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 06/20/17 EST. NO. 007 TIME 01:11 PM R.E. NAME: KRAFT, DAN 01-0G0904 --------------------------------------------------------------------------- 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 0028 17,250.00 E.W. @ F.A.(+) 061617 N 28 0 010 0012 159,850.00 E.W. @ F.A.(+) 061617 N 1-10 0 177,100.00 TOTAL THIS ESTIMATE 298,115.07 TOTAL PREVIOUS ESTIMATE 475,215.07 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 06/20/17 EST. NO. 007 TIME 01:11 PM R.E. NAME: KRAFT, DAN 01-0G0904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE DVBE VIOLATION -2,250.00 002 0.00 -2,250.00 TOTAL DEDUCTIONS 0.00 -2,250.00 PROGRAM CAS145 PAGE 1 DATE 06/20/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0G0904 TIME 01:11 PM ESTIMATE NO. 007 BID OPENING 08/24/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/17 R.E. NAME: KRAFT, DAN DATE OF THIS ESTIMATE 06/20/17 LOCATION PROGRESS ESTIMATE 01-MEN-20-33.6/R38.5 ----------------- GRANITE CONSTRUCTION COMPANY IN MENDOCINO COUNTY NEAR CALPELLA 1324 S. STATE STREET FROM RUSSIAN RIVER BRIDGE AND UKIAH CA 95482 OVERHEAD TO 0.2 MILE EAST OF COLD CREEK (#2) BRIDGE NO 10-0041 FED. AID NO. N O N E RHMA OVERLAY ------------------------------------------------------------------------------------------------------------------------------------ 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 0.100 300.00 1.000 3,000 002 CONSTRUCTION AREA SIGNS LS 3,000.0000 3,000.00 0.250 750.00 1.000 3,000 003 TRAFFIC CONTROL SYSTEM LS 108,183.0000 108,183.00 0.160 17,309.28 1.000 108,183 004 RESET CHANNELIZER (SURFACE MOUNTED) EA 20.0000 600.00 0.000 0 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 6,000.0000 6,000.00 0.160 960.00 1.000 6,000 006 JOB SITE MANAGEMENT LS 2,000.0000 2,000.00 0.180 360.00 1.000 2,000 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 625.0000 625.00 0.250 156.25 1.000 625 008 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.5600 5,824.00 4,304.000 2,410 009 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.2600 4,497.40 1,033.000 2,334 010 RESET OBJECT MARKER EA 100.0000 100.00 0.000 0 011 RESET ROADSIDE SIGN (ONE POST) EA 325.0000 1,625.00 1.000 325.00 1.000 325 012 RESET ROADSIDE SIGN (TWO POST) EA 525.0000 525.00 0.000 0 013 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 7.0000 37,100.00 4,355.000 30,485 014 SHOULDER BACKING TON 50.0000 17,000.00 488.880 24,444 015 PREPAVING INERTIAL PROFILER LS 10,000.0000 10,000.00 1.000 10,000 016 PREPAVING GRINDING DAY EA 14,000.0000 140,000.00 7.000 98,000 017 HOT MIX ASPHALT (TYPE A) TON 137.0000 146,590.00 2,214.580 303,397 018 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 134.0000 1,433,800.00 9,780.530 1,310,591 019 CENTERLINE RUMBLE STRIP STA 46.0000 12,880.00 130.000 5,980.00 370.000 17,020 020 DATA CORE LS 7,500.0000 7,500.00 1.000 7,500.00 1.000 7,500 021 PLACE HOT MIX ASPHALT SQYD 9.0000 13,590.00 0.000 0 (MISCELLANEOUS AREA) 022 TACK COAT TON 450.0000 18,900.00 62.250 28,012 PROGRAM CAS145 PAGE 2 DATE 06/20/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0G0904 TIME 01:11 PM ESTIMATE NO. 007 BID OPENING 08/24/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/17 R.E. NAME: KRAFT, DAN DATE OF THIS ESTIMATE 06/20/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4500 51,750.00 47,656.000 21,445.20 118,935.000 53,520 024 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.9000 4,680.00 4,081.000 3,672.90 5,241.000 4,716 025 THERMOPLASTIC PAVEMENT MARKING SQFT 7.9000 16,511.00 1,102.000 8,705.80 2,230.000 17,617 026 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2400 88.80 370.000 88 (BROKEN 12-3) 027 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2400 2,976.00 5,328.000 1,278.72 17,274.000 4,145 (BROKEN 36-12) 028 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2400 76.80 -119.000 -28.56 201.000 48 (BROKEN 17-7) 029 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.2600 2,599.00 1,028.000 2,323.28 1,028.000 2,323 030 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.3900 9,458.10 2,806.000 9,512.34 2,806.000 9,512 031 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,500.0000 2,500.00 0.180 450.00 1.000 2,500 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 06/20/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0G0904 TIME 01:11 PM ESTIMATE NO. 007 BID OPENING 08/24/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/17 R.E. NAME: KRAFT, DAN DATE OF THIS ESTIMATE 06/20/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 81,000.21 2,051,800.87 ADJUSTMENT OF COMPENSATION 0.00 -29,402.58 EXTRA WORK 177,100.00 504,617.65 SUBTOTAL AMOUNT EARNED 258,100.21 2,527,015.94 ORIGINAL CONTRACT AMOUNT 2,063,979.10 TOTAL WORK COMPLETED 258,100.21 2,527,015.94 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -2,250.00 TOTAL 258,100.21 2,524,765.94 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 10/06/16 40 10/21/16 10/21/16 06/22/17 38 125 2 0 97% 90% PROGRESS IS SATISFACTORY KRAFT, DAN RESIDENT ENGINEER PROGRAM CAS145 DATE 06/20/17