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 07/22/22 EST. NO. 001 TIME 11:26 AM R.E. NAME: ALBERT LABRADOR 11-423704 --------------------------------------------------------------------------- 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 07/22/22 EST. NO. 001 TIME 11:26 AM R.E. NAME: ALBERT LABRADOR 11-423704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/22/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-423704 TIME 11:26 AM ESTIMATE NO. 001 BID OPENING 12/17/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/22 R.E. NAME: ALBERT LABRADOR DATE OF THIS ESTIMATE 07/22/22 LOCATION PROGRESS ESTIMATE 11-SD-8-R31.8/R41.7 ----------------- GRANITE CONSTRUCTION COMPANY IN SAN DIEGO COUNTY NEAR ALPINE 5860 EL CAMINO REAL; FROM VIEJAS CREEK BRIDGE TO PINE CARLSBAD CA 92008 VALLEY CREEK BRIDGE FED. AID NO. ACIM-008 -1(68)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 3,000.0000 3,000.00 1.000 3,000.00 1.000 3,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 20,000.0000 20,000.00 0.000 0 003 TIME-RELATED OVERHEAD (WDAY) WDAY 4,250.0000 1,700,000.00 8.000 34,000.00 8.000 34,000 004 DISPUTE RESOLUTION BOARD ON-SITE EA 6,000.0000 54,000.00 0.000 0 MEETING 005 HOURLY OFF-SITE HR 200.0000 4,000.00 0.000 0 DISPUTE-RESOLUTION-BOARD-RELATED TASKS 006 SAFETY QUALITY CONTROL MANAGER LS 100,000.0000 100,000.00 0.000 0 007 DEVELOP WATER SUPPLY LS 400,000.0000 400,000.00 0.000 0 008 CONSTRUCTION AREA SIGNS LS 70,000.0000 70,000.00 0.000 0 009 TRAFFIC CONTROL SYSTEM LS 418,000.0000 418,000.00 0.020 8,360.00 0.020 8,360 010 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 570.0000 34,200.00 0.000 0 011 TYPE III BARRICADE EA 250.0000 500.00 0.000 0 012 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 4.4000 8,536.00 0.000 0 013 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.4100 152,520.00 0.000 0 014 PLASTIC TRAFFIC DRUMS EA 35.0000 22,400.00 0.000 0 015 PORTABLE RADAR SPEED FEEDBACK SIGN EA 100.0000 600.00 0.000 0 SYSTEM DAY 016 TEMPORARY PAVEMENT MARKER EA 3.6000 27,036.00 0.000 0 017 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 18,600.0000 93,000.00 0.000 0 018 TEMPORARY RAILING (TYPE K) LF 8.0000 824,000.00 0.000 0 019 ALTERNATIVE TEMPORARY CRASH CUSHION EA 4,290.0000 77,220.00 0.000 0 020 TEMPORARY CRASH CUSHION MODULE EA 280.0000 23,520.00 0.000 0 021 TEMPORARY RADAR SPEED FEEDBACK EA 200.0000 1,200.00 0.000 0 SIGN SYSTEM 022 JOB SITE MANAGEMENT LS 50,000.0000 50,000.00 0.020 1,000.00 0.020 1,000 PROGRAM CAS145 PAGE 2 DATE 07/22/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-423704 TIME 11:26 AM ESTIMATE NO. 001 BID OPENING 12/17/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/22 R.E. NAME: ALBERT LABRADOR DATE OF THIS ESTIMATE 07/22/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PREPARE STORM WATER POLLUTION PREVENTION LS 2,500.0000 2,500.00 0.750 1,875.00 0.750 1,875 PLAN 024 RAIN EVENT ACTION PLAN EA 500.0000 19,000.00 0.000 0 025 STORM WATER SAMPLING AND ANALYSIS DAY EA 62.0000 3,596.00 0.000 0 026 STORM WATER ANNUAL REPORT EA 2,000.0000 6,000.00 0.000 0 027 MOVE-IN/MOVE-OUT EA 1,020.0000 12,240.00 0.000 0 (TEMPORARY EROSION CONTROL) 028 TEMPORARY DRAINAGE INLET PROTECTION EA 183.5000 34,865.00 0.000 0 029 TEMPORARY FIBER ROLL LF 1.7500 151,375.00 0.000 0 030 TEMPORARY CONSTRUCTION ENTRANCE EA 3,320.0000 63,080.00 0.000 0 031 STREET SWEEPING LS 495,000.0000 495,000.00 0.000 0 032 TEMPORARY CONCRETE WASHOUT LS 35,000.0000 35,000.00 0.000 0 033 TEMPORARY WATER MANAGEMENT SYSTEM LS 6,000.0000 6,000.00 0.000 0 034 MANAGE SOLID WASTE GENERATED HR 295.0000 47,200.00 0.000 0 BY THE PUBLIC 035 RENEWABLE DIESEL REPORT EA 500.0000 4,000.00 0.000 0 036 TREATED WOOD WASTE LB 0.5000 43,050.00 0.000 0 037 REMOVE CONCRETE (CY) CY 300.0000 1,200.00 0.000 0 038 CLEARING AND GRUBBING (LS) LS 12,200.0000 12,200.00 0.000 0 039 ROADWAY EXCAVATION CY 67.0000 2,753,700.00 0.000 0 040 ROCK EXCAVATION CY 150.0000 177,000.00 0.000 0 041 SHOULDER BACKING TON 27.0000 375,300.00 0.000 0 042 DITCH EXCAVATION CY 275.0000 7,700.00 0.000 0 043 ROADSIDE CLEARING LS 15,100.0000 15,100.00 0.000 0 044 HYDROSEED SQFT 0.1000 33,300.00 0.000 0 045 COMPOST (CY) CY 43.0000 12,470.00 0.000 0 046 INCORPORATE MATERIALS SQFT 0.0200 3,740.00 0.000 0 047 CLASS 2 AGGREGATE BASE (CY) CY 65.0000 1,345,500.00 0.000 0 048 LEAN CONCRETE BASE RAPID SETTING CY 800.0000 30,400.00 0.000 0 049 REPLACE BASE CY 65.0000 2,470.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 07/22/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-423704 TIME 11:26 AM ESTIMATE NO. 001 BID OPENING 12/17/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/22 R.E. NAME: ALBERT LABRADOR DATE OF THIS ESTIMATE 07/22/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 BASE BOND BREAKER SQYD 6.0000 1,920.00 0.000 0 051 ASPHALTIC EMULSION (FOG SEAL COAT) TON 1,350.0000 32,400.00 0.000 0 052 HOT MIX ASPHALT (TYPE A) TON 100.0000 3,860,000.00 0.000 0 053 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 1.4000 8,260.00 0.000 0 054 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.6500 1,584.00 0.000 0 055 PLACE HOT MIX ASPHALT DIKE (TYPE D) LF 1.6000 18,240.00 0.000 0 056 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.3500 71,145.00 0.000 0 057 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.9000 2,299.00 0.000 0 058 PLACE HOT MIX ASPHALT SQYD 37.0000 45,140.00 0.000 0 (MISCELLANEOUS AREA) 059 TACK COAT TON 830.0000 31,540.00 0.000 0 060 REMOVE ASPHALT CONCRETE DIKE LF 15.0000 3,750.00 0.000 0 061 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.0000 135,000.00 0.000 0 062 CONTINUOUSLY REINFORCED CONCRETE CY 375.0000 16,537,500.00 0.000 0 PAVEMENT 063 DRILL AND BOND (DOWEL BAR) EA 20.0000 4,800.00 0.000 0 064 SPALL REPAIR (POLYESTER CONCRETE) SQYD 1,130.0000 135,600.00 0.000 0 065 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 1,510.0000 108,720.00 0.000 0 066 REPLACE JOINT SEAL (SILICONE) LF 3.2500 61,100.00 0.000 0 067 ISOLATION JOINT SEAL (SILICONE) LF 3.2500 197,925.00 0.000 0 068 REMOVE CONCRETE PAVEMENT AND BASE CY 40.0000 1,572,000.00 0.000 0 069 GRIND EXISTING CONCRETE SQYD 4.0000 91,600.00 0.000 0 PAVEMENT 070 AGGREGATE BASE (APPROACH SLAB) CY 560.0000 42,560.00 0.000 0 071 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,500.0000 825,000.00 0.000 0 (TYPE R) 072 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,530.0000 318,240.00 0.000 0 (TYPE R MODIFIED) 073 MINOR CONCRETE (MINOR STRUCTURE) CY 3,680.0000 11,776.00 0.000 0 (F) 074 PAVING NOTCH EXTENSION CF 323.0000 125,647.00 0.000 0 075 JOINT SEAL (MR 1/2") LF 82.0000 43,132.00 0.000 0 076 JOINT SEAL (TYPE AL) LF 72.0000 2,232.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 07/22/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-423704 TIME 11:26 AM ESTIMATE NO. 001 BID OPENING 12/17/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/22 R.E. NAME: ALBERT LABRADOR DATE OF THIS ESTIMATE 07/22/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 BRIDGE REMOVAL (PORTION), LOCATION A LS 229,000.0000 229,000.00 0.000 0 078 BRIDGE REMOVAL (PORTION), LOCATION B LS 83,600.0000 83,600.00 0.000 0 079 BRIDGE REMOVAL (PORTION), LOCATION C LS 62,700.0000 62,700.00 0.000 0 080 BRIDGE REMOVAL (PORTION), LOCATION D LS 56,900.0000 56,900.00 0.000 0 081 CLASS 5 PERMEABLE MATERIAL CY 131.0000 28,820.00 0.000 0 082 FILTER FABRIC CLASS D SQYD 6.0000 6,480.00 0.000 0 083 8" PLASTIC PIPE (SCHEDULE 40) LF 67.2500 2,017.50 0.000 0 084 CLASS 4 PERMEABLE MATERIAL CY 156.0000 26,520.00 0.000 0 085 MODIFIED OBSERVATION WELL EA 1,370.0000 32,880.00 0.000 0 086 18" SLOTTED CORRUGATED STEEL PIPE LF 219.0000 19,929.00 0.000 0 (.064" THICK) 087 4" SLOTTED PLASTIC PIPE UNDERDRAIN LF 21.5000 28,595.00 0.000 0 088 8" PERFORATED PLASTIC PIPE LF 840.0000 20,160.00 0.000 0 (SCHEDULE 40) 089 3" PLASTIC PIPE (EDGE DRAIN) LF 25.2500 406,525.00 0.000 0 090 3" PLASTIC PIPE (EDGE DRAIN OUTLET) LF 123.5000 133,380.00 0.000 0 091 36" PRECAST CONCRETE PIPE INLET LF 860.0000 14,620.00 0.000 0 092 MODIFY INLET EA 5,010.0000 95,190.00 0.000 0 093 CLEANING, INSPECTING, AND PREPARING LF 60.0000 4,800.00 0.000 0 CULVERT (LF) 094 CONCRETE INVERT PAVING CY 6,310.0000 63,100.00 0.000 0 095 ROCK SLOPE PROTECTION CY 365.0000 372,300.00 0.000 0 (60 LB, CLASS II, METHOD B) (CY) 096 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 17.2500 3,105.00 0.000 0 097 DETECTABLE WARNING SURFACE SQFT 50.0000 850.00 0.000 0 098 MINOR CONCRETE (CURB, SIDEWALK AND CY 1,390.0000 5,560.00 0.000 0 CURB RAMP) 099 PRE/POST CONSTRUCTION SURVEYS EA 3,750.0000 3,750.00 0.000 0 100 MISCELLANEOUS IRON AND STEEL LB 3.0000 10,107.00 0.000 0 (F) 101 PAVEMENT MARKER EA 15.5000 60,605.00 0.000 0 (RETROREFLECTIVE-RECESSED) 102 TREATMENT BEST MANAGEMENT EA 200.0000 2,400.00 0.000 0 PRACTICE MARKER 103 REMOVE ROADSIDE SIGN EA 95.0000 2,375.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 07/22/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-423704 TIME 11:26 AM ESTIMATE NO. 001 BID OPENING 12/17/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/22 R.E. NAME: ALBERT LABRADOR DATE OF THIS ESTIMATE 07/22/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 FURNISH LAMINATED PANEL SIGN (1"-TYPE B) SQFT 26.0000 14,040.00 0.000 0 105 FURNISH LAMINATED PANEL SIGN SQFT 28.0000 6,160.00 0.000 0 (2 1/2"-TYPE H) 106 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.5000 2,520.00 0.000 0 (0.063"-UNFRAMED) 107 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 11.0000 4,070.00 0.000 0 (0.080"-UNFRAMED) 108 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 17.5000 1,925.00 0.000 0 (0.063"-FRAMED) 109 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.0000 3,960.00 0.000 0 (0.080"-FRAMED) 110 ROADSIDE SIGN - ONE POST EA 335.0000 7,705.00 0.000 0 111 ROADSIDE SIGN - TWO POST EA 640.0000 2,560.00 0.000 0 112 SIGN POST SUPPORT SYSTEM EA 3,250.0000 9,750.00 0.000 0 113 INSTALL ROADSIDE SIGN PANEL ON EA 85.0000 4,505.00 0.000 0 EXISTING POST 114 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 51.0000 409,530.00 0.000 0 115 DOUBLE MIDWEST GUARDRAIL SYSTEM LF 66.0000 47,520.00 0.000 0 (STEEL POST) 116 TRANSITION RAILING (TYPE WB-31) EA 5,460.0000 54,600.00 0.000 0 117 RAIL TENSIONING ASSEMBLY EA 880.0000 4,400.00 0.000 0 118 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,130.0000 5,650.00 0.000 0 119 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 5,000.0000 40,000.00 0.000 0 120 MAX-TENSION MEDIAN TERMINAL SYSTEM EA 13,700.0000 68,500.00 0.000 0 121 CONCRETE BARRIER (TYPE 842 MODIFIED) LF 251.0000 598,886.00 0.000 0 (F) 122 REMOVE GUARDRAIL LF 7.7500 49,910.00 0.000 0 123 SALVAGE METAL BRIDGE RAILING LF 16.5000 36,531.00 0.000 0 124 REMOVE PAINTED TRAFFIC STRIPE LF 0.4100 215,660.00 0.000 0 125 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.7800 19,734.00 0.000 0 126 12" RUMBLE STRIP STA 72.0000 36,720.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 127 12" RUMBLE STRIP STA 89.5000 34,010.00 0.000 0 (CONCRETE PAVEMENT) 128 THERMOPLASTIC PAVEMENT MARKING SQFT 16.5000 40,095.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (RECESSED) 129 6" METHYL METHACRYLATE PAINT LF 3.6500 419,750.00 0.000 0 TRAFFIC STRIPE (RECESSED) PROGRAM CAS145 PAGE 6 DATE 07/22/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-423704 TIME 11:26 AM ESTIMATE NO. 001 BID OPENING 12/17/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/22 R.E. NAME: ALBERT LABRADOR DATE OF THIS ESTIMATE 07/22/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 130 6" METHYL METHACRYLATE PAINT LF 3.1000 2,139.00 0.000 0 TRAFFIC STRIPE (RECESSED, BROKEN 17-7) 131 6" METHYL METHACRYLATE PAINT LF 1.5500 158,100.00 0.000 0 TRAFFIC STRIPE (RECESSED, BROKEN 36-12) 132 8" METHYL METHACRYLATE PAINT LF 10.2500 2,972.50 0.000 0 TRAFFIC STRIPE (RECESSED) 133 12" METHYL METHACRYLATE PAINT LF 8.3000 27,473.00 0.000 0 TRAFFIC STRIPE (RECESSED) 134 CONTRAST STRIPE PAINT (1-COAT) LF 0.3100 43,090.00 0.000 0 135 SUBSURFACE LOCATOR LS 6,120.0000 6,120.00 0.000 0 136 CENSUS SYSTEM LS 167,300.0000 167,300.00 0.000 0 137 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 PROGRAM CAS145 PAGE 7 DATE 07/22/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-423704 TIME 11:26 AM ESTIMATE NO. 001 BID OPENING 12/17/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/22 R.E. NAME: ALBERT LABRADOR DATE OF THIS ESTIMATE 07/22/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 48,235.00 48,235.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 48,235.00 48,235.00 138 MOBILIZATION LS 3,585,018.0000 3,585,018.00 0.000 0 ORIGINAL CONTRACT AMOUNT 41,973,000.00 TOTAL WORK COMPLETED 48,235.00 48,235.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 48,235.00 48,235.00 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 05/03/22 400 06/27/22 00/00/00 02/21/24 8 9 0 0 0% 2% PROGRESS IS SATISFACTORY ALBERT LABRADOR RESIDENT ENGINEER