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 07/22/15 EST. NO. 009 TIME 11:10 AM R.E. NAME: FARSHAD KESHAVARZI 05-1A7304 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 002 0002 7,431.11 E.W. @ F.A.(+) 021815 N 0023.0 0003 2,580.51 022515 N 0024.0 0004 3,217.31 022715 N 0025.0 008 0001 -91,074.52 A.C. @ U.P.(-) 070715 N 1 0 009 0001 191,961.00 E.W. @ L.S.(+) 070715 N 1 0 114,115.41 TOTAL THIS ESTIMATE 45,679.86 TOTAL PREVIOUS ESTIMATE 159,795.27 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 07/22/15 EST. NO. 009 TIME 11:10 AM R.E. NAME: FARSHAD KESHAVARZI 05-1A7304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/22/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1A7304 TIME 11:10 AM ESTIMATE NO. 009 BID OPENING 08/27/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/15 R.E. NAME: FARSHAD KESHAVARZI DATE OF THIS ESTIMATE 07/22/15 LOCATION PROGRESS ESTIMATE 05-MON-101-49.8/55.3 ----------------- PAPICH CONSTRUCTION CO INC IN MONTEREY COUNTY IN AND NEAR PO BOX 2210 GREENFIELD FROM LAGOMARSINO AVENUE PISMO BEACH CA 93448 TO 0.7 MILE SOUTH OF HUDSON ROAD FED. AID NO. NHP-Q101(254)E PAVEMENT PRESERVATION (CAP M) ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,390.0000 2,390.00 0.100 239.00 1.000 2,390 002 TIME-RELATED OVERHEAD (WDAY) WDAY 2,010.0000 251,250.00 21.000 42,210.00 123.000 247,230 003 CONSTRUCTION AREA SIGNS LS 9,600.0000 9,600.00 0.750 7,200 004 TRAFFIC CONTROL SYSTEM LS 229,041.5300 229,041.53 0.350 80,164.54 0.950 217,589 005 CHANNELIZER (SURFACE MOUNTED) EA 25.0000 2,500.00 40.000 1,000.00 100.000 2,500 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 6,820.0000 6,820.00 0.350 2,387.00 0.950 6,479 007 TEMPORARY RAILING (TYPE K) LF 17.0000 44,200.00 2,600.000 44,200 008 TEMPORARY CRASH CUSHION MODULE EA 130.0000 18,200.00 140.000 18,200 009 JOB SITE MANAGEMENT LS 12,750.0000 12,750.00 0.250 3,187.50 0.950 12,112 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 13,500.0000 13,500.00 0.900 12,150 011 TEMPORARY CONCRETE WASHOUT LS 3,100.0000 3,100.00 1.000 3,100.00 1.000 3,100 012 TREATED WOOD WASTE LB 0.1500 4,770.00 23,850.000 3,577 013 REMOVE ASPHALT CONCRETE DIKE LF 5.4000 16,740.00 2,652.000 14,320.80 3,462.000 18,694 014 REMOVE HEADWALL EA 1,925.0000 1,925.00 0.000 0 015 SALVAGE GUARDRAIL LF 5.5000 15,895.00 2,438.000 13,409 016 RELOCATE ROADSIDE SIGN-ONE POST EA 210.0000 210.00 0.000 0 017 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.7300 280,260.00 32,774.000 56,699.02 154,739.000 267,698 018 REMOVE CONCRETE CURB (LF) LF 38.0000 4,560.00 117.000 4,446 019 REMOVE CONCRETE SIDEWALK (SQYD) SQYD 89.5000 4,206.50 47.000 4,206 020 REMOVE CONCRETE (CHANNEL) CY 3,200.0000 960.00 0.000 0 021 SHOULDER BACKING TON 17.0000 57,800.00 1,992.000 33,864.00 2,100.000 35,700 022 PREPAVING INERTIAL PROFILER LS 5,200.0000 5,200.00 0.500 2,600 PROGRAM CAS145 PAGE 2 DATE 07/22/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1A7304 TIME 11:10 AM ESTIMATE NO. 009 BID OPENING 08/27/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/15 R.E. NAME: FARSHAD KESHAVARZI DATE OF THIS ESTIMATE 07/22/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REPLACE ASPHALT CONCRETE SURFACING CY 1,285.0000 1,927.50 0.000 0 024 HOT MIX ASPHALT (TYPE A) TON 103.5000 1,324,800.00 285.750 29,575.13 8,132.150 841,677 025 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 127.0000 1,473,200.00 2,857.000 362,839.00 11,557.000 1,467,739 026 SHOULDER RUMBLE STRIP STA 16.7500 15,242.50 915.000 15,326.25 915.000 15,326 (HMA,GROUND-IN INDENTATIONS) 027 DATA CORE LS 2,600.0000 2,600.00 0.000 0 028 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 2.6000 390.00 174.000 452.40 174.000 452 029 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 2.6000 7,566.00 3,452.000 8,975.20 3,452.000 8,975 030 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 2.6000 101.40 41.000 106.60 41.000 106 031 TACK COAT TON 35.2500 1,974.00 29.130 1,026.83 54.130 1,908 032 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 1,250.0000 56,250.00 105.780 132,225 033 GRIND EXISTING CONCRETE SQYD 3.3000 302,280.00 87,174.000 287,674 PAVEMENT 034 18" CONCRETE FLARED END SECTION EA 2,765.0000 2,765.00 0.000 0 035 DETECTABLE WARNING SURFACE SQFT 20.0000 1,800.00 0.000 0 036 MINOR CONCRETE (CURB, SIDEWALK AND CY 888.2500 12,435.50 11.250 9,992 CURB RAMP) 037 DELINEATOR (CLASS 1) EA 36.5000 10,220.00 32.000 1,168.00 306.000 11,169 038 OBJECT MARKER (TYPE L-1) EA 74.7500 1,196.00 10.000 747.50 10.000 747 039 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 32.7500 16,047.50 525.000 17,193 040 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 041 VEGETATION CONTROL (MINOR CONCRETE) SQYD 47.5000 26,125.00 193.450 9,188.88 1,080.660 51,331 042 TRANSITION RAILING (TYPE WB-31) EA 3,400.0000 34,000.00 10.000 34,000 043 END ANCHOR ASSEMBLY (TYPE SFT) EA 625.0000 7,500.00 8.000 5,000 044 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,125.0000 3,125.00 1.000 3,125 045 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,600.0000 28,600.00 11.000 28,600 046 CONCRETE BARRIER TRANSITION LF 365.0000 215,350.00 1,010.240 368,737 047 THERMOPLASTIC PAVEMENT MARKING SQFT 2.7500 14,355.00 2,260.500 6,216.38 4,924.000 13,541 048 THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 41,800.00 114,830.000 22,966.00 207,635.500 41,527 (SPRAYABLE) 049 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.2700 6,146.80 2,132.000 2,707.64 4,864.000 6,177 PROGRAM CAS145 PAGE 3 DATE 07/22/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1A7304 TIME 11:10 AM ESTIMATE NO. 009 BID OPENING 08/27/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/15 R.E. NAME: FARSHAD KESHAVARZI DATE OF THIS ESTIMATE 07/22/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.5800 9,313.80 2,075.000 5,353.50 3,525.000 9,094 051 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 052 MIDWEST GUARDRAIL SYSTEM (8' POST) LF 35.3500 40,299.00 1,075.000 38,001 PROGRAM CAS145 PAGE 4 DATE 07/22/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1A7304 TIME 11:10 AM ESTIMATE NO. 009 BID OPENING 08/27/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/15 R.E. NAME: FARSHAD KESHAVARZI DATE OF THIS ESTIMATE 07/22/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 703,821.17 4,317,805.62 ADJUSTMENT OF COMPENSATION -91,074.52 -91,074.52 EXTRA WORK 205,189.93 250,869.79 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 817,936.58 4,477,600.89 053 MOBILIZATION LS 53,711.9700 53,711.97 1.000 53,711 ORIGINAL CONTRACT AMOUNT 4,697,000.00 TOTAL WORK COMPLETED 817,936.58 4,531,312.86 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 817,936.58 4,531,312.86 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 09/30/14 125 10/14/14 10/14/14 07/20/15 130 54 5 0 88% 100% PROGRESS IS SATISFACTORY *** SUSPENDED ON 06/12/15. FARSHAD KESHAVARZI RESIDENT ENGINEER PROGRAM CAS145 DATE 07/22/15