 -14 0 100% 100% VU, KHOI RESIDENT ENGINEER PROGRAM CAS145 DATE 08/03/18