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 03/07/24 EST. NO. 015 TIME 10:54 AM R.E. NAME: MEHRDAD PAKANDAM 01-0H45U4 --------------------------------------------------------------------------- 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 03/07/24 EST. NO. 015 TIME 10:54 AM R.E. NAME: MEHRDAD PAKANDAM 01-0H45U4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE PERF FAILURE 2406 -4,302.25 008 RELEASE PER FAILURE 4,302.25 009 0.00 0.00 LABOR COMPLIANCE VIOLATION PER LTR 9/22 DEDUCT -8,000.00 002 PER 10/22 LTR DEDUCT -4,000.00 003 DEDUCT LTTR 11/2022 -6,000.00 004 RTN LTTR 10/2022 4,000.00 004 RTRN LTTR 9/2022 8,000.00 004 DEDUCT PER 12/22 LTR -10,000.00 005 PER 2/23 LTR DEDUCT -2,000.00 006 RELEASE 11/2 DEDUCT 6,000.00 006 RELEASE 12/22 DEDUCT 10,000.00 007 RELEASE 2/23 DEDUCT 2,000.00 008 PER 7/23 LTR DEDUCT -4,000.00 010 PER 8/23 LTR DEDUCT -10,000.00 011 RELEASE 7/23 DEDUCT 4,000.00 011 PER 12/23 LTR DEDUCT -10,000.00 013 RELEASE 12/23 DEDUCT 10,000.00 014 RELEASE 8/23 DEDUCT 10,000.00 014 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 03/07/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0H45U4 TIME 10:54 AM ESTIMATE NO. 015 BID OPENING 04/19/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/30/23 R.E. NAME: MEHRDAD PAKANDAM DATE OF THIS ESTIMATE 03/07/24 LOCATION FINAL ESTIMATE 01-MEN-20-19.1/20.3 -------------- GRANITE CONSTRUCTION COMPANY IN MENDOCINO COUNTY ABOUT 10 MILES 1324 S. STATE STREET; WEST OF WILLITS FROM 0.9 MI WEST TO UKIAH CA 95482 0.3 MI EAST OF JAMES CREEK BRIDGE FED. AID NO. HSST-P020(200)E SAFETY IMPROVEMENTS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 13,500.0000 13,500.00 1.000 13,500 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 2,500.0000 2,500.00 1.000 2,500 003 TIME-RELATED OVERHEAD (LS) LS 126,173.0000 126,173.00 1.000 126,173 004 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 2,000.00 1.000 2,000 MEETING 005 HOURLY OFF-SITE HR 200.0000 8,000.00 2.000 400 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 006 CONSTRUCTION AREA SIGNS LS 5,590.0000 5,590.00 1.000 5,590 007 TRAFFIC CONTROL SYSTEM LS 815,270.0000 815,270.00 1.000 815,270 008 TYPE III BARRICADE EA 100.0000 1,000.00 4.000 400 009 TEMPORARY TRAFFIC STRIPE (PAINT) LF 3.0000 2,940.00 500.000 1,500 010 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 1,666.6700 10,000.02 6.000 10,000 011 TEMPORARY RAILING (TYPE K) LF 12.0000 44,640.00 3,020.000 36,240 012 ALTERNATIVE TEMPORARY CRASH CUSHION EA 800.0000 8,000.00 9.000 7,200 013 TEMPORARY RADAR SPEED FEEDBACK EA 1,084.0000 6,504.00 6.000 6,504 SIGN SYSTEM 014 JOB SITE MANAGEMENT LS 11,500.0000 11,500.00 1.000 11,500 015 PREPARE WATER POLLUTION CONTROL PROGRAM LS 9,500.0000 9,500.00 1.000 9,500 016 MOVE-IN/MOVE-OUT EA 600.0000 3,600.00 1.000 600 (TEMPORARY EROSION CONTROL) 017 TEMPORARY HYDRAULIC MULCH SQYD 4.6000 3,680.00 2,400.000 11,040 (BONDED FIBER MATRIX) 018 TEMPORARY COVER SQYD 8.0000 6,400.00 400.000 3,200 019 TEMPORARY FIBER ROLL LF 10.0000 32,700.00 1,100.000 11,000 020 TEMPORARY SILT FENCE LF 11.0000 9,680.00 915.000 10,065 021 TEMPORARY CONSTRUCTION ENTRANCE EA 3,300.0000 13,200.00 2.000 6,600 022 STREET SWEEPING LS 45,000.0000 45,000.00 1.000 45,000 PROGRAM CAS145 PAGE 2 DATE 03/07/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0H45U4 TIME 10:54 AM ESTIMATE NO. 015 BID OPENING 04/19/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/30/23 R.E. NAME: MEHRDAD PAKANDAM DATE OF THIS ESTIMATE 03/07/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY CONCRETE WASHOUT LS 7,500.0000 7,500.00 1.000 7,500 024 TREATED WOOD WASTE LB 0.7500 3,982.50 8,340.000 6,255 025 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 16,650.0000 16,650.00 1.000 16,650 026 NOISE MONITORING LS 2,420.0000 2,420.00 1.000 2,420 027 TEMPORARY HIGH-VISIBILITY FENCE LF 10.0000 5,900.00 400.000 4,000 028 CLEARING AND GRUBBING (LS) LS 115,052.0000 115,052.00 1.000 115,052 029 ROOTWADS EA 6,368.0000 44,576.00 7.000 44,576 030 ROADWAY EXCAVATION CY 20.0000 126,800.00 5,760.700 115,214 031 SHOULDER BACKING TON 225.0000 16,425.00 87.170 19,613 032 DITCH EXCAVATION CY 125.0000 9,125.00 182.500 22,812 033 GEOSYNTHETIC REINFORCEMENT SQYD 4.0000 2,240.00 437.000 1,748 034 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 1.5000 7,440.00 4,960.000 7,440 035 HYDROMULCH SQFT 0.1200 2,592.00 0.000 0 036 FIBER ROLLS LF 4.2100 10,735.50 1,318.000 5,548 037 HYDROSEED SQFT 0.1400 3,024.00 0.000 0 038 COMPOST (CY) CY 500.0000 3,000.00 7.000 3,500 039 CLASS 2 AGGREGATE BASE (CY) CY 183.0000 76,860.00 576.150 105,435 040 HOT MIX ASPHALT (TYPE A) TON 325.0000 409,500.00 1,887.710 613,505 041 ASPHALT BINDER TON 75.0000 2,250.00 0.000 0 (GEOSYNTHETIC PAVEMENT INTERLAYER) 042 GEOSYNTHETIC PAVEMENT INTERLAYER SQYD 14.0000 10,640.00 578.000 8,092 (PAVING FABRIC) 043 TACK COAT TON 1,500.0000 4,500.00 3.550 5,325 044 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 14.0000 95,340.00 9,428.540 131,999 045 GABION CY 51.0000 14,280.00 350.000 17,850 046 GUARD RAILING DELINEATOR EA 18.0000 2,700.00 23.000 414 047 PAVEMENT MARKER (RETROREFLECTIVE) EA 15.0000 3,000.00 272.000 4,080 048 MARKER (CULVERT) EA 75.0000 150.00 2.000 150 049 REMOVE MARKER EA 5.0000 10.00 2.000 10 PROGRAM CAS145 PAGE 3 DATE 03/07/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0H45U4 TIME 10:54 AM ESTIMATE NO. 015 BID OPENING 04/19/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/30/23 R.E. NAME: MEHRDAD PAKANDAM DATE OF THIS ESTIMATE 03/07/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 REMOVE ROADSIDE SIGN EA 200.0000 2,600.00 12.000 2,400 051 RESET ROADSIDE SIGN EA 275.0000 1,650.00 5.000 1,375 052 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 23.1000 184.80 8.000 184 (0.063"-UNFRAMED) 053 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.2500 1,787.50 110.000 1,787 (0.080"-UNFRAMED) 054 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 42.7500 1,068.75 25.000 1,068 (0.063"-FRAMED) 055 ROADSIDE SIGN - ONE POST EA 345.0000 5,175.00 15.000 5,175 056 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 150.0000 2,550.00 2.000 300 METHOD) 057 MIDWEST GUARDRAIL SYSTEM (SPECIAL) LF 736.0000 323,840.00 437.500 322,000 058 MIDWEST GUARDRAIL SYSTEM (8' STEEL POST) LF 55.5000 23,865.00 537.500 29,831 059 VEGETATION CONTROL (MINOR CONCRETE) SQYD 76.3000 34,335.00 255.000 19,456 060 CABLE RAILING LF 69.5000 3,336.00 48.000 3,336 (F) 061 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,895.0000 15,580.00 4.000 15,580 062 REMOVE GUARDRAIL LF 9.0000 4,320.00 480.000 4,320 063 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 13,485.00 12,968.000 19,452 (ENHANCED WET NIGHT VISIBILITY) 064 8" THERMOPLASTIC TRAFFIC STRIPE LF 6.0000 720.00 177.000 1,062 (ENHANCED WET NIGHT VISIBILITY) 065 CENTERLINE RUMBLE STRIP (SINUSOIDAL) STA 495.5400 11,397.42 31.880 15,797 PROGRAM CAS145 PAGE 4 DATE 03/07/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0H45U4 TIME 10:54 AM ESTIMATE NO. 015 BID OPENING 04/19/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/30/23 R.E. NAME: MEHRDAD PAKANDAM DATE OF THIS ESTIMATE 03/07/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 2,838,099.93 ADJUSTMENT OF COMPENSATION 0.00 -234,691.78 EXTRA WORK 0.00 416,939.15 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 0.00 3,020,347.30 066 MOBILIZATION LS 285,052.0000 285,052.00 1.000 285,052 ORIGINAL CONTRACT AMOUNT 2,909,015.49 TOTAL WORK COMPLETED 0.00 3,305,399.30 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 0.00 3,305,399.30 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 06/16/22 85 08/02/22 08/02/22 11/30/23 97 233 15 0 100% 100% MEHRDAD PAKANDAM RESIDENT ENGINEER