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 12/20/18 EST. NO. 006 TIME 01:45 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 --------------------------------------------------------------------------- 001 0004 2,235.26 E.W. @ F.A.(+) 092118 N 901102 003 0001 2,200.00 E.W. @ F.A.(+) 092918 N CO3 0 0002 2,000.00 121518 N CO3.10 004 0001 23,946.74 E.W. @ L.S.(+) 111518 N CO4 0 005 0001 24,140.28 A.C. @ L.S.(+) 100118 N CO5 0 54,522.28 TOTAL THIS ESTIMATE 44,313.96 TOTAL PREVIOUS ESTIMATE 98,836.24 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 12/20/18 EST. NO. 006 TIME 01:45 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 12/20/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3K6704 TIME 01:45 PM ESTIMATE NO. 006 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 12/20/18 R.E. NAME: RASTEGARPOUR, HAMED DATE OF THIS ESTIMATE 12/20/18 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 1.000 1,500 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 2,500.0000 2,500.00 0.950 2,375 003 TIME-RELATED OVERHEAD (WDAY) WDAY 500.0000 65,000.00 0.000 0 004 CONSTRUCTION AREA SIGNS LS 30,000.0000 30,000.00 0.980 29,400 005 TRAFFIC CONTROL SYSTEM LS 700,000.0000 700,000.00 0.980 686,000 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 20,000.0000 20,000.00 0.980 19,600 007 JOB SITE MANAGEMENT LS 35,000.0000 35,000.00 1.000 35,000 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,500.0000 1,500.00 1.000 1,500 009 TEMPORARY DRAINAGE INLET PROTECTION EA 450.0000 5,400.00 10.000 4,500 010 STREET SWEEPING LS 25,000.0000 25,000.00 1.000 25,000 011 TEMPORARY CONCRETE WASHOUT LS 5,000.0000 5,000.00 1.000 5,000 012 NOISE MONITORING LS 1,000.0000 1,000.00 1.000 1,000 013 CLEARING AND GRUBBING (LS) LS 15,000.0000 15,000.00 1.000 15,000 014 SHOULDER BACKING TON 150.0000 27,000.00 179.890 26,983 015 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 40,000 018 HOT MIX ASPHALT (TYPE A) TON 105.0000 479,850.00 4,267.510 448,088 019 DATA CORE LS 17,500.0000 17,500.00 1.000 17,500 020 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.2500 26,625.00 20,477.000 25,596 021 RUBBERIZED HOT MIX ASPHALT-GAP GRADED TON 98.0000 3,714,200.00 39,320.000 3,853,360 (BONDED WEARING COURSE) 022 TACK COAT TON 425.0000 2,125.00 5.000 2,125 PROGRAM CAS145 PAGE 2 DATE 12/20/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3K6704 TIME 01:45 PM ESTIMATE NO. 006 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 12/20/18 R.E. NAME: RASTEGARPOUR, HAMED DATE OF THIS ESTIMATE 12/20/18 ------------------------------------------------------------------------------------------------------------------------------------ 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 920,700.00 552,733.000 856,736 024 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 4,867.000 14,601 028 THERMOPLASTIC PAVEMENT MARKING SQFT 8.0000 11,760.00 1,713.000 13,704 (ENHANCED WET NIGHT VISIBILITY) 029 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.9000 102,060.00 112,748.000 101,473 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 030 2" BLACK TRAFFIC STRIPE (2-COAT) LF 0.5000 3,400.00 4,767.000 2,383 031 6" BLACK TRAFFIC STRIPE (2-COAT) LF 0.6000 2,040.00 2,117.000 1,270 032 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.3000 327,600.00 255,191.000 331,748 (ENHANCED WET NIGHT VISIBILITY) 033 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 16,280.00 9,032.000 18,064 (ENHANCED WET NIGHT VISIBILITY) 034 12" RUMBLE STRIP STA 50.0000 103,500.00 2,073.910 103,695 (ASPHALT CONCRETE PAVEMENT) 035 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 1.000 1,000 SYSTEM ELEMENTS DURING CONSTRUCTION 036 MODIFYING EXISTING ELECTRICAL SYSTEM LS 561,918.0000 561,918.00 0.950 533,822 037 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 (BONDED WEARING COURSE) PROGRAM CAS145 PAGE 3 DATE 12/20/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3K6704 TIME 01:45 PM ESTIMATE NO. 006 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 12/20/18 R.E. NAME: RASTEGARPOUR, HAMED DATE OF THIS ESTIMATE 12/20/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 8,741,222.38 ADJUSTMENT OF COMPENSATION 24,140.28 24,140.28 EXTRA WORK 30,382.00 74,695.96 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 54,522.28 8,840,058.62 039 MOBILIZATION LS 812,000.0000 812,000.00 1.000 812,000 ORIGINAL CONTRACT AMOUNT 9,632,052.00 TOTAL WORK COMPLETED 54,522.28 9,652,058.62 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 54,522.28 9,652,058.62 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 07/16/18 06/15/18 02/07/19 98 11 0 0 97% 75% PROGRESS IS SATISFACTORY RASTEGARPOUR, HAMED RESIDENT ENGINEER PROGRAM CAS145 DATE 12/20/18