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 09/14/22 EST. NO. 001 TIME 09:50 AM R.E. NAME: BRAJNIKOFF, LEONARD 04-1W8804 --------------------------------------------------------------------------- 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 09/14/22 EST. NO. 001 TIME 09:50 AM R.E. NAME: BRAJNIKOFF, LEONARD 04-1W8804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 09/14/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1W8804 TIME 09:50 AM ESTIMATE NO. 001 BID OPENING 05/26/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/22 R.E. NAME: BRAJNIKOFF, LEONARD DATE OF THIS ESTIMATE 09/14/22 LOCATION PROGRESS ESTIMATE 04-SON-101-54.2/56.2 ----------------- GRANITE CONSTRUCTION COMPANY IN SONOMA COUNTY NEAR CLOVERDALE 1324 S. STATE STREET; FROM ROUTE 101/128 SEPARATION TO UKIAH CA 95482 MENDOCINO COUNTY LINE FED. AID NO. N O N E COLD PLANE AND RHMA-G ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,200.0000 1,200.00 1.000 1,200.00 1.000 1,200 002 TIME-RELATED OVERHEAD (WDAY) WDAY 800.0000 24,000.00 16.000 12,800.00 16.000 12,800 003 CONSTRUCTION AREA SIGNS LS 7,515.0000 7,515.00 0.900 6,763.50 0.900 6,763 004 TRAFFIC CONTROL SYSTEM LS 170,000.0000 170,000.00 0.600 102,000.00 0.600 102,000 005 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 1,250.0000 6,250.00 3.000 3,750.00 3.000 3,750 006 PORTABLE RADAR SPEED FEEDBACK SIGN EA 80.0000 2,000.00 15.000 1,200.00 15.000 1,200 SYSTEM DAY 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 2,000.0000 2,000.00 0.700 1,400.00 0.700 1,400 008 JOB SITE MANAGEMENT LS 1,500.0000 1,500.00 0.500 750.00 0.500 750 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,500.0000 1,500.00 0.750 1,125.00 0.750 1,125 010 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 3,200.00 16.000 3,200.00 16.000 3,200 011 STREET SWEEPING LS 11,680.0000 11,680.00 0.500 5,840.00 0.500 5,840 012 CLEARING AND GRUBBING (LS) LS 2,500.0000 2,500.00 0.500 1,250.00 0.500 1,250 013 SHOULDER BACKING TON 230.0000 5,750.00 0.000 0 014 HOT MIX ASPHALT (TYPE A) TON 250.0000 72,500.00 290.000 72,500.00 290.000 72,500 015 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 168.0000 1,068,480.00 3,500.000 588,000.00 3,500.000 588,000 016 RUBBERIZED HOT MIX ASPHALT-GAP GRADED TON 180.0000 109,800.00 0.000 0 WITH 10% RAP 017 DATA CORE LS 2,000.0000 2,000.00 0.000 0 018 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 2.7500 13,365.00 0.000 0 019 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 10.0000 450.00 0.000 0 020 TACK COAT TON 1,000.0000 25,000.00 5.000 5,000.00 5.000 5,000 021 REMOVE ASPHALT CONCRETE DIKE LF 2.5000 12,275.00 0.000 0 022 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 5.0000 246,000.00 35,000.000 175,000.00 35,000.000 175,000 PROGRAM CAS145 PAGE 2 DATE 09/14/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1W8804 TIME 09:50 AM ESTIMATE NO. 001 BID OPENING 05/26/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/22 R.E. NAME: BRAJNIKOFF, LEONARD DATE OF THIS ESTIMATE 09/14/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.2500 2,835.00 0.000 0 024 THERMOPLASTIC PAVEMENT MARKING SQFT 6.2500 812.50 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 025 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.2000 25,200.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 026 12" THERMOPLASTIC TRAFFIC STRIPE LF 3.7500 3,187.50 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 027 12" RUMBLE STRIP STA 130.0000 14,300.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 028 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 3.5000 49,700.00 0.000 0 (BROKEN 36-12) PROGRAM CAS145 PAGE 3 DATE 09/14/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1W8804 TIME 09:50 AM ESTIMATE NO. 001 BID OPENING 05/26/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/22 R.E. NAME: BRAJNIKOFF, LEONARD DATE OF THIS ESTIMATE 09/14/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 981,778.50 981,778.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 981,778.50 981,778.50 ORIGINAL CONTRACT AMOUNT 1,885,000.00 TOTAL WORK COMPLETED 981,778.50 981,778.50 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 981,778.50 981,778.50 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 07/11/22 30 08/22/22 08/22/22 10/03/23 21 0 0 0 52% 70% PROGRESS IS SATISFACTORY BRAJNIKOFF, LEONARD RESIDENT ENGINEER