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 08/16/22 EST. NO. 002 TIME 11:29 AM R.E. NAME: BRAJNIKOFF, LEONARD 04-1W9104 --------------------------------------------------------------------------- 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 08/16/22 EST. NO. 002 TIME 11:29 AM R.E. NAME: BRAJNIKOFF, LEONARD 04-1W9104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/16/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1W9104 TIME 11:29 AM ESTIMATE NO. 002 BID OPENING 04/07/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/22 R.E. NAME: BRAJNIKOFF, LEONARD DATE OF THIS ESTIMATE 08/16/22 LOCATION PROGRESS ESTIMATE 04-SON-116-R12.3/18.6 ----------------- ARGONAUT CONSTRUCTORS IN SONOMA COUNTY IN GUERNEVILLE 360 SUTTON PLACE FROM 0.1 MILE WEST OF DRAKE ROAD TO SANTA ROSA CA 95407 GIOVANETTI ROAD FED. AID NO. N O N E COLD PLANE AC PAVEMENT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 1.000 1,500 002 TIME-RELATED OVERHEAD (WDAY) WDAY 495.0000 9,900.00 20.000 9,900 003 CONSTRUCTION AREA SIGNS LS 5,500.0000 5,500.00 1.000 5,500 004 TRAFFIC CONTROL SYSTEM LS 38,900.0000 38,900.00 1.000 38,900 005 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 345.0000 6,900.00 0.000 0 006 PORTABLE RADAR SPEED FEEDBACK SIGN EA 65.0000 2,600.00 20.000 1,300 SYSTEM DAY 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 3,500.0000 3,500.00 1.000 3,500 008 JOB SITE MANAGEMENT LS 1,500.0000 1,500.00 1.000 1,500 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 1.000 1,000 010 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 4,000.00 0.000 0 011 STREET SWEEPING LS 8,500.0000 8,500.00 1.000 8,500 012 CRACK TREATMENT LNMI 8,430.0000 33,720.00 0.000 0 013 HOT MIX ASPHALT (TYPE A) TON 143.0000 493,350.00 69.930 9,999.99 3,485.880 498,480 014 TACK COAT TON 2,300.0000 13,800.00 7.580 17,434.00 14.870 34,201 015 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 6.4500 79,980.00 15,285.600 98,592 016 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.5000 5,115.00 976.000 5,368 017 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.8500 23,630.00 11,609.000 9,867.65 36,321.000 30,872 (ENHANCED WET NIGHT VISIBILITY) PROGRAM CAS145 PAGE 2 DATE 08/16/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1W9104 TIME 11:29 AM ESTIMATE NO. 002 BID OPENING 04/07/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/22 R.E. NAME: BRAJNIKOFF, LEONARD DATE OF THIS ESTIMATE 08/16/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 37,301.64 739,114.81 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 37,301.64 739,114.81 ORIGINAL CONTRACT AMOUNT 733,395.00 TOTAL WORK COMPLETED 37,301.64 739,114.81 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 37,301.64 739,114.81 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 05/12/22 40 05/27/22 05/27/22 08/26/22 34 21 0 0 100% 85% PROGRESS IS SATISFACTORY BRAJNIKOFF, LEONARD RESIDENT ENGINEER