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 10/23/17 EST. NO. 007 TIME 10:52 AM R.E. NAME: CHRIS HANSON 10-0X5604 --------------------------------------------------------------------------- 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 585.81 E.W. @ F.A.(+) 081217 Y 0001.0 0002 721.85 081317 Y 0002.0 0003 310.78 081417 Y 0003.0 0004 585.81 081917 Y 0004.0 0005 721.85 082017 Y 0005.0 0006 396.29 082217 Y 0006.0 0007 198.15 082317 Y 0007.0 0008 462.83 082117 Y 0008.0 0009 331.23 082417 Y 0009.0 0010 331.23 082517 Y 0010.0 0011 585.81 082617 Y 0011.0 0012 721.85 082717 Y 0012.0 0013 264.69 082817 Y 0013.0 0014 1,077.12 081217 Y 0014.0 004 0002 55,200.00 A.C. @ L.S.(+) 101917 N 001R20 62,495.30 TOTAL THIS ESTIMATE 61,767.79 TOTAL PREVIOUS ESTIMATE 124,263.09 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 10/23/17 EST. NO. 007 TIME 10:52 AM R.E. NAME: CHRIS HANSON 10-0X5604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING CPM/DBE FPRM -112,746.10 006 DBE CPM RETURN 112,746.10 007 112,746.10 0.00 LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -2,000.00 005 MISSING PAYROLLS -1,000.00 006 MISSING PAYROLLS -1,000.00 007 -1,000.00 -4,000.00 TOTAL DEDUCTIONS 111,746.10 -4,000.00 PROGRAM CAS145 PAGE 1 DATE 10/23/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0X5604 TIME 10:52 AM ESTIMATE NO. 007 BID OPENING 09/28/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/17 R.E. NAME: CHRIS HANSON DATE OF THIS ESTIMATE 10/23/17 LOCATION PROGRESS ESTIMATE 10-STA-99-R18.0/R19.7 ----------------- GRANITE CONSTRUCTION COMPANY IN STANISLAUS COUNTY IN MODESTO ON 4001 BRADSHAW ROAD STATE ROUTE 99 AT CARPENTER ROAD/ SACRAMENTO CA 95827 BRIGGSMORE AVENUE SOUTHBOUND OFFRAMP FED. AID NO. ACHS-NHPP(996)4E RECONSTRUCT RAMP, INSTALL TURN LANE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 4,000.0000 4,000.00 1.000 4,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,000.0000 5,000.00 0.500 2,500 003 TIME-RELATED OVERHEAD (WDAY) WDAY 1,500.0000 270,000.00 21.000 31,500.00 95.000 142,500 004 CONSTRUCTION AREA SIGNS LS 3,790.0000 3,790.00 0.460 1,743 005 TRAFFIC CONTROL SYSTEM LS 250,000.0000 250,000.00 0.120 30,000.00 0.530 132,500 006 TEMPORARY TRAFFIC STRIPE (PAINT) LF 1.0100 9,615.20 13,907.000 14,046 007 CHANNELIZER (SURFACE MOUNTED) EA 75.3300 3,615.84 46.000 3,465 008 TEMPORARY PAVEMENT MARKER EA 3.0300 454.50 304.000 921 009 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 16,000.0000 16,000.00 0.120 1,920.00 0.530 8,480 010 TEMPORARY RAILING (TYPE K) LF 18.0000 132,120.00 5,340.000 96,120 011 TEMPORARY CRASH CUSHION MODULE EA 200.0000 7,800.00 2.000 400.00 44.000 8,800 012 TEMPORARY TRAFFIC SCREEN LF 5.0000 17,100.00 0.000 0 013 JOB SITE MANAGEMENT LS 24,000.0000 24,000.00 0.120 2,880.00 0.530 12,720 014 PREPARE STORM WATER POLLUTION PREVENTION LS 1,950.0000 1,950.00 0.660 1,287 PLAN 015 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 1.000 2,000 016 STREET SWEEPING LS 75,000.0000 75,000.00 0.120 9,000.00 0.530 39,750 017 TEMPORARY CONCRETE WASHOUT LS 1,269.4500 1,269.45 0.120 152.33 0.530 672 018 TREATED WOOD WASTE LB 0.0700 1,344.00 0.000 0 019 REMOVE GUARDRAIL LF 11.2200 9,873.60 425.000 4,768.50 425.000 4,768 020 REMOVE FLARED END SECTION EA 713.6800 2,141.04 2.000 1,427 021 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.0100 1,161.50 1,161.000 1,172 022 REMOVE PAVEMENT MARKER EA 2.0200 202.00 87.000 175 PROGRAM CAS145 PAGE 2 DATE 10/23/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0X5604 TIME 10:52 AM ESTIMATE NO. 007 BID OPENING 09/28/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/17 R.E. NAME: CHRIS HANSON DATE OF THIS ESTIMATE 10/23/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE ROADSIDE SIGN EA 75.0000 1,650.00 1.000 75 024 REMOVE ROADSIDE SIGN EA 95.0000 285.00 0.000 0 (STRAP AND SADDLE BRACKET METHOD) 025 REMOVE SIGN STRUCTURE (EA) EA 4,596.5200 4,596.52 1.000 4,596 026 REMOVE ASPHALT CONCRETE PAVEMENT (CY) CY 29.0000 25,520.00 0.000 0 027 REMOVE ASPHALT CONCRETE DIKE LF 1.0400 3,972.80 3,836.000 3,989.44 3,836.000 3,989 028 REMOVE CULVERT (LF) LF 76.4700 5,352.90 30.000 2,294.10 40.000 3,058 029 REMOVE DOWNDRAIN (EA) EA 892.1000 5,352.60 4.000 3,568.40 7.000 6,244 030 ADJUST FRAME AND GRATE TO GRADE EA 806.2600 6,450.08 0.000 0 031 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 4.0000 13,200.00 0.000 0 032 REMOVE CONCRETE (MISCELLANEOUS) (SQFT) SQFT 7.0000 9,800.00 58.800 411.60 969.600 6,787 033 CLEARING AND GRUBBING (LS) LS 96,000.0000 96,000.00 1.000 96,000 034 DUST PALLIATIVE LS 15,000.0000 15,000.00 0.000 0 035 ROADWAY EXCAVATION CY 9.0000 459,900.00 31,850.000 286,650.00 43,831.000 394,479 036 IMPORTED BORROW (CY) CY 17.0000 1,128,800.00 57,693.000 980,781 037 RUBBER MAT SQYD 40.0000 74,400.00 0.000 0 038 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 500.0000 3,000.00 0.000 0 039 HYDROMULCH SQFT 0.0400 8,600.00 0.000 0 040 FIBER ROLLS LF 2.5300 17,305.20 3,750.000 9,487.50 3,750.000 9,487 041 HYDROSEED SQFT 0.0300 6,450.00 0.000 0 042 CLASS 2 AGGREGATE BASE (CY) CY 35.0000 196,350.00 10.930 382.55 3,152.430 110,335 043 HOT MIX ASPHALT (TYPE A) TON 80.0000 310,400.00 1,829.670 146,373 044 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 105.0000 273,000.00 0.000 0 045 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.2000 132.00 0.000 0 046 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.2000 1,620.00 0.000 0 047 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.2000 3,588.00 0.000 0 048 TACK COAT TON 987.5000 19,750.00 0.000 0 049 60" CAST-IN-DRILLED-HOLE CONCRETE LF 1,750.0000 40,250.00 23.000 40,250 PILE (SIGN FOUNDATION) PROGRAM CAS145 PAGE 3 DATE 10/23/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0X5604 TIME 10:52 AM ESTIMATE NO. 007 BID OPENING 09/28/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/17 R.E. NAME: CHRIS HANSON DATE OF THIS ESTIMATE 10/23/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 MINOR CONCRETE (MINOR STRUCTURE) CY 2,237.7900 55,944.75 4.400 9,846.28 14.460 32,358 (F) 051 FURNISH SIGN STRUCTURE (TRUSS) LB 3.5000 65,905.00 19,996.000 69,986 (F) 052 INSTALL SIGN STRUCTURE (TRUSS) LB 0.3000 5,649.00 19,996.000 5,998 (F) 053 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.5000 1,755.00 0.000 0 (0.063"-UNFRAMED) 054 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.9500 299.00 0.000 0 (0.080"-UNFRAMED) 055 ROADSIDE SIGN - ONE POST EA 275.0000 4,125.00 3.000 825 056 ROADSIDE SIGN - TWO POST EA 650.0000 1,950.00 0.000 0 057 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 195.0000 1,560.00 0.000 0 METHOD) 058 INSTALL ROADSIDE SIGN EA 1,195.0000 2,390.00 0.000 0 (LAMINATED WOOD BOX POST) 059 FURNISH LAMINATED PANEL SIGN (1"-TYPE B) SQFT 25.5000 5,610.00 0.000 0 FOR RETROREFLECTIVE SHEET (TYPE XI) 060 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 8.9500 1,253.00 45.000 402 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 061 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.5000 560.50 0.000 0 (0.080"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 062 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.9500 559.35 0.000 0 (0.063"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 063 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.7500 1,842.50 0.000 0 (0.080"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 064 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 4.9500 2,722.50 0.000 0 065 18" REINFORCED CONCRETE PIPE LF 541.1400 9,199.38 24.000 12,987 (CLASS III, RUBBER GASKET JOINT) 066 24" REINFORCED CONCRETE PIPE LF 136.2500 128,075.00 230.000 31,337.50 290.000 39,512 (CLASS III, RUBBER GASKET JOINT) 067 24" CONCRETE FLARED END SECTION EA 691.8500 8,302.20 0.000 0 068 INLET DEPRESSION EA 1,244.5400 9,956.32 0.000 0 069 ROCK SLOPE PROTECTION CY 290.1000 22,917.90 17.600 5,105.76 20.600 5,976 (FACING, METHOD B) (CY) 070 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 2.6400 475.20 58.450 154.31 67.450 178 071 DETECTABLE WARNING SURFACE SQFT 50.5000 3,939.00 15.000 757.50 15.000 757 072 MINOR CONCRETE (MISCELLANEOUS CY 1,160.1400 37,124.48 14.210 16,485.59 14.210 16,485 CONSTRUCTION) 073 MINOR CONCRETE (STAMPED CONCRETE) SQFT 9.7700 35,367.40 0.000 0 074 MISCELLANEOUS IRON AND STEEL LB 2.6400 6,885.12 326.000 860.64 326.000 860 (F) PROGRAM CAS145 PAGE 4 DATE 10/23/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0X5604 TIME 10:52 AM ESTIMATE NO. 007 BID OPENING 09/28/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/17 R.E. NAME: CHRIS HANSON DATE OF THIS ESTIMATE 10/23/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 075 EMERGENCY VEHICLE DETECTION SYSTEM LS 3,047.0900 3,047.09 0.000 0 076 CHAIN LINK FENCE (TYPE CL-3.0) LF 29.7500 4,760.00 0.000 0 077 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 078 GUARD RAILING DELINEATOR EA 50.7100 11,663.30 0.000 0 079 OBJECT MARKER (TYPE L) EA 75.0000 150.00 0.000 0 080 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 23.4700 98,104.60 1,793.750 42,099 081 END ANCHOR ASSEMBLY (TYPE SFT) EA 816.3300 3,265.32 4.000 3,265 082 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,806.1200 11,224.48 2.000 5,612 083 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,551.0200 5,102.04 0.000 0 084 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 085 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.6100 4,568.90 0.000 0 086 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0100 3,282.50 0.000 0 087 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0100 1,242.30 0.000 0 (BROKEN 12-3) 088 THERMOPLASTIC PAVEMENT MARKING SQFT 3.0300 4,484.40 0.000 0 089 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.6100 164.70 0.000 0 (BROKEN 6-1) 090 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.6100 2,799.90 0.000 0 (BROKEN 36-12) 091 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.6100 1,311.50 0.000 0 (BROKEN 17-7) 092 PAVEMENT MARKER (NON-REFLECTIVE) EA 4.0400 379.76 0.000 0 093 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0500 2,676.50 0.000 0 094 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 710.9900 710.99 0.120 85.32 0.530 376 SYSTEM ELEMENTS DURING CONSTRUCTION 095 INDUCTIVE LOOP DETECTOR (LS) LS 4,773.7700 4,773.77 0.000 0 096 RAMP METERING SYSTEM LS 116,804.9600 116,804.96 0.210 24,529.04 0.210 24,529 097 LIGHTING SYSTEM LS 62,973.1100 62,973.11 0.630 39,673.06 0.630 39,673 098 SIGNAL AND LIGHTING SYSTEM LS 249,861.0400 249,861.04 0.150 37,479.16 0.150 37,479 099 REMOVING EXISTING ELECTRICAL SYSTEM LS 20,313.9100 20,313.91 0.000 0 PROGRAM CAS145 PAGE 5 DATE 10/23/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0X5604 TIME 10:52 AM ESTIMATE NO. 007 BID OPENING 09/28/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/17 R.E. NAME: CHRIS HANSON DATE OF THIS ESTIMATE 10/23/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 553,718.58 2,620,871.26 ADJUSTMENT OF COMPENSATION 55,200.00 110,400.00 EXTRA WORK 7,295.30 13,863.09 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 616,213.88 2,745,134.35 100 MOBILIZATION LS 500,000.0000 500,000.00 0.050 25,000.00 1.000 500,000 ORIGINAL CONTRACT AMOUNT 5,099,194.90 TOTAL WORK COMPLETED 641,213.88 3,245,134.35 MATERIALS ON HAND ON SITE 19,938.64 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 111,746.10 -4,000.00 TOTAL 752,959.98 3,261,072.99 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 11/28/16 180 04/11/17 03/28/17 02/28/18 95 49 0 0 60% 53% PROGRESS IS SATISFACTORY CHRIS HANSON RESIDENT ENGINEER PROGRAM CAS145 DATE 10/23/17