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 02/21/24 EST. NO. 001 TIME 01:53 PM R.E. NAME: MOSALLAI MOJTABA 01-0E11U4 --------------------------------------------------------------------------- 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 02/21/24 EST. NO. 001 TIME 01:53 PM R.E. NAME: MOSALLAI MOJTABA 01-0E11U4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 02/21/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0E11U4 TIME 01:53 PM ESTIMATE NO. 001 BID OPENING 07/20/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/24 R.E. NAME: MOSALLAI MOJTABA DATE OF THIS ESTIMATE 02/21/24 LOCATION PROGRESS ESTIMATE 01-MEN-1-31.1/31.6 ----------------- GRANITE CONSTRUCTION COMPANY MENDOCINO COUNTY NEAR ELK FROM 0.2 MILE 580 W BEACH STREET SOUTH OF ELK CREEK BRIDGE TO 0.2 MILE WATSONVILLE CA 95076 NORTH OF ELK CREEK BRIDGE FED. AID NO. ACST-S001(662)E STRUCTURAL CONC BRIDGE, TEMP BRIDGE AND BA ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,000.0000 3,000.00 0.000 0 002 LEVEL 2 CRITICAL PATH METHOD SCHEDULE LS 5,000.0000 5,000.00 0.000 0 003 TIME-RELATED OVERHEAD (LS) LS 610,000.0000 610,000.00 0.000 0 004 DISPUTE RESOLUTION BOARD ON-SITE MEETING EA 6,000.0000 42,000.00 0.000 0 005 HOURLY OFF-SITE HR 200.0000 20,000.00 0.000 0 DISPUTE-RESOLUTION-BOARD-RELATED TASKS 006 CONSTRUCTION AREA SIGNS LS 14,055.0000 14,055.00 0.000 0 007 TRAFFIC CONTROL SYSTEM LS 225,000.0000 225,000.00 0.030 6,750.00 0.030 6,750 008 TYPE III BARRICADE EA 100.0000 800.00 0.000 0 009 TEMPORARY TRAFFIC STRIPE (TAPE) LF 2.0000 320.00 0.000 0 010 CHANNELIZER (SURFACE MOUNTED) EA 95.0000 10,450.00 0.000 0 011 PORTABLE RADAR SPEED FEEDBACK SIGN LS 40,000.0000 40,000.00 0.000 0 SYSTEMS (LS) 012 TEMPORARY BARRIER SYSTEM LF 40.0000 102,400.00 0.000 0 013 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 50,000.0000 50,000.00 0.000 0 014 ALTERNATIVE TEMPORARY CRASH CUSHION TL-3 EA 6,500.0000 78,000.00 0.000 0 015 JOB SITE MANAGEMENT LS 50,000.0000 50,000.00 0.000 0 016 PREPARE STORM WATER POLLUTION PREVENTION LS 5,000.0000 5,000.00 0.500 2,500.00 0.500 2,500 PLAN 017 RAIN EVENT ACTION PLAN EA 500.0000 23,000.00 0.000 0 018 STORM WATER SAMPLING AND ANALYSIS DAY EA 600.0000 48,600.00 0.000 0 019 STORM WATER ANNUAL REPORT EA 2,000.0000 8,000.00 0.000 0 020 TEMPORARY EROSION CONTROL BLANKET SQYD 4.2500 11,262.50 0.000 0 021 MOVE-IN/MOVE-OUT (TEMPORARY EROSION EA 1,600.0000 6,400.00 0.000 0 CONTROL) 022 TEMPORARY MULCH SQYD 2.0000 3,240.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 02/21/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0E11U4 TIME 01:53 PM ESTIMATE NO. 001 BID OPENING 07/20/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/24 R.E. NAME: MOSALLAI MOJTABA DATE OF THIS ESTIMATE 02/21/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY CHECK DAM LF 25.0000 7,000.00 0.000 0 024 TEMPORARY DRAINAGE INLET PROTECTION EA 400.0000 2,800.00 0.000 0 025 TEMPORARY FIBER ROLL LF 5.6000 8,400.00 0.000 0 026 TEMPORARY GRAVEL BAG BERM LF 22.0000 31,020.00 0.000 0 027 TEMPORARY REINFORCED SILT FENCE LF 9.4000 7,520.00 0.000 0 028 TEMPORARY SILT FENCE LF 5.4500 4,360.00 0.000 0 029 TEMPORARY CONSTRUCTION ENTRANCE EA 5,000.0000 10,000.00 0.000 0 030 TEMPORARY CONSTRUCTION ROADWAY SQYD 93.0000 79,050.00 0.000 0 031 STREET SWEEPING LS 55,000.0000 55,000.00 0.000 0 032 TEMPORARY CONCRETE WASHOUT LS 10,000.0000 10,000.00 0.000 0 033 WATER QUALITY SAMPLING AND ANALYSIS DAY EA 500.0000 4,000.00 0.000 0 034 WATER QUALITY MONITORING REPORT EA 500.0000 2,000.00 0.000 0 035 WATER QUALITY ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 036 TEMPORARY CREEK DIVERSION SYSTEMS LS 235,000.0000 235,000.00 0.000 0 037 WORK AREA MONITORING (BRIDGE) LS 8,284.0000 8,284.00 0.000 0 038 TREATED WOOD WASTE LB 0.5000 3,905.00 0.000 0 039 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 57,760.0000 57,760.00 0.020 1,155.20 0.020 1,155 040 NATURAL RESOURCE PROTECTION PLAN LS 4,120.0000 4,120.00 0.500 2,060.00 0.500 2,060 041 FISH PROTECTION LS 35,000.0000 35,000.00 0.000 0 042 INVASIVE SPECIES CONTROL LS 30,000.0000 30,000.00 0.100 3,000.00 0.100 3,000 043 HYDROACOUSTIC MONITORING LS 48,330.0000 48,330.00 0.000 0 044 BAT AND BIRD EXCLUSION DEVICES LS 20,000.0000 20,000.00 0.000 0 045 TEMPORARY WILDLIFE EXCLUSION FENCE LF 30.0000 30,300.00 930.000 27,900.00 930.000 27,900 046 TEMPORARY HIGH-VISIBILITY FENCE LF 9.5000 2,090.00 0.000 0 047 TEMPORARY CONSTRUCTION MAT (LS) LS 12,000.0000 12,000.00 0.000 0 048 CLEARING AND GRUBBING (LS) LS 173,000.0000 173,000.00 0.330 57,090.00 0.330 57,090 049 ROADWAY EXCAVATION CY 63.0000 257,670.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 02/21/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0E11U4 TIME 01:53 PM ESTIMATE NO. 001 BID OPENING 07/20/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/24 R.E. NAME: MOSALLAI MOJTABA DATE OF THIS ESTIMATE 02/21/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 CHANNEL EXCAVATION CY 90.0000 85,500.00 0.000 0 051 SHOULDER BACKING TON 150.0000 6,900.00 0.000 0 052 STRUCTURE EXCAVATION (TYPE D) CY 400.0000 356,400.00 0.000 0 (F) 053 STRUCTURE BACKFILL (BRIDGE) CY 450.0000 243,000.00 0.000 0 (F) 054 DITCH EXCAVATION CY 90.0000 900.00 0.000 0 055 SELECTED MATERIAL (STREAM BANK) CY 121.0000 24,200.00 0.000 0 056 IMPORTED BORROW (CY) CY 120.0000 312,000.00 0.000 0 057 SUBGRADE ENHANCEMENT GEOTEXTILE, CLASS SQYD 7.0000 2,870.00 0.000 0 B1 058 SUBGRADE ENHANCEMENT GEOGRID SQYD 5.0000 2,050.00 0.000 0 059 GEOSYNTHETIC REINFORCEMENT SQYD 13.0000 10,400.00 0.000 0 060 SOIL DECOMPACTION SQFT 0.5000 5,800.00 0.000 0 061 PLANT (GROUP H) EA 80.0000 41,600.00 0.000 0 062 WOODY DEBRIS EA 500.0000 2,000.00 0.000 0 063 SOD SQYD 57.6000 15,552.00 0.000 0 064 PLANT ESTABLISHMENT WORK LS 74,500.0000 74,500.00 0.000 0 065 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 1,600.0000 1,600.00 0.000 0 066 DUFF (SQFT) SQFT 35.0000 1,890.00 0.000 0 067 HYDRAULIC BIOTIC GROWTH MEDIUM SQFT 0.4200 22,680.00 0.000 0 068 FIBER REINFORCED MATRIX (SQFT) SQFT 0.2700 14,580.00 0.000 0 069 FIBER ROLLS LF 6.8500 27,742.50 0.000 0 070 COMPOST (CY) CY 200.0000 58,000.00 0.000 0 071 INCORPORATE MATERIALS SQFT 0.3200 15,008.00 0.000 0 072 CLASS 2 AGGREGATE BASE (CY) CY 210.0000 157,500.00 0.000 0 073 CRACK TREATMENT LNMI 72,457.0000 21,737.10 0.000 0 074 HOT MIX ASPHALT (TYPE A) TON 229.0000 334,340.00 0.000 0 075 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 9.1500 695.40 0.000 0 076 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 9.1500 3,202.50 0.000 0 PROGRAM CAS145 PAGE 4 DATE 02/21/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0E11U4 TIME 01:53 PM ESTIMATE NO. 001 BID OPENING 07/20/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/24 R.E. NAME: MOSALLAI MOJTABA DATE OF THIS ESTIMATE 02/21/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 9.1500 4,300.50 0.000 0 078 PLACE HOT MIX ASPHALT (MISCELLANEOUS SQYD 115.0000 805.00 0.000 0 AREA) 079 TACK COAT TON 3,500.0000 5,600.00 0.000 0 080 REMOVE ASPHALT CONCRETE DIKE LF 7.0000 4,060.00 0.000 0 081 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 17.0000 27,200.00 0.000 0 082 REMOVE BASE AND SURFACING CY 165.0000 29,700.00 0.000 0 083 TEMPORARY BRIDGE (MODULAR BRIDGE LS 1,000,000.0000 1,000,000.00 0.000 0 SUPERSTRUCTURE) 084 FURNISH STEEL PILING (HP 14 X 89) LF 86.5000 359,148.00 0.000 0 085 DRIVE STEEL PILE (HP 14 X 89) EA 3,417.0000 225,522.00 0.000 0 086 PRESTRESSING CAST-IN-PLACE CONCRETE LS 117,664.0000 117,664.00 0.000 0 087 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 2,500.0000 270,000.00 0.000 0 (F) 088 STRUCTURAL CONCRETE, BRIDGE CY 2,800.0000 1,643,600.00 0.000 0 (F) 089 STRUCTURAL CONCRETE, BRIDGE (POLYMER CY 1,600.0000 291,200.00 0.000 0 (F) FIBER) 090 STRUCTURAL CONCRETE, APPROACH SLAB (TYPE CY 1,800.0000 57,600.00 0.000 0 (F) EQ MODIFIED) 091 STRUCTURAL CONCRETE, DRAINAGE INLET CY 5,500.0000 49,500.00 0.000 0 092 DRILL AND BOND DOWEL LF 150.0000 7,500.00 0.000 0 093 JOINT SEAL (MR 2") LF 252.0000 23,688.00 0.000 0 094 BAR REINFORCING STEEL (BRIDGE) LB 1.9100 444,204.88 0.000 0 (F) 095 BRIDGE REMOVAL LS 358,000.0000 358,000.00 0.000 0 096 BRIDGE REMOVAL (TEMPORARY BRIDGE LS 20,000.0000 20,000.00 0.000 0 SUBSTRUCTURE) 097 24" CORRUGATED STEEL PIPE (.138" THICK) LF 275.0000 19,800.00 0.000 0 098 8" PERFORATED PLASTIC PIPE UNDERDRAIN LF 120.0000 4,560.00 0.000 0 099 CLASS 3 PERMEABLE MATERIAL CY 360.0000 5,040.00 0.000 0 100 8" CORRUGATED STEEL PIPE DOWNDRAIN LF 34.0000 782.00 0.000 0 101 FLUME DOWNDRAIN LF 950.0000 19,000.00 0.000 0 102 8" ENTRANCE TAPER EA 1,700.0000 1,700.00 0.000 0 103 TAPERED INLET EA 1,900.0000 3,800.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 02/21/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0E11U4 TIME 01:53 PM ESTIMATE NO. 001 BID OPENING 07/20/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/24 R.E. NAME: MOSALLAI MOJTABA DATE OF THIS ESTIMATE 02/21/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 8" ANCHOR ASSEMBLY EA 750.0000 2,250.00 0.000 0 105 24" WELDED STEEL PIPE CASING (BRIDGE) LF 425.0000 19,975.00 0.000 0 106 REMOVE OVERSIDE DRAIN EA 500.0000 500.00 0.000 0 107 SMALL-ROCK SLOPE PROTECTION CY 400.0000 2,400.00 0.000 0 (F) 108 ROCK SLOPE PROTECTION (150 LB, CLASS CY 750.0000 2,325.00 0.000 0 III, METHOD B) (CY) 109 ROOTWAD REVETMENT LS 185,000.0000 185,000.00 0.000 0 110 MISCELLANEOUS IRON AND STEEL LB 5.0000 2,390.00 0.000 0 (F) 111 MISCELLANEOUS METAL (BRIDGE) LB 25.0000 7,100.00 0.000 0 (F) 112 MISCELLANEOUS METAL (TSUNAMI UPLIFT LB 14.0000 178,346.00 0.000 0 (F) ASSEMBLY) 113 INSTALL CONDUIT TRENCH METHOD (4-2" LF 130.0000 8,450.00 0.000 0 HDPE) 114 INSTALL CONDUIT TRENCH IN PAVEMENT LF 110.0000 47,300.00 0.000 0 METHOD (4-2" HDPE) 115 FURNISH 8" CASING LF 185.0000 33,300.00 0.000 0 116 CONDUIT ON STRUCTURE (4-2" TYPE 1) LF 130.0000 23,400.00 0.000 0 117 INSTALL VAULT (TYPE 3) EA 15,000.0000 30,000.00 0.000 0 118 INSTALL OBJECT MARKER (TYPE K-2(CA)) EA 150.0000 300.00 0.000 0 119 REMOVE FENCE LF 16.0000 10,720.00 0.000 0 120 RESET GATE EA 5,000.0000 5,000.00 0.000 0 121 REMOVE PAVEMENT MARKER EA 2.0000 260.00 0.000 0 122 DELINEATOR (CLASS 1) EA 80.0000 320.00 0.000 0 123 GUARD RAILING DELINEATOR EA 16.0000 384.00 0.000 0 124 PAVEMENT MARKER (RETROREFLECTIVE) EA 30.0000 3,900.00 0.000 0 125 MARKER (CULVERT) EA 80.0000 240.00 0.000 0 126 REMOVE ROADSIDE SIGN EA 300.0000 1,200.00 0.000 0 127 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 75.0000 825.00 0.000 0 (0.063"-UNFRAMED) 128 ROADSIDE SIGN - ONE POST EA 950.0000 1,900.00 0.000 0 129 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 41.5000 22,410.00 0.000 0 130 MIDWEST GUARDRAIL SYSTEM (8' STEEL POST) LF 59.0000 14,750.00 0.000 0 PROGRAM CAS145 PAGE 6 DATE 02/21/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0E11U4 TIME 01:53 PM ESTIMATE NO. 001 BID OPENING 07/20/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/24 R.E. NAME: MOSALLAI MOJTABA DATE OF THIS ESTIMATE 02/21/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 VEGETATION CONTROL (MINOR CONCRETE) SQYD 75.5000 27,935.00 0.000 0 132 TUBULAR BICYCLE RAILING LF 95.0000 31,920.00 0.000 0 (F) 133 PEDESTRIAN RAILING LF 400.0000 72,800.00 0.000 0 134 TRANSITION RAILING (TYPE WB-31) EA 4,100.0000 8,200.00 0.000 0 135 END ANCHOR ASSEMBLY (TYPE SFT-M) EA 1,575.0000 4,725.00 0.000 0 136 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,000.0000 4,000.00 0.000 0 137 ALTERNATIVE CRASH CUSHION SYSTEM EA 40,000.0000 80,000.00 0.000 0 138 CALIFORNIA ST-75 BRIDGE RAIL (MODIFIED) LF 615.0000 223,860.00 0.000 0 (F) 139 REMOVE GUARDRAIL LF 7.5000 2,175.00 0.000 0 140 6" THERMOPLASTIC TRAFFIC STRIPE LF 7.5000 22,125.00 0.000 0 141 THERMOPLASTIC PAVEMENT MARKING SQFT 45.0000 1,080.00 0.000 0 142 6" THERMOPLASTIC TRAFFIC STRIPE LF 7.5000 40,350.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 143 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 2,264.00 0.000 0 144 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 25.0000 16,000.00 0.000 0 145 TEMPORARY SIGNAL SYSTEMS LS 260,000.0000 260,000.00 0.000 0 146 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 147 FENCE (TYPE BW, METAL POST) LF 30.0000 24,000.00 0.000 0 148 TEMPORARY FENCE (TYPE BW) LF 45.0000 11,700.00 260.000 11,700.00 260.000 11,700 149 16' WIRE MESH GATE EA 7,500.0000 15,000.00 0.000 0 PROGRAM CAS145 PAGE 7 DATE 02/21/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0E11U4 TIME 01:53 PM ESTIMATE NO. 001 BID OPENING 07/20/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/24 R.E. NAME: MOSALLAI MOJTABA DATE OF THIS ESTIMATE 02/21/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 112,155.20 112,155.20 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 112,155.20 112,155.20 150 MOBILIZATION LS 1,195,000.0000 1,195,000.00 0.000 0 ORIGINAL CONTRACT AMOUNT 11,983,837.38 TOTAL WORK COMPLETED 112,155.20 112,155.20 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 112,155.20 112,155.20 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 12/13/23 175 02/07/24 02/07/24 10/25/24 1 8 0 0 1% 1% PROGRESS IS SATISFACTORY MOSALLAI MOJTABA RESIDENT ENGINEER