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 03/28/24 EST. NO. 008 TIME 11:53 AM R.E. NAME: DAVID CARRUBA 09-378704 --------------------------------------------------------------------------- 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 -68,479.42 A.C. @ U.P.(-) 032624 N 1007 0 002 0001 12,966.76 E.W. @ L.S.(+) 122923 N 9000 0 003 0001 1,361.23 E.W. @ F.A.(+) 071823 N 0001.0 0002 1,450.85 071923 N 0002.0 0003 1,431.47 072423 N 0003.0 0004 265.37 072623 N 0004.0 0005 3,050.47 072723 N 0005.0 0006 749.49 072723 N 0006.0 0007 437.49 072823 N 0007.0 0008 2,606.07 073023 N 0008.0 0009 338.60 080123 N 0009.0 0010 2,001.18 080123 N 0010.0 004 0002 1,718.82 E.W. @ F.A.(+) 081523 N 0015.0 0003 935.58 081823 N 0018.0 006 0001 1,966.14 E.W. @ L.S.(+) 032624 N 1000 0 0002 2,003.80 A.C. @ L.S.(+) 032624 N 1001 0 007 0001 -37,788.80 A.C. @ L.S.(-) 032624 N 1002 0 008 0001 -31,875.00 A.C. @ L.S.(-) 032624 N 1003 0 009 0001 10,773.34 E.W. @ L.S.(+) 031424 N 9000 0 -94,086.56 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE -94,086.56 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 03/28/24 EST. NO. 008 TIME 11:53 AM R.E. NAME: DAVID CARRUBA 09-378704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE JUNE 23 CPM UPDATE -10,000.00 002 JULY 2023 CPM -10,000.00 003 JUNE 2023 CPM 10,000.00 003 SWPPP DOCUMENT -20,000.00 003 AUGUST 23 CMP -10,000.00 004 SWPPP DOCS -10,000.00 004 ANTICIPATED LDS 31DA -207,700.00 005 SEPTEMBER 23 CPM -10,000.00 005 SWPPP DOCUMENTS 30,000.00 005 OCTOBER CPM -10,000.00 006 OCTOBER SWPPP -10,000.00 006 RST 8LDS 23LD TOTAL 53,600.00 006 STRIPE DEDUCT HOLD -100,375.25 006 CLOSE OUT DOCUMENTS -30,000.00 007 RESTORE 23 LDS 154,100.00 007 SWPPP DOCUMENT 10,000.00 007 CLOSE OUT DOCUMENT 30,000.00 008 DESUCT FOR CEM 2402 -10,000.00 008 RESTORE CPM DEDUCT 40,000.00 008 RESTORE STRIPE DEDUC 100,375.25 008 160,375.25 -10,000.00 LABOR COMPLIANCE VIOLATION LABOR COMPLIANCE -10,000.00 004 LABOR COMPLAINCE -10,000.00 007 LABOR COMPLIANCE 20,000.00 008 20,000.00 0.00 TOTAL DEDUCTIONS 180,375.25 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 03/28/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 09-378704 TIME 11:53 AM ESTIMATE NO. 008 BID OPENING 12/08/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/27/23 R.E. NAME: DAVID CARRUBA DATE OF THIS ESTIMATE 03/28/24 LOCATION SEMI-FINAL ESTIMATE 09-MNO-395-55.5/58.2 ------------------- GRANITE CONSTRUCTION COMPANY MONO COUNTY NEAR LEE VINING FROM 0.2 MILE 3005 JAMES ROAD SOUTH OF CEMETERY ROAD TO ROUTE 167 BAKERSFIELD CA 93308 FED. AID NO. N O N E PARTIAL DEPTH RECYCLE AND HMA (TYPE A). ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 1.000 2,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 3,850.0000 211,750.00 55.000 211,750 003 DEVELOP WATER SUPPLY LS 10,000.0000 10,000.00 1.000 10,000 004 CONSTRUCTION AREA SIGNS LS 5,000.0000 5,000.00 1.000 5,000 005 TRAFFIC CONTROL SYSTEM LS 350,000.0000 350,000.00 1.000 350,000 006 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.5000 85,500.00 150,000.500 75,000 007 PORTABLE FLASHING BEACONS (EA) EA 2,000.0000 4,000.00 1.000 2,000 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 30,000.0000 30,000.00 1.000 30,000 009 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 010 AUTOMATED FLAGGER ASSISTANCE DEVICE DAY EA 100.0000 11,000.00 26.000 2,600 011 JOB SITE MANAGEMENT LS 5,000.0000 5,000.00 1.000 5,000 012 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,500.0000 1,500.00 1.000 1,500 013 TEMPORARY DRAINAGE INLET PROTECTION EA 750.0000 750.00 1.000 750 014 TEMPORARY FIBER ROLL LF 10.0000 14,100.00 1,405.000 14,050 015 TEMPORARY GRAVEL BAG BERM LF 30.0000 4,200.00 140.000 4,200 016 STREET SWEEPING LS 50,000.0000 50,000.00 1.000 50,000 017 TREATED WOOD WASTE LB 1.0000 14,000.00 0.000 0 018 TEMPORARY HIGH-VISIBILITY FENCE LF 10.0000 11,000.00 1,100.000 11,000 019 CLEARING AND GRUBBING (LS) LS 5,000.0000 5,000.00 1.000 5,000 020 SHOULDER BACKING TON 50.0000 57,000.00 1,167.310 58,365 021 IMPORTED BORROW (CY) CY 80.0000 16,000.00 286.600 22,928 022 PARTIAL DEPTH RECYCLING (EMULSIFIED SQYD 8.5000 663,000.00 81,079.200 689,173 ASPHALT) PROGRAM CAS145 PAGE 2 DATE 03/28/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 09-378704 TIME 11:53 AM ESTIMATE NO. 008 BID OPENING 12/08/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/27/23 R.E. NAME: DAVID CARRUBA DATE OF THIS ESTIMATE 03/28/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 CEMENT (PARTIAL DEPTH RECYCLING) TON 300.0000 48,000.00 104.390 31,317 024 RECYCLING AGENT (PARTIAL DEPTH TON 1,025.0000 451,000.00 473.970 485,819 RECYCLING) 025 ASPHALTIC EMULSION (PARTIAL DEPTH TON 1,000.0000 44,000.00 20.010 20,010 RECYCLING) 026 SAND COVER (PARTIAL DEPTH RECYCLING) TON 50.0000 6,000.00 159.900 7,995 027 HOT MIX ASPHALT (TYPE A) TON 170.0000 3,145,000.00 750.000 127,500.00 16,821.450 2,859,646 028 DATA CORE LS 5,000.0000 5,000.00 1.000 5,000 029 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 2.0000 300.00 845.000 1,690 030 PLACE HOT MIX ASPHALT DIKE (TYPE D) LF 2.0000 5,380.00 3,478.000 6,956 031 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 2.0000 11,920.00 6,001.000 12,002 032 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 2.0000 1,400.00 0.000 0 033 PLACE HOT MIX ASPHALT (MISCELLANEOUS SQYD 350.0000 4,900.00 13.807 4,832 AREA) 034 TACK COAT TON 2,000.0000 28,000.00 11.000 22,000.00 11.000 22,000 035 REMOVE ASPHALT CONCRETE DIKE LF 0.5000 4,700.00 9,400.000 4,700 036 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.0000 324,000.00 105,105.900 315,317 037 STAIN GALVANIZED SURFACES (LS) LS 20,000.0000 20,000.00 1.000 20,000 038 REMOVE ROADSIDE SIGN EA 75.0000 2,400.00 32.000 2,400 039 ROADSIDE SIGN (TURNABLE METAL POST) EA 7,000.0000 28,000.00 4.000 28,000 040 FURNISH LAMINATED PANEL SIGN (1"-TYPE B) SQFT 40.0000 2,160.00 108.000 4,320 041 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 4,950.00 209.970 3,149 (0.063"-UNFRAMED) 042 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.0000 1,600.00 257.340 4,117 (0.080"-UNFRAMED) 043 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 26.0000 4,940.00 186.000 4,836 (0.080"-FRAMED) 044 ROADSIDE SIGN - ONE POST EA 325.0000 7,800.00 24.000 7,800 045 ROADSIDE SIGN - TWO POST EA 800.0000 4,800.00 6.000 4,800 046 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 45.0000 31,500.00 700.000 31,500 047 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 5,700.0000 11,400.00 2.000 11,400 048 REMOVE GUARDRAIL LF 8.0000 6,480.00 810.000 6,480 049 12" RUMBLE STRIP (ASPHALT CONCRETE STA 84.0000 38,640.00 482.890 40,562 PAVEMENT) PROGRAM CAS145 PAGE 3 DATE 03/28/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 09-378704 TIME 11:53 AM ESTIMATE NO. 008 BID OPENING 12/08/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/27/23 R.E. NAME: DAVID CARRUBA DATE OF THIS ESTIMATE 03/28/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 6" THERMOPLASTIC TRAFFIC STRIPE LF 4.0000 320,800.00 83,388.000 333,552 (ENHANCED WET NIGHT VISIBILITY) (RECESSED) 051 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 42,400.00 19,332.000 38,664 (ENHANCED WET NIGHT VISIBILITY) (RECESSED, BROKEN 36-12) 052 6" THERMOPLASTIC TRAFFIC STRIPE LF 4.0000 2,720.00 710.000 2,840 (ENHANCED WET NIGHT VISIBILITY) (RECESSED, BROKEN 8-4) 053 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 30.0000 28,500.00 881.500 26,445 WET NIGHT VISIBILITY) (RECESSED) 054 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 055 PORTABLE RADAR SPEED FEEDBACK SIGN EA 30.0000 3,300.00 16.000 480 SYSTEM DAY 056 INVASIVE SPECIES CONTROL LS 5,000.0000 5,000.00 1.000 5,000.00 1.000 5,000 PROGRAM CAS145 PAGE 4 DATE 03/28/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 09-378704 TIME 11:53 AM ESTIMATE NO. 008 BID OPENING 12/08/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/27/23 R.E. NAME: DAVID CARRUBA DATE OF THIS ESTIMATE 03/28/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 154,500.00 5,903,949.60 ADJUSTMENT OF COMPENSATION -136,139.42 -136,139.42 EXTRA WORK 42,052.86 42,052.86 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 60,413.44 5,809,863.04 057 MOBILIZATION LS 600,000.0000 600,000.00 1.000 600,000 ORIGINAL CONTRACT AMOUNT 6,797,790.00 TOTAL WORK COMPLETED 60,413.44 6,409,863.04 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 180,375.25 -10,000.00 TOTAL 240,788.69 6,399,863.04 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 01/20/23 55 06/05/23 06/05/23 11/27/23 55 34 0 0 100% 100% DAVID CARRUBA RESIDENT ENGINEER