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 08/21/20 EST. NO. 003 TIME 01:48 PM R.E. NAME: ROOZBEH HADIPOUR 01-362704 --------------------------------------------------------------------------- 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 0026 1,904.20 E.W. @ F.A.(+) 062220 N 0028.0 0027 1,721.37 062320 N 0029.0 0028 1,995.61 062420 N 0030.0 0029 1,904.20 062520 N 0031.0 004 0001 6,981.38 E.W. @ F.A.(+) 072420 N 0032.0 0002 2,840.28 072720 N 0033.0 17,347.04 TOTAL THIS ESTIMATE 92,827.87 TOTAL PREVIOUS ESTIMATE 110,174.91 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 08/21/20 EST. NO. 003 TIME 01:48 PM R.E. NAME: ROOZBEH HADIPOUR 01-362704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/21/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-362704 TIME 01:48 PM ESTIMATE NO. 003 BID OPENING 11/08/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/20 R.E. NAME: ROOZBEH HADIPOUR DATE OF THIS ESTIMATE 08/21/20 LOCATION PROGRESS ESTIMATE 01-MEN-1-62.1/78.9 ----------------- GRANITE CONSTRUCTION COMPANY IN MENDOCINO COUNTY NEAR FORT BRAGG 1324 S. STATE STREET; FROM 0.1 MILE NORTH OF PUDDING UKIAH CA 95482 TO 0.6 MILE NORTH OF WAGES CREEK BRIDGE FED. AID NO. ACNH-P001(660)E CAPM ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 10,000.0000 10,000.00 1.000 10,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,250.0000 5,250.00 0.200 1,050.00 0.750 3,937 003 TIME-RELATED OVERHEAD (LS) LS 475,000.0000 475,000.00 0.200 95,000.00 0.750 356,250 004 CONSTRUCTION AREA SIGNS LS 5,600.0000 5,600.00 0.750 4,200 005 TRAFFIC CONTROL SYSTEM LS 1,100,000.0000 1,100,000.00 0.200 220,000.00 0.750 825,000 006 CHANNELIZER (SURFACE MOUNTED) EA 50.0000 300.00 6.000 300.00 6.000 300 007 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 500.0000 500.00 0.200 100.00 0.750 375 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 17,000.0000 17,000.00 0.200 3,400.00 0.750 12,750 009 TEMPORARY RAILING (TYPE K) LF 105.0000 10,500.00 100.000 10,500.00 100.000 10,500 010 ALTERNATIVE TEMPORARY CRASH CUSHION EA 800.0000 1,600.00 2.000 1,600.00 2.000 1,600 011 JOB SITE MANAGEMENT LS 1,250.0000 1,250.00 0.200 250.00 0.750 937 012 PREPARE WATER POLLUTION CONTROL PROGRAM LS 8,500.0000 8,500.00 0.750 6,375 013 TEMPORARY CHECK DAM LF 10.0000 1,000.00 5.000 50.00 5.000 50 014 TEMPORARY DRAINAGE INLET PROTECTION EA 300.0000 3,000.00 10.000 3,000 015 TEMPORARY GRAVEL BAG BERM LF 35.0000 7,000.00 20.000 700 016 TEMPORARY CONCRETE WASHOUT LS 500.0000 500.00 1.000 500 017 TREATED WOOD WASTE LB 0.1000 8,810.00 0.000 0 018 TEMPORARY HIGH-VISIBILITY FENCE LF 5.2100 33,083.50 6,390.000 33,291 019 SHOULDER BACKING TON 85.0000 182,750.00 0.000 0 020 CRACK TREATMENT LNMI 5,782.0000 179,242.00 0.000 0 021 FULL WIDTH SEGMENT CORRECTION EA 1,050.0000 283,500.00 270.000 283,500 022 HOT MIX ASPHALT (TYPE A) TON 145.0000 6,162,500.00 27,786.800 4,029,086.00 40,612.300 5,888,783 PROGRAM CAS145 PAGE 2 DATE 08/21/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-362704 TIME 01:48 PM ESTIMATE NO. 003 BID OPENING 11/08/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/20 R.E. NAME: ROOZBEH HADIPOUR DATE OF THIS ESTIMATE 08/21/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 DATA CORE LS 3,500.0000 3,500.00 0.000 0 024 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 1.6600 4,150.00 0.000 0 025 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.6600 1,942.20 0.000 0 026 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.6600 3,486.00 0.000 0 027 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.6600 8,864.40 0.000 0 028 TACK COAT TON 950.0000 88,350.00 50.000 47,500.00 80.000 76,000 029 REMOVE ASPHALT CONCRETE DIKE LF 9.0000 68,310.00 2,020.000 18,180 030 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 13.0000 848,900.00 60,842.000 790,946 031 MINOR CONCRETE (MINOR STRUCTURE) CY 21,000.0000 8,400.00 0.400 8,400.00 0.400 8,400 (F) 032 ADJUST MANHOLE TO GRADE EA 1,200.0000 10,800.00 0.000 0 033 ADJUST VALVE BOX FRAME AND COVER TO EA 1,200.0000 30,000.00 0.000 0 GRADE 034 REMOVE PAVEMENT MARKER EA 1.0000 7,610.00 7,610.000 7,610 035 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 30,560.00 0.000 0 036 RESET MILEPOST MARKER EA 74.0000 4,736.00 0.000 0 037 MIDWEST GUARDRAIL SYSTEM (SPECIAL) LF 580.0000 353,800.00 372.000 215,760 038 MIDWEST GUARDRAIL SYSTEM (8' POST) LF 31.7500 153,035.00 0.000 0 039 REMOVE VEGETATION CONTROL SQYD 71.0000 46,150.00 155.330 11,028 040 VEGETATION CONTROL MAT (FIBER) SQYD 42.9500 112,099.50 0.000 0 041 TRANSITION RAILING (TYPE WB-31) EA 3,750.0000 45,000.00 0.000 0 042 END ANCHOR ASSEMBLY (TYPE SFT) EA 725.0000 3,625.00 0.000 0 043 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,300.0000 82,500.00 0.000 0 044 RECONSTRUCT GUARDRAIL (STEEL POST) LF 70.8500 20,546.50 0.000 0 045 RECONSTRUCT GUARDRAIL (WOOD POST) LF 15.0000 88,050.00 0.000 0 046 THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 14,650.00 0.000 0 047 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 892.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 048 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 1,892.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) PROGRAM CAS145 PAGE 3 DATE 08/21/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-362704 TIME 01:48 PM ESTIMATE NO. 003 BID OPENING 11/08/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/20 R.E. NAME: ROOZBEH HADIPOUR DATE OF THIS ESTIMATE 08/21/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 049 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 259,500.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 050 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 1,380.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 051 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.3500 103,250.00 177,000.000 61,950 052 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 0.3500 455.00 780.000 273 053 12" RUMBLE STRIP STA 125.0000 13,750.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 054 CONTRAST STRIPE THERMOPLASTIC LF 2.0000 13,580.00 0.000 0 055 MODIFYING EXISTING ELECTRICAL SYSTEM LS 68,155.0000 68,155.00 0.800 54,524 056 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 057 PORTABLE RADAR SPEED FEEDBACK SIGN LS 7,500.0000 7,500.00 0.000 0 SYSTEMS PROGRAM CAS145 PAGE 4 DATE 08/21/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-362704 TIME 01:48 PM ESTIMATE NO. 003 BID OPENING 11/08/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/20 R.E. NAME: ROOZBEH HADIPOUR DATE OF THIS ESTIMATE 08/21/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 4,417,236.00 8,686,721.83 ADJUSTMENT OF COMPENSATION 0.00 51,402.87 EXTRA WORK 17,347.04 58,772.04 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 4,434,583.04 8,796,896.74 058 MOBILIZATION LS 1,016,000.0000 1,016,000.00 0.050 50,800.00 1.000 1,016,000 ORIGINAL CONTRACT AMOUNT 12,022,304.10 TOTAL WORK COMPLETED 4,485,383.04 9,812,896.74 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 4,485,383.04 9,812,896.74 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 01/07/20 75 03/05/20 03/05/20 09/24/20 57 58 10 0 81% 67% PROGRESS IS SATISFACTORY *** SUSPENDED ON 03/05/20. ROOZBEH HADIPOUR RESIDENT ENGINEER PROGRAM CAS145 DATE 08/21/20