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 07/08/21 EST. NO. 008 TIME 01:17 PM 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 --------------------------------------------------------------------------- 006 0001 53,011.89 A.C. @ U.P.(+) 031221 N 0034.0 013 0001 21,658.35 A.C. @ L.S.(+) 051921 N 0035.0 74,670.24 TOTAL THIS ESTIMATE 613,037.50 TOTAL PREVIOUS ESTIMATE 687,707.74 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 07/08/21 EST. NO. 008 TIME 01:17 PM R.E. NAME: ROOZBEH HADIPOUR 01-0F4404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING CEM4401 2020 -10,000.00 007 MISSING CEM4401 2021 -10,000.00 007 RCVD CEM 4401 2020 10,000.00 008 RCVD CEM 4401 2021 10,000.00 008 20,000.00 0.00 EQUAL EMPLOYMENT OPPORTUNITY MISSING CEM2402 S -10,000.00 007 RCVD CEM 2402S 10,000.00 008 10,000.00 0.00 TOTAL DEDUCTIONS 30,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 07/08/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0F4404 TIME 01:17 PM ESTIMATE NO. 008 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 03/24/21 R.E. NAME: ROOZBEH HADIPOUR DATE OF THIS ESTIMATE 07/08/21 LOCATION RERUN FINAL 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 1.000 3,500 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,000.0000 5,000.00 1.000 5,000 003 TIME-RELATED OVERHEAD (LS) LS 97,500.0000 97,500.00 1.000 97,500 004 CONSTRUCTION AREA SIGNS LS 11,850.0000 11,850.00 1.000 11,850 005 TRAFFIC CONTROL SYSTEM LS 831,000.0000 831,000.00 1.000 831,000 006 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 3.5000 6,265.00 1,790.000 6,265 007 PORTABLE RADAR SPEED FEEDBACK SIGN LS 16,800.0000 16,800.00 1.000 16,800 SYSTEMS 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 14,400.0000 14,400.00 1.000 14,400 009 JOB SITE MANAGEMENT LS 7,500.0000 7,500.00 1.000 7,500 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 700.0000 700.00 1.000 700 011 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 3,800.00 19.000 3,800 012 TEMPORARY FIBER ROLL LF 5.0300 1,006.00 200.000 1,006 013 TEMPORARY SILT FENCE LF 5.0000 1,000.00 0.000 0 014 STREET SWEEPING LS 75,000.0000 75,000.00 1.000 75,000 015 TREATED WOOD WASTE LB 0.1000 2,740.00 24,940.000 2,494 016 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 30,330.0000 30,330.00 1.000 30,330 017 TEMPORARY HIGH-VISIBILITY FENCE LF 6.5000 5,200.00 800.000 5,200 018 ROADWAY EXCAVATION CY 60.0000 9,600.00 181.000 10,860 019 SHOULDER BACKING TON 122.0000 200,080.00 4,354.450 531,242 020 CLASS 2 AGGREGATE BASE (CY) CY 180.0000 16,560.00 102.000 18,360 021 CRACK TREATMENT LNMI 5,500.0000 165,000.00 30.000 165,000 022 HOT MIX ASPHALT (TYPE A) TON 162.0000 6,204,600.00 36,129.000 5,852,898 PROGRAM CAS145 PAGE 2 DATE 07/08/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0F4404 TIME 01:17 PM ESTIMATE NO. 008 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 03/24/21 R.E. NAME: ROOZBEH HADIPOUR DATE OF THIS ESTIMATE 07/08/21 ------------------------------------------------------------------------------------------------------------------------------------ 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 0.200 200 (GEOSYNTHETIC PAVEMENT INTERLAYER) 024 GEOSYNTHETIC PAVEMENT INTERLAYER SQYD 17.0000 5,780.00 215.000 3,655 (PAVING FABRIC) 025 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 1.4000 21,000.00 12,931.000 18,103 026 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.4000 9,800.00 7,618.000 10,665 027 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.4000 4,200.00 553.000 774 028 PLACE HOT MIX ASPHALT SQYD 75.0000 2,850.00 26.470 1,985 (MISCELLANEOUS AREA) 029 TACK COAT TON 1,225.3600 171,550.40 81.080 99,352 030 REMOVE ASPHALT CONCRETE DIKE LF 4.0000 99,600.00 21,072.000 84,288 031 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.4000 911,200.00 1,119.940 3,807.80 257,992.940 877,176 032 ADJUST FRAME AND COVER TO GRADE EA 750.0000 20,250.00 19.000 14,250 033 ADJUST FRAME AND GRATE TO GRADE EA 2,500.0000 47,500.00 3.000 7,500 034 ADJUST MANHOLE TO GRADE EA 2,000.0000 14,000.00 5.000 10,000 035 REMOVE PAVEMENT MARKER EA 0.8000 4,608.00 5,760.000 4,608 036 RESET MARKERS AND DELINEATORS EA 50.0000 3,300.00 66.000 3,300 037 DELINEATOR (CLASS 1) EA 35.0000 910.00 26.000 910 038 DELINEATOR (CLASS 2) EA 40.0000 840.00 21.000 840 039 GUARD RAILING DELINEATOR EA 12.0000 1,800.00 110.000 1,320 040 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 18,750.00 6,239.000 18,717 041 OBJECT MARKER (TYPE N) EA 40.0000 280.00 7.000 280 042 OBJECT MARKER (TYPE P) EA 40.0000 600.00 15.000 600 043 OBJECT MARKER (TYPE L-1) EA 40.0000 1,160.00 29.000 1,160 044 REMOVE ROADSIDE SIGN EA 150.0000 4,650.00 31.000 4,650 045 REMOVE ROADSIDE SIGN PANEL EA 75.0000 18,000.00 240.000 18,000 046 RESET ROADSIDE SIGN (TWO POST) EA 600.0000 600.00 1.000 600 047 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 11.2500 5,850.00 532.000 5,985 (0.063"-UNFRAMED) 048 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 11.8500 545.10 46.000 545 (0.080"-UNFRAMED) 049 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.6000 348.60 21.000 348 (0.063"-FRAMED) PROGRAM CAS145 PAGE 3 DATE 07/08/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0F4404 TIME 01:17 PM ESTIMATE NO. 008 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 03/24/21 R.E. NAME: ROOZBEH HADIPOUR DATE OF THIS ESTIMATE 07/08/21 ------------------------------------------------------------------------------------------------------------------------------------ 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 30.000 10,500 051 ROADSIDE SIGN - TWO POST EA 700.0000 6,300.00 9.000 6,300 052 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 8,188.00 920.000 8,188 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE (XI) 054 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.5000 1,520.00 165.000 1,567 (0.080"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 055 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.2500 1,995.00 140.000 1,995 (0.063"-FRAMED) FOR RETROREFLECTIVE SHEETING(TYPE XI) 056 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.4000 2,310.00 150.000 2,310 0.080"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 057 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 3.5000 4,760.00 1,363.800 4,773 058 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 26.0000 29,120.00 941.000 24,466 059 MIDWEST GUARDRAIL SYSTEM (8' POST) LF 28.0000 7,560.00 262.500 7,350 060 VEGETATION CONTROL MAT (FIBER) SQYD 63.0000 77,490.00 774.000 48,762 061 TRANSITION RAILING (TYPE WB-31) EA 3,400.0000 17,000.00 5.000 17,000 062 END ANCHOR ASSEMBLY (TYPE SFT) EA 650.0000 5,200.00 9.000 5,850 063 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,200.0000 28,800.00 10.000 32,000 064 REMOVE GUARDRAIL LF 2.0000 3,920.00 1,815.500 3,631 065 ADJUST GUARDRAIL LF 4.0000 4,320.00 800.000 3,200 066 THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 7,160.00 1,767.700 7,070 (ENHANCED WET NIGHT VISIBILITY) 067 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 4,320.00 10,649.000 4,259 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 18-12) 068 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 1,372.00 4,404.000 1,761 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 069 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 200,900.00 293,124.000 205,186 (ENHANCED WET NIGHT VISIBILITY) 070 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 2,330.00 2,712.000 2,712 (ENHANCED WET NIGHT VISIBILITY) 071 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 5,370.00 1,831.700 5,495 072 12" RUMBLE STRIP STA 70.0000 15,400.00 227.280 15,909 (ASPHALT CONCRETE PAVEMENT) 073 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 1.000 500 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 4 DATE 07/08/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0F4404 TIME 01:17 PM ESTIMATE NO. 008 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 03/24/21 R.E. NAME: ROOZBEH HADIPOUR DATE OF THIS ESTIMATE 07/08/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 3,807.80 9,301,307.14 ADJUSTMENT OF COMPENSATION 74,670.24 97,948.81 EXTRA WORK 0.00 589,758.93 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 78,478.04 9,989,014.88 074 MOBILIZATION LS 932,000.0000 932,000.00 1.000 932,000 ORIGINAL CONTRACT AMOUNT 10,460,413.10 TOTAL WORK COMPLETED 78,478.04 10,921,014.88 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 30,000.00 0.00 TOTAL 108,478.04 10,921,014.88 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 06/09/20 75 06/25/20 06/25/20 03/24/21 85 100 14 0 100% 100% ROOZBEH HADIPOUR RESIDENT ENGINEER PROGRAM CAS145 DATE 07/08/21