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 12/17/20 EST. NO. 006 TIME 01:56 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 0062 1,019.87 E.W. @ F.A.(+) 080920 N 0069.0 0063 2,069.64 081020 N 0070.0 0064 1,126.09 081020 N 0071.0 0066 608.55 081120 N 0073.0 0077 1,540.18 091420 N 0085.0 0078 1,625.36 091420 N 0086.0 0079 1,492.31 091520 N 0087.0 0080 1,285.46 091520 N 0088.0 0081 1,795.29 091620 N 0089.0 0082 1,197.47 091720 N 0090.0 0083 1,582.59 091820 N 0091.0 0084 1,115.51 091820 N 0092.0 0085 1,127.29 092120 N 0093.0 0086 1,726.14 092220 N 0094.0 0090 1,127.29 100720 N 0129.0 0091 1,471.22 100820 N 0130.0 0092 1,082.20 100920 N 0131.0 0093 1,210.26 100520 N 0127.0 0094 1,299.27 100620 N 0128.0 0098 1,530.68 090820 N 0119.0 0100 1,377.66 091720 N 0121.0 0101 1,726.14 092820 N 0122.0 0102 1,471.22 092920 N 0123.0 0103 1,643.20 093020 N 0124.0 0104 1,554.20 100120 N 0125.0 004 0006 3,872.00 E.W. @ F.A.(+) 072420 N 0139.0 0007 8,040.08 072720 N 0140.0 0008 3,102.00 080420 N 0141.0 005 0002 4,282.19 E.W. @ F.A.(+) 082420 N 0103.0 0003 42,136.94 082520 N 0104.0 0004 2,948.17 082520 N 0105.0 0005 34,799.59 082620 N 0106.0 0006 2,571.25 082620 N 0107.0 0007 28,323.91 082720 N 0108.0 0008 2,564.10 082720 N 0109.0 0009 27,992.62 082820 N 0110.0 0010 3,590.95 082820 N 0111.0 0011 34,501.57 083020 N 0112.0 0012 33,428.70 083120 N 0114.0 0013 37.22 083120 N 0115.0 0014 33,188.30 082420 N 0102.1 006 0003 3,880.99 E.W. @ F.A.(+) 100220 N 0134.0 0004 7,859.05 100620 N 0135.0 007 0001 8,488.67 E.W. @ F.A.(+) 090820 N 0083.1 0002 3,033.92 100120 N 0084.0 0004 8,086.67 102820 N 0142.0 0005 311.76 102920 N 0143.0 331,845.74 TOTAL THIS ESTIMATE 243,870.05 TOTAL PREVIOUS ESTIMATE 575,715.79 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 12/17/20 EST. NO. 006 TIME 01:56 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 12/17/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-362704 TIME 01:56 PM ESTIMATE NO. 006 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 11/20/20 R.E. NAME: ROOZBEH HADIPOUR DATE OF THIS ESTIMATE 12/17/20 LOCATION SUPPLEMENTAL 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 0.080 420.00 1.000 5,250 003 TIME-RELATED OVERHEAD (LS) LS 475,000.0000 475,000.00 0.080 38,000.00 1.000 475,000 004 CONSTRUCTION AREA SIGNS LS 5,600.0000 5,600.00 0.250 1,400.00 1.000 5,600 005 TRAFFIC CONTROL SYSTEM LS 1,100,000.0000 1,100,000.00 0.080 88,000.00 1.000 1,100,000 006 CHANNELIZER (SURFACE MOUNTED) EA 50.0000 300.00 6.000 300 007 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 500.0000 500.00 0.080 40.00 1.000 500 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 17,000.0000 17,000.00 0.080 1,360.00 1.000 17,000 009 TEMPORARY RAILING (TYPE K) LF 105.0000 10,500.00 100.000 10,500 010 ALTERNATIVE TEMPORARY CRASH CUSHION EA 800.0000 1,600.00 2.000 1,600 011 JOB SITE MANAGEMENT LS 1,250.0000 1,250.00 0.080 100.00 1.000 1,250 012 PREPARE WATER POLLUTION CONTROL PROGRAM LS 8,500.0000 8,500.00 0.250 2,125.00 1.000 8,500 013 TEMPORARY CHECK DAM LF 10.0000 1,000.00 100.000 1,000 014 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 44,050.000 4,405 018 TEMPORARY HIGH-VISIBILITY FENCE LF 5.2100 33,083.50 6,390.000 33,291 019 SHOULDER BACKING TON 85.0000 182,750.00 1,250.000 106,250.00 3,937.500 334,687 020 CRACK TREATMENT LNMI 5,782.0000 179,242.00 0.000 0 021 FULL WIDTH SEGMENT CORRECTION EA 1,050.0000 283,500.00 15.000 15,750.00 285.000 299,250 022 HOT MIX ASPHALT (TYPE A) TON 145.0000 6,162,500.00 42,134.360 6,109,482 PROGRAM CAS145 PAGE 2 DATE 12/17/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-362704 TIME 01:56 PM ESTIMATE NO. 006 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 11/20/20 R.E. NAME: ROOZBEH HADIPOUR DATE OF THIS ESTIMATE 12/17/20 ------------------------------------------------------------------------------------------------------------------------------------ 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 0.500 1,750.00 1.000 3,500 024 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 1.6600 4,150.00 5,451.000 9,048.66 5,451.000 9,048 025 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.6600 1,942.20 114.000 189.24 114.000 189 026 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.6600 3,486.00 3,897.000 6,469.02 3,897.000 6,469 027 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.6600 8,864.40 1,161.000 1,927.26 1,161.000 1,927 028 TACK COAT TON 950.0000 88,350.00 80.000 76,000 029 REMOVE ASPHALT CONCRETE DIKE LF 9.0000 68,310.00 7,590.000 68,310 030 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 13.0000 848,900.00 1,565.630 20,353.19 68,123.220 885,601 031 MINOR CONCRETE (MINOR STRUCTURE) CY 21,000.0000 8,400.00 0.400 8,400 (F) 032 ADJUST MANHOLE TO GRADE EA 1,200.0000 10,800.00 8.000 9,600 033 ADJUST VALVE BOX FRAME AND COVER TO EA 1,200.0000 30,000.00 23.000 27,600 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 7,090.000 28,360 036 RESET MILEPOST MARKER EA 74.0000 4,736.00 57.000 4,218.00 57.000 4,218 037 MIDWEST GUARDRAIL SYSTEM (SPECIAL) LF 580.0000 353,800.00 56.000 32,480.00 466.000 270,280 038 MIDWEST GUARDRAIL SYSTEM (8' POST) LF 31.7500 153,035.00 50.750 1,611.31 3,378.750 107,275 039 REMOVE VEGETATION CONTROL SQYD 71.0000 46,150.00 979.330 69,532 040 VEGETATION CONTROL MAT (FIBER) SQYD 42.9500 112,099.50 293.000 12,584.35 2,403.000 103,208 041 TRANSITION RAILING (TYPE WB-31) EA 3,750.0000 45,000.00 12.000 45,000 042 END ANCHOR ASSEMBLY (TYPE SFT) EA 725.0000 3,625.00 1.000 725.00 5.000 3,625 043 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,300.0000 82,500.00 3.000 9,900.00 25.000 82,500 044 RECONSTRUCT GUARDRAIL (STEEL POST) LF 70.8500 20,546.50 212.500 15,055.63 337.500 23,911 045 RECONSTRUCT GUARDRAIL (WOOD POST) LF 15.0000 88,050.00 893.500 13,402.50 6,081.000 91,215 046 THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 14,650.00 1,216.000 6,080.00 2,681.000 13,405 047 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 892.00 2,087.500 835.00 4,875.000 1,950 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 048 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 1,892.00 2,904.000 1,161 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) PROGRAM CAS145 PAGE 3 DATE 12/17/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-362704 TIME 01:56 PM ESTIMATE NO. 006 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 11/20/20 R.E. NAME: ROOZBEH HADIPOUR DATE OF THIS ESTIMATE 12/17/20 ------------------------------------------------------------------------------------------------------------------------------------ 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 259,500.00 343,432.000 257,574 (ENHANCED WET NIGHT VISIBILITY) 050 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 1,380.00 473.000 709.50 933.000 1,399 (ENHANCED WET NIGHT VISIBILITY) 051 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.3500 103,250.00 295,000.000 103,250 052 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 0.3500 455.00 1,300.000 455 053 12" RUMBLE STRIP STA 125.0000 13,750.00 110.000 13,750 (ASPHALT CONCRETE PAVEMENT) 054 CONTRAST STRIPE THERMOPLASTIC LF 2.0000 13,580.00 5,802.000 11,604 055 MODIFYING EXISTING ELECTRICAL SYSTEM LS 68,155.0000 68,155.00 0.100 6,815.50 1.000 68,155 056 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 0.080 600.00 1.000 7,500 SYSTEMS PROGRAM CAS145 PAGE 4 DATE 12/17/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-362704 TIME 01:56 PM ESTIMATE NO. 006 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 11/20/20 R.E. NAME: ROOZBEH HADIPOUR DATE OF THIS ESTIMATE 12/17/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 398,199.16 10,835,403.21 ADJUSTMENT OF COMPENSATION 0.00 89,402.85 EXTRA WORK 331,845.74 486,312.94 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 730,044.90 11,411,119.00 058 MOBILIZATION LS 1,016,000.0000 1,016,000.00 1.000 1,016,000 ORIGINAL CONTRACT AMOUNT 12,022,304.10 TOTAL WORK COMPLETED 730,044.90 12,427,119.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 730,044.90 12,427,119.00 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 01/07/20 75 05/21/20 03/05/20 11/25/20 90 92 18 0 98% 97% PROGRESS IS SATISFACTORY *** SUSPENDED ON 03/05/20. ROOZBEH HADIPOUR RESIDENT ENGINEER PROGRAM CAS145 DATE 12/17/20