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 02/05/21 EST. NO. 004 TIME 02:38 PM R.E. NAME: ROOZBEH HADIPOUR 01-0J5304 --------------------------------------------------------------------------- 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 0003 18,177.14 A.C. @ U.P.(+) 011821 N 9.0 0 18,177.14 TOTAL THIS ESTIMATE 54,344.30 TOTAL PREVIOUS ESTIMATE 72,521.44 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 02/05/21 EST. NO. 004 TIME 02:38 PM R.E. NAME: ROOZBEH HADIPOUR 01-0J5304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 02/05/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0J5304 TIME 02:38 PM ESTIMATE NO. 004 BID OPENING 05/27/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/06/20 R.E. NAME: ROOZBEH HADIPOUR DATE OF THIS ESTIMATE 02/05/21 LOCATION SEMI-FINAL ESTIMATE 01-MEN-1-24.9/62.1 ------------------- ARGONAUT CONSTRUCTORS IN MENDOCINO COUNTY IN FORT BRAGG 360 SUTTON PLACE AT VARIOUS LOCATIONS FROM NOYO SANTA ROSA CA 95407 RIVER BRIDGE TO PUDDING CREEK BRIDGE FED. AID NO. N O N E DIGOUTS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 1.000 2,500 002 TIME-RELATED OVERHEAD (LS) LS 40,000.0000 40,000.00 1.000 40,000 003 CONSTRUCTION AREA SIGNS LS 25,196.0000 25,196.00 1.000 25,196 004 TRAFFIC CONTROL SYSTEM LS 166,500.0000 166,500.00 1.000 166,500 005 PORTABLE RADAR SPEED FEEDBACK SIGN LS 6,100.0000 6,100.00 1.000 6,100 SYSTEMS 006 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 500.0000 500.00 1.000 500 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 6,400.0000 6,400.00 1.000 6,400 008 JOB SITE MANAGEMENT LS 8,000.0000 8,000.00 1.000 8,000 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,250.0000 1,250.00 1.000 1,250 010 HOT MIX ASPHALT (TYPE A) TON 189.5000 833,800.00 4,285.340 812,071 011 STAMPED ASPHALT CROSSWALK SQFT 23.0000 36,800.00 1,600.000 36,800 012 ASPHALT BINDER TON 450.0000 8,100.00 15.000 6,750 (GEOSYNTHETIC PAVEMENT INTERLAYER) 013 GEOSYNTHETIC PAVEMENT INTERLAYER SQYD 7.4000 133,200.00 17,872.000 132,252 (PAVING GRID) 014 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 8.2000 147,600.00 17,872.000 146,550 015 ADJUST FRAME AND COVER TO GRADE EA 1,700.0000 17,000.00 9.000 15,300 016 ADJUST UTILITY COVER TO GRADE EA 1,000.0000 10,000.00 11.000 11,000 017 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.5000 2,880.00 491.000 2,209 018 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 6,104.00 4,260.000 2,982.00 10,996.000 7,697 019 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 590.00 766.000 766 020 THERMOPLASTIC PAVEMENT MARKING SQFT 4.5000 14,850.00 13.000 58.50 3,127.000 14,071 021 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 280.00 -2,008.000 -803.20 950.000 380 (BROKEN 12-3) 022 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 3,640.00 352.000 140.80 8,949.000 3,579 (BROKEN 36-12) PROGRAM CAS145 PAGE 2 DATE 02/05/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0J5304 TIME 02:38 PM ESTIMATE NO. 004 BID OPENING 05/27/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/06/20 R.E. NAME: ROOZBEH HADIPOUR DATE OF THIS ESTIMATE 02/05/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE THERMOPLASTIC PAVEMENT SQFT 11.4000 15,960.00 1,381.000 15,743 MARKING (WATER BLASTING) 024 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 75,300.0000 75,300.00 1.000 75,300 PROGRAM CAS145 PAGE 3 DATE 02/05/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0J5304 TIME 02:38 PM ESTIMATE NO. 004 BID OPENING 05/27/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/06/20 R.E. NAME: ROOZBEH HADIPOUR DATE OF THIS ESTIMATE 02/05/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 2,378.10 1,536,918.33 ADJUSTMENT OF COMPENSATION 18,177.14 25,569.14 EXTRA WORK 0.00 46,952.30 SUBTOTAL AMOUNT EARNED 20,555.24 1,609,439.77 ORIGINAL CONTRACT AMOUNT 1,562,550.00 TOTAL WORK COMPLETED 20,555.24 1,609,439.77 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 20,555.24 1,609,439.77 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 07/10/20 40 08/31/20 08/31/20 11/06/20 39 19 0 0 100% 100% ROOZBEH HADIPOUR RESIDENT ENGINEER PROGRAM CAS145 DATE 02/05/21