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 08/24/26 EST. NO. 023 TIME 11:16 AM R.E. NAME: TISELL, STEVE 01-0H1504 --------------------------------------------------------------------------- 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 0002 370,791.41 A.C. @ L.S.(+) 082026 N 0001.1 370,791.41 TOTAL THIS ESTIMATE 328,409.11 TOTAL PREVIOUS ESTIMATE 699,200.52 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 08/24/26 EST. NO. 023 TIME 11:16 AM R.E. NAME: TISELL, STEVE 01-0H1504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE FHWA 1391 WITHHOLD -10,000.00 001 RELEASE FHWA W/HOLD 10,000.00 007 0.00 0.00 LABOR COMPLIANCE VIOLATION PER 8/24 LTR DEDUCT -10,000.00 001 PER 10/24 LTR DEDUCT -10,000.00 004 PER 11/24 DEDUCT -10,000.00 005 DEDUCT LTR 12/24 -10,000.00 006 DEDUCT LTTR 1/25 10,000.00 006 DEDUCT LTTR 2/25 -1,000.00 006 RTN PER 10/24 LTR 10,000.00 006 PER 3/25 LTR DEDUCT -2,000.00 007 PER 4/25 LTR DEDUCT -1,000.00 008 RELEASE 2/25 DEDUCT 1,000.00 008 RELEASE 3/25 DEDUCT 2,000.00 008 PER 5/25 LTR DEDUCT -1,000.00 009 RELEASE 11/24 DEDUCT 10,000.00 009 RELEASE 4/25 DEDUCT 1,000.00 009 RELEASE 8/24 DEDUCT 10,000.00 009 PER 7/25 LTR DEDUCT -2,000.00 011 PER 8/25 LTR DEDUCT -4,000.00 012 RELEASE 7/25 DEDUCT 2,000.00 012 RELEASE 8/25 DEDUCT 4,000.00 013 PER 10/25 LTR DEDUCT -10,000.00 014 RELEASE 10/25 DEDUCT 10,000.00 015 RELEASE 5/25 DEDUCT 1,000.00 015 PER 12/25 LTR DEDUCT -10,000.00 016 RELEASE 12/25 DEDUCT 10,000.00 018 PER 7/26 LTR DEDUCT -10,000.00 022 PER 8/26 LTR DEDUCT -10,000.00 023 -10,000.00 -20,000.00 TOTAL DEDUCTIONS -10,000.00 -20,000.00 PROGRAM CAS145 PAGE 1 DATE 08/24/26 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0H1504 TIME 11:16 AM ESTIMATE NO. 023 BID OPENING 02/22/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/26 R.E. NAME: TISELL, STEVE DATE OF THIS ESTIMATE 08/24/26 LOCATION PROGRESS ESTIMATE 01-MEN-162-R0.0/25.7 ----------------- GRANITE CONSTRUCTION COMPANY MENDOCINO COUNTY NEAR LONGVALE FROM ROUTE 1324 S. STATE STREET 101 TO 1.1 MILES SOUTH OF POONKINNEY ROAD UKIAH CA 95482 NEAR COVELO FED. AID NO. ACST-P162(44)E HMA, RHMA, AND GEOSYNTHETIC PAVEMENT INTER ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,700.0000 2,700.00 1.000 2,700 002 LEVEL 2 CRITICAL PATH METHOD SCHEDULE LS 4,400.0000 4,400.00 0.750 3,300 003 TIME-RELATED OVERHEAD (LS) LS 470,000.0000 470,000.00 0.150 70,500.00 0.870 408,900 004 DISPUTE RESOLUTION BOARD ON-SITE MEETING EA 6,000.0000 36,000.00 4.000 24,000 005 HOURLY OFF-SITE HR 200.0000 4,000.00 22.250 4,450 DISPUTE-RESOLUTION-BOARD-RELATED TASKS 006 CONSTRUCTION AREA SIGNS LS 12,150.0000 12,150.00 0.750 9,112 007 TRAFFIC CONTROL SYSTEM LS 1,770,000.0000 1,770,000.00 0.150 265,500.00 0.870 1,539,900 008 CHANNELIZER (SURFACE MOUNTED) EA 100.0000 600.00 0.000 0 009 PORTABLE RADAR SPEED FEEDBACK SIGN LS 15,700.0000 15,700.00 0.150 2,355.00 0.870 13,659 SYSTEMS (LS) 010 TEMPORARY BARRIER SYSTEM LF 68.0000 23,120.00 340.000 23,120 011 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 20,200.0000 20,200.00 0.150 3,030.00 0.870 17,574 012 ALTERNATIVE TEMPORARY CRASH CUSHION TL-3 EA 5,000.0000 10,000.00 2.000 10,000 013 JOB SITE MANAGEMENT LS 40,000.0000 40,000.00 0.150 6,000.00 0.870 34,800 014 WATER POLLUTION CONTROL PROGRAM LS 4,155.0000 4,155.00 1.000 4,155 015 MOVE-IN/MOVE-OUT (TEMPORARY EROSION EA 1,400.0000 2,800.00 0.000 0 CONTROL) 016 TEMPORARY HYDRAULIC MULCH SQYD 2.0500 3,772.00 0.000 0 017 TEMPORARY CHECK DAM LF 12.0000 9,240.00 0.000 0 018 TEMPORARY DRAINAGE INLET PROTECTION EA 250.0000 13,750.00 3.000 750 019 TEMPORARY FIBER ROLL LF 8.0000 25,840.00 0.000 0 020 TEMPORARY GRAVEL BAG BERM LF 13.0000 34,060.00 0.000 0 021 TEMPORARY CONCRETE WASHOUT LS 7,000.0000 7,000.00 0.000 0 022 ASBESTOS COMPLIANCE PLAN LS 1,400.0000 1,400.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 08/24/26 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0H1504 TIME 11:16 AM ESTIMATE NO. 023 BID OPENING 02/22/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/26 R.E. NAME: TISELL, STEVE DATE OF THIS ESTIMATE 08/24/26 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TREATED WOOD WASTE LB 0.3300 11,187.00 3,148.000 1,038 024 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 7,600.0000 7,600.00 0.750 5,700 025 DUST CONTROL PLAN (NATURALLY OCCURRING LS 1,100.0000 1,100.00 0.000 0 ASBESTOS) 026 SHOULDER BACKING TON 60.0000 906,000.00 319.140 19,148.40 18,875.000 1,132,500 027 CLASS 2 AGGREGATE BASE (CY) CY 290.0000 43,500.00 99.400 28,826 028 HIGH FRICTION SURFACE TREATMENT SQYD 29.0000 725,000.00 21,487.330 623,132.57 21,487.330 623,132 029 CRACK TREATMENT LNMI 5,672.0000 68,064.00 0.000 0 030 SEGMENT CORRECTION EA 1,670.0000 81,830.00 0.000 0 031 REPLACE ASPHALT CONCRETE SURFACING CY 350.0000 1,116,500.00 1,197.521 419,132 032 HOT MIX ASPHALT (TYPE A) TON 148.0000 13,808,400.00 95,813.060 14,180,332 033 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 192.0000 9,446,400.00 47,846.140 9,186,458 034 ASPHALT BINDER (GEOSYNTHETIC PAVEMENT TON 1.0000 420.00 371.530 371 INTERLAYER) 035 GEOSYNTHETIC PAVEMENT INTERLAYER (PAVING SQYD 1.7800 692,420.00 389,000.000 692,420 FABRIC) 036 DATA CORE LS 27,600.0000 27,600.00 0.750 20,700.00 0.750 20,700 037 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 2.3000 10,281.00 5,001.000 11,502 038 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 2.3000 1,219.00 349.000 802 039 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 2.3000 18,009.00 7,871.000 18,103 040 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 2.3000 621.00 397.000 913 041 PLACE HOT MIX ASPHALT (MISCELLANEOUS SQYD 115.0000 43,700.00 865.400 99,521 AREA) 042 TACK COAT TON 550.0000 148,500.00 192.231 105,727 043 REMOVE ASPHALT CONCRETE DIKE LF 1.5000 19,650.00 13,256.000 19,884 044 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 5.7500 1,696,250.00 295,000.000 1,696,250 045 18" CORRUGATED STEEL PIPE DOWNDRAIN LF 320.0000 15,360.00 8.000 2,560.00 8.000 2,560 (.109" THICK) 046 ENTRANCE TAPER EA 2,700.0000 10,800.00 1.000 2,700.00 1.000 2,700 047 18" DOWNDRAIN SLIP JOINT EA 1,250.0000 5,000.00 1.000 1,250.00 1.000 1,250 048 REMOVE OVERSIDE DRAIN EA 775.0000 3,100.00 1.000 775.00 3.000 2,325 049 ADJUST INLET EA 8,400.0000 25,200.00 2.500 21,000.00 2.500 21,000 PROGRAM CAS145 PAGE 3 DATE 08/24/26 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0H1504 TIME 11:16 AM ESTIMATE NO. 023 BID OPENING 02/22/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/26 R.E. NAME: TISELL, STEVE DATE OF THIS ESTIMATE 08/24/26 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 ADJUST OVERSIDE DRAIN EA 590.0000 2,360.00 0.000 0 051 MINOR CONCRETE (CURB) (CY) CY 2,000.0000 13,000.00 6.500 13,000 052 REMOVE CURB LF 22.0000 5,500.00 243.000 5,346 053 INLET GRATE EA 725.0000 725.00 0.000 0 054 REMOVE PAVEMENT MARKER EA 0.6000 6,984.60 9,312.800 5,587 055 DELINEATOR (CLASS 1) EA 60.0000 3,540.00 59.000 3,540.00 59.000 3,540 056 PAVEMENT MARKER EA 0.8500 2,735.30 0.000 0 (RETROREFLECTIVE-RECESSED) 057 OBJECT MARKER (TYPE N) EA 60.0000 1,020.00 17.000 1,020.00 17.000 1,020 058 OBJECT MARKER (TYPE P) EA 60.0000 240.00 2.000 120.00 2.000 120 059 REMOVE ROADSIDE SIGN EA 100.0000 10,300.00 93.000 9,300.00 93.000 9,300 060 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.0000 10,260.00 566.300 10,193.40 566.300 10,193 (0.063"-UNFRAMED) 061 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.0000 3,360.00 206.500 3,304.00 206.500 3,304 (0.080"-UNFRAMED) 062 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 41.0000 6,150.00 142.800 5,854.80 142.800 5,854 (0.080"-FRAMED) 063 ROADSIDE SIGN - ONE POST EA 570.0000 53,580.00 84.000 47,880.00 84.000 47,880 064 ROADSIDE SIGN - TWO POST EA 1,100.0000 9,900.00 8.000 8,800.00 8.000 8,800 065 INSTALL ROADSIDE SIGN PANEL ON EXISTING EA 300.0000 600.00 2.000 600.00 2.000 600 POST 066 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 35.8000 34,368.00 418.750 14,991.25 1,268.750 45,421 067 MIDWEST GUARDRAIL SYSTEM (8' STEEL POST) LF 41.0000 41,820.00 293.750 12,043.75 368.750 15,118 068 VEGETATION CONTROL (MINOR CONCRETE) SQYD 112.0000 206,080.00 0.000 0 069 VEGETATION CONTROL MAT (RUBBER OR FIBER) SQYD 84.0000 38,640.00 0.000 0 070 TRANSITION RAILING (TYPE WB-31) EA 5,400.0000 32,400.00 6.000 32,400 071 END ANCHOR ASSEMBLY (TYPE SFT-M) EA 1,700.0000 11,900.00 5.000 8,500.00 8.000 13,600 072 ALTERNATIVE IN-LINE TERMINAL TL-3 EA 3,395.0000 27,160.00 1.000 3,395.00 5.000 16,975 073 CONCRETE BARRIER TRANSITION LF 1,500.0000 60,000.00 40.000 60,000 (F) 074 REMOVE GUARDRAIL LF 5.0000 5,050.00 740.000 3,700 075 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 15.0000 4,200.00 0.000 0 WET NIGHT VISIBILITY) 076 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 6,300.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) PROGRAM CAS145 PAGE 4 DATE 08/24/26 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0H1504 TIME 11:16 AM ESTIMATE NO. 023 BID OPENING 02/22/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/26 R.E. NAME: TISELL, STEVE DATE OF THIS ESTIMATE 08/24/26 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.4200 223,440.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 078 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 161,400.00 337,923.840 101,377 079 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 2.0000 9,060.00 0.000 0 (WARRANTY) 080 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 13,000.0000 13,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 081 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 082 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.7500 31,586.25 0.000 0 PROGRAM CAS145 PAGE 5 DATE 08/24/26 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0H1504 TIME 11:16 AM ESTIMATE NO. 023 BID OPENING 02/22/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/26 R.E. NAME: TISELL, STEVE DATE OF THIS ESTIMATE 08/24/26 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,168,193.17 30,772,710.03 ADJUSTMENT OF COMPENSATION 370,791.41 603,489.73 EXTRA WORK 0.00 95,710.79 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,538,984.58 31,471,910.55 083 MOBILIZATION LS 3,600,000.0000 3,600,000.00 1.000 3,600,000 ORIGINAL CONTRACT AMOUNT 36,081,257.15 TOTAL WORK COMPLETED 1,538,984.58 35,071,910.55 MATERIALS ON HAND ON SITE 16,748.45 DEDUCTIONS -10,000.00 -20,000.00 TOTAL 1,528,984.58 35,068,659.00 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 05/15/24 165 07/22/24 07/22/24 09/17/26 135 393 11 0 94% 77% PROGRESS IS SATISFACTORY TISELL, STEVE RESIDENT ENGINEER