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 01/19/16 EST. NO. 014 TIME 03:08 PM 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 --------------------------------------------------------------------------- 001 0011 1,632.37 E.W. @ F.A.(+) 022215 N 0051.0 002 0005 619.23 E.W. @ F.A.(+) 031715 N 0039.0 0006 355.37 080715 N 0040.0 004 0018 1,589.49 E.W. @ F.A.(+) 030215 N 0041.0 4,196.46 TOTAL THIS ESTIMATE 210,052.57 TOTAL PREVIOUS ESTIMATE 214,249.03 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 01/19/16 EST. NO. 014 TIME 03:08 PM R.E. NAME: FARSHAD KESHAVARZI 05-1A7304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISS CEM-2402F -10,000.00 011 MISS CEM-4401 -10,000.00 011 RECD CEM-2402F 10,000.00 012 RECD CEM-4401 10,000.00 012 0.00 0.00 LABOR COMPLIANCE VIOLATION MISS PAYROLLS -8,000.00 011 0.00 -8,000.00 TOTAL DEDUCTIONS 0.00 -8,000.00 PROGRAM CAS145 PAGE 1 DATE 01/19/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1A7304 TIME 03:08 PM ESTIMATE NO. 014 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 09/04/15 R.E. NAME: FARSHAD KESHAVARZI DATE OF THIS ESTIMATE 01/19/16 LOCATION SEMI-FINAL 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 1.000 2,390 002 TIME-RELATED OVERHEAD (WDAY) WDAY 2,010.0000 251,250.00 132.000 265,320 003 CONSTRUCTION AREA SIGNS LS 9,600.0000 9,600.00 1.000 9,600 004 TRAFFIC CONTROL SYSTEM LS 229,041.5300 229,041.53 1.000 229,041 005 CHANNELIZER (SURFACE MOUNTED) EA 25.0000 2,500.00 100.000 2,500 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 6,820.0000 6,820.00 1.000 6,820 007 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 1.000 12,750 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 13,500.0000 13,500.00 1.000 13,500 011 TEMPORARY CONCRETE WASHOUT LS 3,100.0000 3,100.00 1.000 3,100 012 TREATED WOOD WASTE LB 0.1500 4,770.00 7,950.000 1,192.50 31,800.000 4,770 013 REMOVE ASPHALT CONCRETE DIKE LF 5.4000 16,740.00 137.000 739.80 3,599.000 19,434 014 REMOVE HEADWALL EA 1,925.0000 1,925.00 0.000 0 015 SALVAGE GUARDRAIL LF 5.5000 15,895.00 368.000 2,024.00 2,806.000 15,433 016 RELOCATE ROADSIDE SIGN-ONE POST EA 210.0000 210.00 2.000 420 017 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.7300 280,260.00 19,506.000 33,745.38 174,245.000 301,443 018 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 1.780 5,696.00 1.780 5,696 021 SHOULDER BACKING TON 17.0000 57,800.00 2,100.000 35,700 022 PREPAVING INERTIAL PROFILER LS 5,200.0000 5,200.00 1.000 5,200 PROGRAM CAS145 PAGE 2 DATE 01/19/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1A7304 TIME 03:08 PM ESTIMATE NO. 014 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 09/04/15 R.E. NAME: FARSHAD KESHAVARZI DATE OF THIS ESTIMATE 01/19/16 ------------------------------------------------------------------------------------------------------------------------------------ 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 16.500 21,202 024 HOT MIX ASPHALT (TYPE A) TON 103.5000 1,324,800.00 750.000 77,625.00 8,882.150 919,302 025 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 127.0000 1,473,200.00 11,557.000 1,467,739 026 SHOULDER RUMBLE STRIP STA 16.7500 15,242.50 915.000 15,326 (HMA,GROUND-IN INDENTATIONS) 027 DATA CORE LS 2,600.0000 2,600.00 1.000 2,600.00 1.000 2,600 028 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 2.6000 390.00 174.000 452 029 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 2.6000 7,566.00 3,452.000 8,975 030 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 2.6000 101.40 41.000 106 031 TACK COAT TON 35.2500 1,974.00 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 92.000 1,840.00 92.000 1,840 036 MINOR CONCRETE (CURB, SIDEWALK AND CY 888.2500 12,435.50 11.250 9,992 CURB RAMP) 037 DELINEATOR (CLASS 1) EA 36.5000 10,220.00 246.000 8,979.00 552.000 20,148 038 OBJECT MARKER (TYPE L-1) EA 74.7500 1,196.00 1.000 74.75 11.000 822 039 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 32.7500 16,047.50 43.750 1,432.81 568.750 18,626 040 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 041 VEGETATION CONTROL (MINOR CONCRETE) SQYD 47.5000 26,125.00 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 3.000 1,875.00 11.000 6,875 044 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 14,355.00 292.000 803.00 5,216.000 14,344 048 THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 41,800.00 9,131.800 1,826.36 216,767.300 43,353 (SPRAYABLE) 049 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.2700 6,146.80 184.000 233.68 5,048.000 6,410 PROGRAM CAS145 PAGE 3 DATE 01/19/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1A7304 TIME 03:08 PM ESTIMATE NO. 014 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 09/04/15 R.E. NAME: FARSHAD KESHAVARZI DATE OF THIS ESTIMATE 01/19/16 ------------------------------------------------------------------------------------------------------------------------------------ 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 23.000 59.34 3,548.000 9,153 051 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 052 MIDWEST GUARDRAIL SYSTEM (8' POST) LF 35.3500 40,299.00 75.000 2,651.25 1,150.000 40,652 PROGRAM CAS145 PAGE 4 DATE 01/19/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1A7304 TIME 03:08 PM ESTIMATE NO. 014 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 09/04/15 R.E. NAME: FARSHAD KESHAVARZI DATE OF THIS ESTIMATE 01/19/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 143,397.87 4,519,696.57 ADJUSTMENT OF COMPENSATION 0.00 -91,074.52 EXTRA WORK 4,196.46 305,323.55 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 147,594.33 4,733,945.60 053 MOBILIZATION LS 53,711.9700 53,711.97 1.000 53,711 ORIGINAL CONTRACT AMOUNT 4,697,000.00 TOTAL WORK COMPLETED 147,594.33 4,787,657.57 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -8,000.00 TOTAL 147,594.33 4,779,657.57 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 09/30/14 125 10/14/14 10/14/14 09/04/15 132 85 5 0 100% 100% FARSHAD KESHAVARZI RESIDENT ENGINEER PROGRAM CAS145 DATE 01/19/16