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 12/22/17 EST. NO. 016 TIME 09:58 AM R.E. NAME: FIGUEROA, RENE 11-413504 --------------------------------------------------------------------------- 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 12/22/17 EST. NO. 016 TIME 09:58 AM R.E. NAME: FIGUEROA, RENE 11-413504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- EQUAL EMPLOYMENT OPPORTUNITY O/S FHWA 1391 -10,000.00 012 0.00 -10,000.00 LABOR COMPLIANCE VIOLATION DEL NOV 16 CPR -3,000.00 004 DEL DEC 16 CPR -1,000.00 005 RECD NOV 16 DEL 3,000.00 005 RECD DEC 16 DEL 1,000.00 006 INQ FEB 17 CPR -10,000.00 007 DEL NOV 16 CPR -1,000.00 008 DEL OCT 16 CPR -1,000.00 008 DEL APR 17 CPR -4,000.00 009 DEL MAY 17 CPR -10,000.00 010 PRTL APR 17 DEL 3,000.00 010 DEL JUN 17 CPR -10,000.00 011 DEL JUL 17 CPR -10,000.00 012 DEL AUG 17 CPR -5,000.00 013 PRTL JUL 17 DEL 5,000.00 013 RECD NOV 16 DEL 1,000.00 013 RECD OCT 16 DEL 1,000.00 013 DEL SEP 17 CPR -5,000.00 014 DEL OCT 17 CPR -2,000.00 015 DEL NOV 17 CPR -5,000.00 016 PRTL AUG 17 DEL 4,000.00 016 PRTL JUN 17 DEL 5,000.00 016 PRTL SEP 17 DEL 4,000.00 016 RECD APR 17 DEL 1,000.00 016 RECD JUL 17 DEL 5,000.00 016 14,000.00 -34,000.00 LIQUIDATED DAMAGES SS SEC 12-403B -17,000.00 009 0.00 -17,000.00 TOTAL DEDUCTIONS 14,000.00 -61,000.00 PROGRAM CAS145 PAGE 1 DATE 12/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-413504 TIME 09:58 AM ESTIMATE NO. 016 BID OPENING 05/03/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/17 R.E. NAME: FIGUEROA, RENE DATE OF THIS ESTIMATE 12/22/17 LOCATION PROGRESS ESTIMATE 11-SD-8-15.3/R21.6 ----------------- GRANITE CONSTRUCTION COMPANY IN SAN DIEGO COUNTY ON ROUTE 8 FROM 585 W. BEACH STREET JOHNSON AVENUE UNDERCROSSING TO WATSONVILLE CA 95076 0.2 MILE WEST OF LAKE JENNINGS PARK ROAD UNDERCROSSING FED. AID NO. NHPI- 008-1(319)E PAVEMENT REHABILITATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 6,000.0000 6,000.00 1.000 6,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 6,000.0000 6,000.00 0.500 3,000.00 0.750 4,500 003 TIME-RELATED OVERHEAD (WDAY) WDAY 2,700.0000 702,000.00 20.000 54,000.00 232.000 626,400 004 CONSTRUCTION AREA SIGNS LS 33,000.0000 33,000.00 0.985 32,505 005 TRAFFIC CONTROL SYSTEM LS 688,000.0000 688,000.00 0.150 103,200.00 0.882 606,816 006 TYPE II BARRICADE EA 40.0000 2,800.00 70.000 2,800 007 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.2000 10,840.00 -49,059.000 -9,811.80 31,426.000 6,285 008 TRAFFIC PLASTIC DRUM EA 18.0000 8,640.00 425.000 7,650 009 TEMPORARY PAVEMENT MARKER EA 3.0000 4,920.00 1,460.000 4,380 010 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 10,000.0000 40,000.00 2.648 26,480 011 TEMPORARY RAILING (TYPE K) LF 20.0000 65,200.00 4,670.000 93,400 012 ALTERNATIVE TEMPORARY CRASH CUSHION EA 2,500.0000 22,500.00 8.000 20,000 SYSTEM 013 JOB SITE MANAGEMENT LS 10,000.0000 10,000.00 0.140 1,400.00 0.882 8,820 014 PREPARE STORM WATER POLLUTION PREVENTION LS 3,000.0000 3,000.00 0.027 81.00 0.852 2,556 PLAN 015 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 1.000 2,000 016 TEMPORARY DRAINAGE INLET PROTECTION EA 160.0000 3,840.00 26.000 4,160 017 TEMPORARY FIBER ROLL LF 6.0000 16,320.00 2,623.170 15,739 018 TEMPORARY CONSTRUCTION ENTRANCE EA 5,000.0000 5,000.00 1.000 5,000 019 STREET SWEEPING LS 50,000.0000 50,000.00 0.220 11,000.00 0.882 44,100 020 TEMPORARY CONCRETE WASHOUT LS 18,000.0000 18,000.00 0.069 1,242.00 0.881 15,858 021 TEMPORARY FENCE (TYPE ESA) LF 6.0000 17,160.00 1,389.000 8,334 022 REMOVE YELLOW PAINTED TRAFFIC STRIPE LF 0.6000 29,580.00 49,059.000 29,435 (HAZARDOUS WASTE) PROGRAM CAS145 PAGE 2 DATE 12/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-413504 TIME 09:58 AM ESTIMATE NO. 016 BID OPENING 05/03/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/17 R.E. NAME: FIGUEROA, RENE DATE OF THIS ESTIMATE 12/22/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TREATED WOOD WASTE LB 0.1400 24,360.00 0.000 0 024 REMOVE GUARDRAIL LF 6.7000 104,520.00 15,595.000 104,486 025 REMOVE PAINTED TRAFFIC STRIPE LF 0.3000 13,560.00 31,394.000 9,418 026 REMOVE PAINTED PAVEMENT MARKING SQFT 1.3000 1,183.00 0.000 0 027 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 5,580.00 9,916.000 2,974 028 REMOVE ROADSIDE SIGN EA 85.0000 1,105.00 2.000 170 029 REMOVE ASPHALT CONCRETE DIKE LF 2.4000 160,320.00 62,893.250 150,943 030 REMOVE ASPHALT CONCRETE OVERSIDE DRAIN EA 325.0000 27,300.00 11.000 3,575.00 42.000 13,650 031 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.0000 442,000.00 -18,889.670 -37,779.34 224,896.350 449,792 032 REMOVE CONCRETE (CY) CY 250.0000 87,500.00 631.040 157,760 033 CAP INLET EA 2,800.0000 5,600.00 2.000 5,600 034 DUST PALLIATIVE LS 1,500.0000 1,500.00 0.140 210.00 0.882 1,323 035 ROADWAY EXCAVATION CY 200.0000 466,000.00 -270.000 -54,000.00 2,699.640 539,928 036 ROADWAY EXCAVATION (TYPE Z-2) CY 300.0000 42,000.00 -58.611 -17,583.30 81.389 24,416 (AERIALLY DEPOSITED LEAD) 037 IMPORTED BORROW (CY) CY 1.0000 18,400.00 0.000 0 038 COMPOST SOCK LF 7.0000 2,030.00 0.000 0 039 COMPOST SQFT 0.0800 1,448.00 0.000 0 040 INCORPORATE MATERIALS SQFT 0.4500 4,059.00 0.000 0 041 LEAN CONCRETE BASE RAPID SETTING CY 425.0000 569,500.00 778.950 331,053 042 REPLACE BASE CY 30.0000 17,400.00 5.910 177 043 ASPHALTIC EMULSION (FOG SEAL COAT) TON 1,000.0000 3,800.00 0.000 0 044 PREPAVING INERTIAL PROFILER LS 4,000.0000 4,000.00 0.000 0 045 HOT MIX ASPHALT (TYPE A) TON 200.0000 228,000.00 1,297.110 259,422 046 MINOR HOT MIX ASPHALT TON 95.0000 257,450.00 683.980 64,978.10 1,853.650 176,096 047 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 85.0000 1,785,000.00 -367.940 -31,274.90 21,143.200 1,797,172 048 SHOULDER RUMBLE STRIP STA 28.0000 34,720.00 613.270 17,171.56 613.270 17,171 (HMA,GROUND-IN INDENTATIONS) 049 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 1.0000 20,100.00 10,178.000 10,178.00 14,235.000 14,235 PROGRAM CAS145 PAGE 3 DATE 12/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-413504 TIME 09:58 AM ESTIMATE NO. 016 BID OPENING 05/03/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/17 R.E. NAME: FIGUEROA, RENE DATE OF THIS ESTIMATE 12/22/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.0000 1,950.00 418.000 418.00 418.000 418 051 PLACE HOT MIX ASPHALT DIKE (TYPE D) LF 1.0000 23,300.00 5,612.000 5,612.00 18,127.000 18,127 052 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.0000 22,800.00 2,209.000 2,209.00 15,588.000 15,588 053 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.0000 6,190.00 1,015.000 1,015.00 1,015.000 1,015 054 PLACE HOT MIX ASPHALT SQYD 65.0000 29,250.00 338.000 21,970 (MISCELLANEOUS AREA) 055 TACK COAT TON 1,500.0000 88,500.00 -71.910 -107,865.00 0.000 0 056 JOINTED PLAIN CONCRETE PAVEMENT CY 630.0000 447,300.00 -77.260 -48,673.80 782.400 492,912 (RSC) 057 DRILL AND BOND (DOWEL BAR) EA 20.0000 59,200.00 1,984.000 39,680 058 SPALL REPAIR (POLYESTER CONCRETE) SQYD 875.0000 192,500.00 171.360 149,940 059 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 800.0000 936,000.00 1,184.810 947,848 060 JOINT SEAL (SILICONE) LF 1.7000 170,000.00 99,908.000 169,843 061 GRIND EXISTING CONCRETE SQYD 7.5000 14,625.00 1,324.300 9,932 PAVEMENT 062 MINOR CONCRETE (MINOR STRUCTURE) CY 2,500.0000 65,000.00 28.910 72,275 (F) 063 ROADSIDE SIGN - ONE POST EA 300.0000 3,900.00 0.000 0 064 ROADSIDE SIGN - TWO POST EA 1,100.0000 1,100.00 0.000 0 065 SIGN POST SUPPORT SYSTEM EA 3,800.0000 7,600.00 0.000 0 066 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 80.0000 480.00 0.000 0 METHOD) 067 INSTALL ROADSIDE SIGN PANEL ON EA 130.0000 390.00 0.000 0 EXISTING POST 068 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.0000 1,068.00 0.000 0 (0.063"-UNFRAMED)FOR RETROREFLECTIVE SHEETING (TYPE XI) 069 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.5000 2,750.00 0.000 0 (0.080"-UNFRAMED)FOR RETROREFLECTIVE SHEETING (TYPE XI) 070 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 22.5000 1,350.00 0.000 0 (0.080"-FRAMED)FOR RETROREFLECTIVE SHEETING (TYPE XI) 071 RETROREFLECTIVE SHEETING SQFT 4.5000 1,665.00 0.000 0 (TYPE XI) 072 24" ALTERNATIVE PIPE CULVERT LF 175.0000 3,150.00 18.000 3,150 073 DRAINAGE INLET MARKER EA 75.0000 1,050.00 0.000 0 074 24" ALTERNATIVE FLARED END SECTION EA 935.0000 935.00 1.000 935 PROGRAM CAS145 PAGE 4 DATE 12/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-413504 TIME 09:58 AM ESTIMATE NO. 016 BID OPENING 05/03/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/17 R.E. NAME: FIGUEROA, RENE DATE OF THIS ESTIMATE 12/22/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 075 ROCK SLOPE PROTECTION (NO. 2, METHOD B) CY 200.0000 1,600.00 7.410 1,482 (F) (CY) 076 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 4.0000 100.00 25.000 100 077 DETECTABLE WARNING SURFACE SQFT 22.0000 16,280.00 684.000 15,048 078 MINOR CONCRETE (MISCELLANEOUS CY 875.0000 26,250.00 29.570 25,873 CONSTRUCTION) 079 MINOR CONCRETE (EXPOSED AGGREGATE SQFT 5.8000 264,480.00 30,303.520 175,760.42 40,352.020 234,041 CONCRETE) 080 MINOR CONCRETE (CURB, SIDEWALK AND CY 875.0000 122,500.00 173.590 151,891 CURB RAMP) 081 PRE/POST CONSTRUCTION SURVEYS EA 600.0000 20,400.00 17.000 10,200 082 MISCELLANEOUS IRON AND STEEL LB 3.0000 1,920.00 640.000 1,920 (F) 083 GUARD RAILING DELINEATOR EA 20.0000 1,840.00 92.000 1,840 084 MIDWEST GUARDRAIL SYSTEM LF 24.0000 110,400.00 4,587.500 110,100 085 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 26.0000 119,600.00 4,575.000 118,950 086 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 087 MIDWEST GUARDRAIL SYSTEM LF 38.0000 25,840.00 525.000 19,950 (8'STEEL POST) 088 VEGETATION CONTROL (MINOR CONCRETE) SQYD 60.0000 311,400.00 468.000 28,080.00 468.000 28,080 089 TRANSITION RAILING (TYPE WB-31) EA 3,000.0000 42,000.00 7.000 21,000 090 END ANCHOR ASSEMBLY (TYPE SFT) EA 620.0000 10,540.00 13.000 8,060 091 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,300.0000 42,900.00 10.000 33,000 092 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,400.0000 28,800.00 12.000 28,800 093 PAINT TRAFFIC STRIPE (1-COAT) LF 0.2000 1,274.00 0.000 0 094 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 19,280.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 095 4" THERMOPLASTIC TRAFFIC STRIPE LF 3.0000 198.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) 096 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 2,590.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 097 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 465.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 098 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5600 71,680.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 099 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.9000 27,720.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) PROGRAM CAS145 PAGE 5 DATE 12/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-413504 TIME 09:58 AM ESTIMATE NO. 016 BID OPENING 05/03/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/17 R.E. NAME: FIGUEROA, RENE DATE OF THIS ESTIMATE 12/22/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 100 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 3,264.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 101 THERMOPLASTIC CROSSWALK AND PAVEMENT SQFT 3.0000 15,450.00 0.000 0 MARKING (ENHANCED WET NIGHT VISIBILITY) 102 6"THERMOPLASTIC TRAFFIC STRIPE LF 0.4500 41,490.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 103 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.0000 8,310.00 0.000 0 104 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 18,300.00 0.000 0 105 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,500.0000 1,500.00 0.574 861 SYSTEM ELEMENTS DURING CONSTRUCTION 106 INDUCTIVE LOOP DETECTOR (LS) LS 92,000.0000 92,000.00 0.023 2,116.00 0.360 33,120 107 TRAFFIC MONITORING STATION LS 5,500.0000 5,500.00 0.436 2,398 108 MODIFY SIGNAL AND LIGHTING LS 18,000.0000 18,000.00 1.000 18,000 109 MODIFY LIGHTING LS 164,000.0000 164,000.00 1.000 164,000 110 PULL BOX LS 12,000.0000 12,000.00 0.187 2,244.00 1.000 12,000 111 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 112 MIDWEST GUARDRAIL SYSTEM (7' POST) LF 28.0000 136,640.00 4,825.000 135,100 PROGRAM CAS145 PAGE 6 DATE 12/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-413504 TIME 09:58 AM ESTIMATE NO. 016 BID OPENING 05/03/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/17 R.E. NAME: FIGUEROA, RENE DATE OF THIS ESTIMATE 12/22/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 180,501.94 8,748,460.25 ADJUSTMENT OF COMPENSATION 0.00 99,524.67 EXTRA WORK 0.00 442,122.21 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 180,501.94 9,290,107.13 113 MOBILIZATION LS 1,100,000.0000 1,100,000.00 1.000 1,100,000 ORIGINAL CONTRACT AMOUNT 11,043,799.00 TOTAL WORK COMPLETED 180,501.94 10,390,107.13 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 14,000.00 -61,000.00 TOTAL 194,501.94 10,329,107.13 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 07/15/16 260 09/08/16 09/08/16 02/06/18 229 89 0 0 89% 88% PROGRESS IS SATISFACTORY FIGUEROA, RENE RESIDENT ENGINEER PROGRAM CAS145 DATE 12/22/17