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 08/23/18 EST. NO. 002 TIME 08:53 AM R.E. NAME: ARJUN SUNED1 01-0G6804 --------------------------------------------------------------------------- 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 08/23/18 EST. NO. 002 TIME 08:53 AM R.E. NAME: ARJUN SUNED1 01-0G6804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE PERFORMANCE WITHHOLD -10,000.00 002 -10,000.00 -10,000.00 TOTAL DEDUCTIONS -10,000.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 08/23/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0G6804 TIME 08:53 AM ESTIMATE NO. 002 BID OPENING 03/06/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/18 R.E. NAME: ARJUN SUNED1 DATE OF THIS ESTIMATE 08/23/18 LOCATION PROGRESS ESTIMATE 01-MEN-253-0.0/17.2 ----------------- GRANITE CONSTRUCTION COMPANY IN MENDOCINO COUNTY NEAR BOONVILLE 1324 SOUTH STATE ST FROM 0.5 MILE WEST OF ANDERSON UKIAH CA 95482 CREEK BRIDGE TO ROUTE 253/101 SEPARATION FED. AID NO. ACST-P253(107)E HMA OVERLAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,475.0000 2,475.00 0.500 1,237.50 1.000 2,475 002 CONSTRUCTION AREA SIGNS LS 7,300.0000 7,300.00 0.200 1,460.00 0.700 5,110 003 TRAFFIC CONTROL SYSTEM LS 975,000.0000 975,000.00 0.500 487,500.00 0.650 633,750 004 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 5.0000 3,300.00 625.000 3,125.00 630.000 3,150 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 7,000.0000 7,000.00 0.500 3,500.00 0.650 4,550 006 JOB SITE MANAGEMENT LS 15,000.0000 15,000.00 0.500 7,500.00 0.650 9,750 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 580.0000 580.00 0.750 435 008 TEMPORARY CONCRETE WASHOUT LS 350.0000 350.00 0.000 0 009 TREATED WOOD WASTE LB 0.0900 4,095.00 12,280.000 1,105.20 12,280.000 1,105 010 SHOULDER BACKING TON 70.0000 101,500.00 0.000 0 011 IMPORTED BORROW (TON) TON 70.0000 15,400.00 0.000 0 012 SAND COVER (SEAL) TON 200.0000 140,000.00 800.000 160,000.00 800.000 160,000 013 ASPHALT-RUBBER BINDER TON 390.0000 273,000.00 571.760 222,986.40 571.760 222,986 014 ASPHALTIC EMULSION (FOG SEAL COAT) TON 1,250.0000 86,250.00 78.745 98,431.25 78.745 98,431 015 PRECOATED SCREENINGS TON 70.0000 338,100.00 3,729.360 261,055.20 3,729.360 261,055 016 MICRO-SURFACING TON 70.0000 305,200.00 0.000 0 017 HOT MIX ASPHALT (TYPE A) TON 113.0000 4,813,800.00 22,941.500 2,592,389.50 43,073.370 4,867,290 018 DATA CORE LS 5,000.0000 5,000.00 0.500 2,500.00 0.950 4,750 019 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 2.2500 18,090.00 0.000 0 020 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 2.2500 1,080.00 0.000 0 021 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 2.2500 10,957.50 0.000 0 022 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 2.2500 2,610.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 08/23/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0G6804 TIME 08:53 AM ESTIMATE NO. 002 BID OPENING 03/06/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/18 R.E. NAME: ARJUN SUNED1 DATE OF THIS ESTIMATE 08/23/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PLACE HOT MIX ASPHALT SQYD 75.0000 11,250.00 0.000 0 (MISCELLANEOUS AREA) 024 TACK COAT TON 525.0000 57,750.00 43.800 22,995.00 93.300 48,982 025 REMOVE ASPHALT CONCRETE DIKE LF 1.6000 23,360.00 934.000 1,494.40 934.000 1,494 026 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.5000 637,500.00 135,799.000 339,497.50 250,549.000 626,372 027 ADJUST FRAME AND COVER TO GRADE EA 900.0000 18,900.00 0.000 0 028 ADJUST FRAME AND GRATE TO GRADE EA 2,100.0000 4,200.00 0.000 0 029 ADJUST MANHOLE TO GRADE EA 2,100.0000 2,100.00 0.000 0 030 REMOVE PAVEMENT MARKER EA 0.0100 75.90 4,174.000 41.74 7,590.000 75 031 RESET MARKERS AND DELINEATORS EA 40.0000 1,880.00 0.000 0 032 GUARD RAILING DELINEATOR EA 15.0000 3,600.00 34.000 510.00 34.000 510 033 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.8000 26,496.00 0.000 0 034 PAVEMENT MARKER EA 9.0000 18,630.00 0.000 0 (RETROREFLECTIVE-RECESSED) 035 RESET ROADSIDE SIGN (ONE POST) EA 70.0000 210.00 0.000 0 036 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 23.5000 153,925.00 862.500 20,268.75 862.500 20,268 037 MIDWEST GUARDRAIL SYSTEM (7' STEEL POST) LF 31.0000 13,640.00 0.000 0 038 VEGETATION CONTROL (MINOR CONCRETE) SQYD 55.0000 8,800.00 0.000 0 039 VEGETATION CONTROL (FIBER MAT) SQYD 36.5000 137,970.00 0.000 0 040 TRANSITION RAILING (TYPE WB-31) EA 4,000.0000 56,000.00 8.000 32,000.00 8.000 32,000 041 END ANCHOR ASSEMBLY (TYPE SFT) EA 750.0000 3,000.00 0.000 0 042 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,000.0000 36,000.00 5.000 15,000.00 5.000 15,000 043 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,500.0000 60,000.00 4.000 10,000.00 4.000 10,000 044 REMOVE GUARDRAIL LF 2.2500 19,552.50 1,412.500 3,178.13 1,412.500 3,178 045 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7700 279,510.00 0.000 0 046 8" THERMOPLASTIC TRAFFIC STRIPE LF 3.0000 3,120.00 0.000 0 047 6" THERMOPLASTIC TRAFFIC STRIPE LF 3.0000 960.00 0.000 0 (BROKEN 12-3) 048 THERMOPLASTIC PAVEMENT MARKING SQFT 15.0000 10,800.00 0.000 0 049 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 3.2500 4,517.50 0.000 0 PROGRAM CAS145 PAGE 3 DATE 08/23/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0G6804 TIME 08:53 AM ESTIMATE NO. 002 BID OPENING 03/06/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/18 R.E. NAME: ARJUN SUNED1 DATE OF THIS ESTIMATE 08/23/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 12.0000 2,040.00 0.000 0 051 MODIFYING EXISTING ELECTRICAL SYSTEM LS 10,395.0000 10,395.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 08/23/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0G6804 TIME 08:53 AM ESTIMATE NO. 002 BID OPENING 03/06/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/18 R.E. NAME: ARJUN SUNED1 DATE OF THIS ESTIMATE 08/23/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 4,287,775.57 7,032,721.04 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 4,287,775.57 7,032,721.04 052 MOBILIZATION LS 558,000.0000 558,000.00 0.050 27,900.00 1.000 558,000 ORIGINAL CONTRACT AMOUNT 9,290,269.40 TOTAL WORK COMPLETED 4,315,675.57 7,590,721.04 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -10,000.00 -10,000.00 TOTAL 4,305,675.57 7,580,721.04 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 04/09/18 66 07/09/18 07/09/18 10/10/18 30 1 10 0 79% 39% PROGRESS IS SATISFACTORY ARJUN SUNED1 RESIDENT ENGINEER PROGRAM CAS145 DATE 08/23/18