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 09/22/17 EST. NO. 002 TIME 09:09 AM R.E. NAME: RASTEGARPOUR, HAMED 04-1K0704 --------------------------------------------------------------------------- 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 09/22/17 EST. NO. 002 TIME 09:09 AM R.E. NAME: RASTEGARPOUR, HAMED 04-1K0704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 09/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1K0704 TIME 09:09 AM ESTIMATE NO. 002 BID OPENING 04/26/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/17 R.E. NAME: RASTEGARPOUR, HAMED DATE OF THIS ESTIMATE 09/22/17 LOCATION PROGRESS ESTIMATE 04-SOL-113-19.9/21.2 ----------------- DESILVA GATES COSNTRUCTION IN SOLANO COUNTY IN DIXON FROM N. 11555 DUBLIN BLVD. ADAMS TO ROUTE 80 DUBLIN CA 94568 FED. AID NO. N O N E HOT MIX ASPHALT - (TYPE A) ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,000.0000 1,000.00 1.000 1,000 002 CONSTRUCTION AREA SIGNS LS 2,000.0000 2,000.00 0.300 600.00 1.000 2,000 003 TRAFFIC CONTROL SYSTEM LS 189,897.0000 189,897.00 0.400 75,958.80 1.000 189,897 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 4,000.0000 4,000.00 0.500 2,000.00 1.000 4,000 005 JOB SITE MANAGEMENT LS 500.0000 500.00 0.500 250.00 1.000 500 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 500.0000 500.00 1.000 500 007 TEMPORARY DRAINAGE INLET PROTECTION EA 300.0000 3,300.00 5.000 1,500.00 40.000 12,000 008 STREET SWEEPING LS 8,000.0000 8,000.00 0.500 4,000.00 1.000 8,000 009 NOISE MONITORING LS 500.0000 500.00 0.000 0 010 INTELLIGENT COMPACTION LS 25,000.0000 25,000.00 0.500 12,500.00 1.000 25,000 011 HOT MIX ASPHALT (TYPE A) TON 80.0000 632,000.00 4,864.310 389,144.80 8,775.310 702,024 012 GEOSYNTHETIC PAVEMENT INTERLAYER SQYD 1.0000 29,400.00 34,400.000 34,400.00 34,400.000 34,400 (PAVING FABRIC) 013 DATA CORE LS 2,000.0000 2,000.00 0.000 0 014 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 8.0000 3,280.00 0.000 0 015 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 8.0000 880.00 0.000 0 016 TACK COAT TON 1.0000 16.00 10.000 10.00 26.430 26 017 REMOVE ASPHALT CONCRETE DIKE LF 1.0000 520.00 0.000 0 018 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.0000 127,800.00 6,832.500 20,497.50 51,262.500 153,787 019 DETECTABLE WARNING SURFACE SQFT 60.0000 7,200.00 84.000 5,040.00 204.000 12,240 020 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 2,190.00 730.000 2,190.00 730.000 2,190 021 THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 15,200.00 3,040.000 15,200.00 3,040.000 15,200 (ENHANCED WET NIGHT VISIBILITY) 022 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 165.00 530.000 265.00 530.000 265 (BROKEN 48-14) PROGRAM CAS145 PAGE 2 DATE 09/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1K0704 TIME 09:09 AM ESTIMATE NO. 002 BID OPENING 04/26/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/17 R.E. NAME: RASTEGARPOUR, HAMED DATE OF THIS ESTIMATE 09/22/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 9,370.00 19,620.000 9,810.00 19,620.000 9,810 (ENHANCED WET NIGHT VISIBILITY) 024 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 4,270.00 9,105.000 4,552.50 9,105.000 4,552 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 025 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 2,120.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 026 MODIFYING EXISTING ELECTRICAL SYSTEM LS 37,000.0000 37,000.00 1.000 37,000.00 1.000 37,000 PROGRAM CAS145 PAGE 3 DATE 09/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1K0704 TIME 09:09 AM ESTIMATE NO. 002 BID OPENING 04/26/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/17 R.E. NAME: RASTEGARPOUR, HAMED DATE OF THIS ESTIMATE 09/22/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 614,918.60 1,214,393.23 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 614,918.60 1,214,393.23 ORIGINAL CONTRACT AMOUNT 1,108,108.00 TOTAL WORK COMPLETED 614,918.60 1,214,393.23 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 614,918.60 1,214,393.23 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 06/09/17 40 07/31/17 07/31/17 10/30/17 35 0 0 0 98% 88% PROGRESS IS SATISFACTORY RASTEGARPOUR, HAMED RESIDENT ENGINEER PROGRAM CAS145 DATE 09/22/17