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 10/22/18 EST. NO. 004 TIME 03:40 PM R.E. NAME: RASTEGARPOUR, HAMED 04-3K6704 --------------------------------------------------------------------------- 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 10/22/18 EST. NO. 004 TIME 03:40 PM R.E. NAME: RASTEGARPOUR, HAMED 04-3K6704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/22/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3K6704 TIME 03:40 PM ESTIMATE NO. 004 BID OPENING 05/02/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/18 R.E. NAME: RASTEGARPOUR, HAMED DATE OF THIS ESTIMATE 10/22/18 LOCATION PROGRESS ESTIMATE 04-SOL-505-R0.0/R10.6 ----------------- TELFER PAVEMENT TECHNOLOGIES, IN SOLANO COUNTY, IN VACAVILLE CITY LLC ON ROUTE 505 FROM 505/80 SEPARATION 4522 PARKER AVE. BLDG 700 #35 TO YOLO COUNTY LINE MCCLELLAN, CA 95652 FED. AID NO. N O N E ASPHALT CONCRETE RESURFACING ------------------------------------------------------------------------------------------------------------------------------------ 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 0.250 375.00 0.750 1,125 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 2,500.0000 2,500.00 0.100 250 003 TIME-RELATED OVERHEAD (WDAY) WDAY 500.0000 65,000.00 0.000 0 004 CONSTRUCTION AREA SIGNS LS 30,000.0000 30,000.00 0.250 7,500.00 0.750 22,500 005 TRAFFIC CONTROL SYSTEM LS 700,000.0000 700,000.00 0.500 350,000.00 0.750 525,000 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 20,000.0000 20,000.00 0.250 5,000 007 JOB SITE MANAGEMENT LS 35,000.0000 35,000.00 0.500 17,500.00 0.750 26,250 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,500.0000 1,500.00 0.500 750 009 TEMPORARY DRAINAGE INLET PROTECTION EA 450.0000 5,400.00 6.000 2,700 010 STREET SWEEPING LS 25,000.0000 25,000.00 0.500 12,500.00 0.750 18,750 011 TEMPORARY CONCRETE WASHOUT LS 5,000.0000 5,000.00 1.000 5,000 012 NOISE MONITORING LS 1,000.0000 1,000.00 0.500 500.00 0.750 750 013 CLEARING AND GRUBBING (LS) LS 15,000.0000 15,000.00 0.000 0 014 SHOULDER BACKING TON 150.0000 27,000.00 0.000 0 015 BASE BOND BREAKER SQYD 1.0500 4,452.00 4,212.930 4,423 016 PREPAVING INERTIAL PROFILER LS 10,000.0000 10,000.00 1.000 10,000 017 INTELLIGENT COMPACTION LS 40,000.0000 40,000.00 1.000 40,000.00 1.000 40,000 018 HOT MIX ASPHALT (TYPE A) TON 105.0000 479,850.00 3,832.300 402,391 019 DATA CORE LS 17,500.0000 17,500.00 0.500 8,750.00 0.500 8,750 020 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.2500 26,625.00 0.000 0 021 RUBBERIZED HOT MIX ASPHALT-GAP GRADED TON 98.0000 3,714,200.00 36,222.000 3,549,756.00 36,222.000 3,549,756 (BONDED WEARING COURSE) 022 TACK COAT TON 425.0000 2,125.00 5.000 2,125 PROGRAM CAS145 PAGE 2 DATE 10/22/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3K6704 TIME 03:40 PM ESTIMATE NO. 004 BID OPENING 05/02/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/18 R.E. NAME: RASTEGARPOUR, HAMED DATE OF THIS ESTIMATE 10/22/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.5500 920,700.00 482,233.000 747,461.15 504,760.000 782,378 024 DRILL AND BOND (DOWEL BAR) EA 15.7500 14,017.50 91.000 1,433 025 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 721.3500 1,204,654.50 1,655.068 1,193,883 026 GRIND EXISTING CONCRETE SQYD 8.6000 26,230.00 0.000 0 PAVEMENT 027 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 16,740.00 0.000 0 028 THERMOPLASTIC PAVEMENT MARKING SQFT 8.0000 11,760.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 029 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.9000 102,060.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 030 2" BLACK TRAFFIC STRIPE (2-COAT) LF 0.5000 3,400.00 0.000 0 031 6" BLACK TRAFFIC STRIPE (2-COAT) LF 0.6000 2,040.00 0.000 0 032 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.3000 327,600.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 033 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 16,280.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 034 12" RUMBLE STRIP STA 50.0000 103,500.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 035 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.450 450.00 0.950 950 SYSTEM ELEMENTS DURING CONSTRUCTION 036 MODIFYING EXISTING ELECTRICAL SYSTEM LS 561,918.0000 561,918.00 0.350 196,671.30 0.850 477,630 037 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 038 ASPHALTIC EMULSION TON 650.0000 279,500.00 482.240 313,456.00 482.240 313,456 (BONDED WEARING COURSE) PROGRAM CAS145 PAGE 3 DATE 10/22/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3K6704 TIME 03:40 PM ESTIMATE NO. 004 BID OPENING 05/02/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/18 R.E. NAME: RASTEGARPOUR, HAMED DATE OF THIS ESTIMATE 10/22/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 5,244,919.45 7,395,251.93 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 5,244,919.45 7,395,251.93 039 MOBILIZATION LS 812,000.0000 812,000.00 0.050 40,600.00 1.000 812,000 ORIGINAL CONTRACT AMOUNT 9,632,052.00 TOTAL WORK COMPLETED 5,285,519.45 8,207,251.93 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 5,285,519.45 8,207,251.93 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 05/31/18 130 07/02/18 06/15/18 01/29/19 64 4 0 0 84% 49% PROGRESS IS SATISFACTORY RASTEGARPOUR, HAMED RESIDENT ENGINEER PROGRAM CAS145 DATE 10/22/18