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 09/21/20 EST. NO. 001 TIME 11:30 AM R.E. NAME: ROOZBEH HADIPOUR 01-0F4404 --------------------------------------------------------------------------- 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 09/21/20 EST. NO. 001 TIME 11:30 AM R.E. NAME: ROOZBEH HADIPOUR 01-0F4404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 09/21/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0F4404 TIME 11:30 AM ESTIMATE NO. 001 BID OPENING 04/15/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/20 R.E. NAME: ROOZBEH HADIPOUR DATE OF THIS ESTIMATE 09/21/20 LOCATION PROGRESS ESTIMATE 01-MEN-1-0.0/15.0 ----------------- GRANITE CONSTRUCTION COMPANY IN MENDOCINO COUNTY NEAR POINT 1324 S. STATE STREET; ARENA FROM SONOMA COUNTY LINE TO UKIAH CA 95482 0.1 MILE SOUTH OF MILL ST FED. AID NO. N O N E CAPM ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,500.0000 3,500.00 0.800 2,800.00 0.800 2,800 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,000.0000 5,000.00 0.500 2,500.00 0.500 2,500 003 TIME-RELATED OVERHEAD (LS) LS 97,500.0000 97,500.00 0.230 22,425.00 0.230 22,425 004 CONSTRUCTION AREA SIGNS LS 11,850.0000 11,850.00 0.300 3,555.00 0.300 3,555 005 TRAFFIC CONTROL SYSTEM LS 831,000.0000 831,000.00 0.230 191,130.00 0.230 191,130 006 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 3.5000 6,265.00 895.000 3,132.50 895.000 3,132 007 PORTABLE RADAR SPEED FEEDBACK SIGN LS 16,800.0000 16,800.00 0.600 10,080.00 0.600 10,080 SYSTEMS 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 14,400.0000 14,400.00 0.600 8,640.00 0.600 8,640 009 JOB SITE MANAGEMENT LS 7,500.0000 7,500.00 0.300 2,250.00 0.300 2,250 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 700.0000 700.00 0.750 525.00 0.750 525 011 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 3,800.00 19.000 3,800.00 19.000 3,800 012 TEMPORARY FIBER ROLL LF 5.0300 1,006.00 0.000 0 013 TEMPORARY SILT FENCE LF 5.0000 1,000.00 0.000 0 014 STREET SWEEPING LS 75,000.0000 75,000.00 0.250 18,750.00 0.250 18,750 015 TREATED WOOD WASTE LB 0.1000 2,740.00 0.000 0 016 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 30,330.0000 30,330.00 0.300 9,099.00 0.300 9,099 017 TEMPORARY HIGH-VISIBILITY FENCE LF 6.5000 5,200.00 0.000 0 018 ROADWAY EXCAVATION CY 60.0000 9,600.00 0.000 0 019 SHOULDER BACKING TON 122.0000 200,080.00 0.000 0 020 CLASS 2 AGGREGATE BASE (CY) CY 180.0000 16,560.00 0.000 0 021 CRACK TREATMENT LNMI 5,500.0000 165,000.00 9.000 49,500.00 9.000 49,500 022 HOT MIX ASPHALT (TYPE A) TON 162.0000 6,204,600.00 8,591.400 1,391,806.80 8,591.400 1,391,806 PROGRAM CAS145 PAGE 2 DATE 09/21/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0F4404 TIME 11:30 AM ESTIMATE NO. 001 BID OPENING 04/15/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/20 R.E. NAME: ROOZBEH HADIPOUR DATE OF THIS ESTIMATE 09/21/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ASPHALT BINDER TON 1,000.0000 200.00 0.000 0 (GEOSYNTHETIC PAVEMENT INTERLAYER) 024 GEOSYNTHETIC PAVEMENT INTERLAYER SQYD 17.0000 5,780.00 0.000 0 (PAVING FABRIC) 025 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 1.4000 21,000.00 0.000 0 026 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.4000 9,800.00 0.000 0 027 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.4000 4,200.00 0.000 0 028 PLACE HOT MIX ASPHALT SQYD 75.0000 2,850.00 0.000 0 (MISCELLANEOUS AREA) 029 TACK COAT TON 1,225.3600 171,550.40 8.000 9,802.88 8.000 9,802 030 REMOVE ASPHALT CONCRETE DIKE LF 4.0000 99,600.00 3,578.000 14,312.00 3,578.000 14,312 031 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.4000 911,200.00 60,000.000 204,000.00 60,000.000 204,000 032 ADJUST FRAME AND COVER TO GRADE EA 750.0000 20,250.00 0.000 0 033 ADJUST FRAME AND GRATE TO GRADE EA 2,500.0000 47,500.00 0.000 0 034 ADJUST MANHOLE TO GRADE EA 2,000.0000 14,000.00 0.000 0 035 REMOVE PAVEMENT MARKER EA 0.8000 4,608.00 1,728.000 1,382.40 1,728.000 1,382 036 RESET MARKERS AND DELINEATORS EA 50.0000 3,300.00 0.000 0 037 DELINEATOR (CLASS 1) EA 35.0000 910.00 0.000 0 038 DELINEATOR (CLASS 2) EA 40.0000 840.00 0.000 0 039 GUARD RAILING DELINEATOR EA 12.0000 1,800.00 0.000 0 040 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 18,750.00 0.000 0 041 OBJECT MARKER (TYPE N) EA 40.0000 280.00 0.000 0 042 OBJECT MARKER (TYPE P) EA 40.0000 600.00 0.000 0 043 OBJECT MARKER (TYPE L-1) EA 40.0000 1,160.00 0.000 0 044 REMOVE ROADSIDE SIGN EA 150.0000 4,650.00 0.000 0 045 REMOVE ROADSIDE SIGN PANEL EA 75.0000 18,000.00 0.000 0 046 RESET ROADSIDE SIGN (TWO POST) EA 600.0000 600.00 0.000 0 047 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 11.2500 5,850.00 0.000 0 (0.063"-UNFRAMED) 048 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 11.8500 545.10 0.000 0 (0.080"-UNFRAMED) 049 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.6000 348.60 0.000 0 (0.063"-FRAMED) PROGRAM CAS145 PAGE 3 DATE 09/21/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0F4404 TIME 11:30 AM ESTIMATE NO. 001 BID OPENING 04/15/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/20 R.E. NAME: ROOZBEH HADIPOUR DATE OF THIS ESTIMATE 09/21/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 ROADSIDE SIGN - ONE POST EA 350.0000 10,500.00 0.000 0 051 ROADSIDE SIGN - TWO POST EA 700.0000 6,300.00 0.000 0 052 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 75.0000 2,475.00 0.000 0 METHOD) 053 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 8.9000 8,188.00 0.000 0 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE (XI) 054 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.5000 1,520.00 0.000 0 (0.080"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 055 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.2500 1,995.00 0.000 0 (0.063"-FRAMED) FOR RETROREFLECTIVE SHEETING(TYPE XI) 056 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.4000 2,310.00 0.000 0 0.080"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 057 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 3.5000 4,760.00 0.000 0 058 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 26.0000 29,120.00 0.000 0 059 MIDWEST GUARDRAIL SYSTEM (8' POST) LF 28.0000 7,560.00 0.000 0 060 VEGETATION CONTROL MAT (FIBER) SQYD 63.0000 77,490.00 0.000 0 061 TRANSITION RAILING (TYPE WB-31) EA 3,400.0000 17,000.00 0.000 0 062 END ANCHOR ASSEMBLY (TYPE SFT) EA 650.0000 5,200.00 0.000 0 063 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,200.0000 28,800.00 0.000 0 064 REMOVE GUARDRAIL LF 2.0000 3,920.00 0.000 0 065 ADJUST GUARDRAIL LF 4.0000 4,320.00 0.000 0 066 THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 7,160.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 067 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 4,320.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 18-12) 068 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 1,372.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 069 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 200,900.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 070 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 2,330.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 071 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 5,370.00 537.000 1,611.00 537.000 1,611 072 12" RUMBLE STRIP STA 70.0000 15,400.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 073 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 0.300 150.00 0.300 150 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 4 DATE 09/21/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0F4404 TIME 11:30 AM ESTIMATE NO. 001 BID OPENING 04/15/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/20 R.E. NAME: ROOZBEH HADIPOUR DATE OF THIS ESTIMATE 09/21/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,951,251.58 1,951,251.58 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,951,251.58 1,951,251.58 074 MOBILIZATION LS 932,000.0000 932,000.00 0.750 699,000.00 0.750 699,000 ORIGINAL CONTRACT AMOUNT 10,460,413.10 TOTAL WORK COMPLETED 2,650,251.58 2,650,251.58 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 2,650,251.58 2,650,251.58 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 06/09/20 75 06/25/20 06/25/20 12/15/20 12 48 0 0 25% 16% PROGRESS IS SATISFACTORY ROOZBEH HADIPOUR RESIDENT ENGINEER PROGRAM CAS145 DATE 09/21/20