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 09/22/16 EST. NO. 009 TIME 12:05 PM R.E. NAME: FARSHAD KESHAVARZI 05-1C0904 --------------------------------------------------------------------------- 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 09/22/16 EST. NO. 009 TIME 12:05 PM R.E. NAME: FARSHAD KESHAVARZI 05-1C0904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MISS PAYROLLS -5,000.00 009 -5,000.00 -5,000.00 TOTAL DEDUCTIONS -5,000.00 -5,000.00 PROGRAM CAS145 PAGE 1 DATE 09/22/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1C0904 TIME 12:05 PM ESTIMATE NO. 009 BID OPENING 10/13/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/16 R.E. NAME: FARSHAD KESHAVARZI DATE OF THIS ESTIMATE 09/22/16 LOCATION RERUN PROGRESS ESTIMATE 05-MON-68-15.0/T18.5 ----------------------- 05-MON-101-R39.5/73.0 CLEAN CUT LANDSCAPE IN MONTEREY COUNTY AT VARIOUS 8406 N. ARMSTRONG AVE. LOCATIONS CLOVIS CA 93619 FED. AID NO. NHP-X053(29)E CONTRAST SURFACE TREATMENTS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,650.0000 1,650.00 1.000 1,650 002 CONSTRUCTION AREA SIGNS LS 19,789.0000 19,789.00 0.810 16,029 003 TRAFFIC CONTROL SYSTEM LS 231,424.0000 231,424.00 0.117 27,076.61 0.806 186,527 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 11,124.0000 11,124.00 0.117 1,301.51 0.706 7,853 005 JOB SITE MANAGEMENT LS 6,615.0000 6,615.00 0.117 773.96 0.676 4,471 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 770.0000 770.00 0.750 577 007 TEMPORARY CONCRETE WASHOUT LS 12,420.0000 12,420.00 0.140 1,738.80 0.800 9,936 008 REMOVE FENCE (TYPE BW) LF 3.5800 24,344.00 6,795.000 24,326.10 6,795.000 24,326 009 REMOVE SINGLE METAL BEAM BARRIER LF 7.7000 5,313.00 0.000 0 010 REMOVE ASPHALT CONCRETE DIKE LF 6.4500 15,673.50 1,440.100 9,288 011 REMOVE OVERSIDE DRAIN EA 1,529.0000 3,058.00 3.000 4,587 012 REMOVE ASPHALT CONCRETE SURFACING SQFT 6.3500 2,921.00 452.600 2,874 013 RESET ROADSIDE SIGN EA 157.0000 10,048.00 2.000 314 014 RELOCATE ROADSIDE SIGN EA 157.0000 314.00 2.000 314 015 REMOVE CONCRETE CURB (LF) LF 23.0000 3,450.00 87.000 2,001 016 SALVAGE CRASH CUSHION EA 3,360.0000 3,360.00 0.000 0 017 CLEARING AND GRUBBING (LS) LS 22,423.0000 22,423.00 0.800 17,938 018 ROADWAY EXCAVATION CY 69.0000 158,700.00 88.040 6,074.76 1,852.740 127,839 019 ROADWAY EXCAVATION (TYPE Z-2) CY 191.0000 120,330.00 403.730 77,112 (AERIALLY DEPOSITED LEAD) 020 CLASS 2 AGGREGATE BASE (CY) CY 53.0000 48,230.00 99.720 5,285.16 640.620 33,952 021 HOT MIX ASPHALT (TYPE A) TON 99.0000 34,650.00 0.000 0 022 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 25.0000 4,500.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 09/22/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1C0904 TIME 12:05 PM ESTIMATE NO. 009 BID OPENING 10/13/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/16 R.E. NAME: FARSHAD KESHAVARZI DATE OF THIS ESTIMATE 09/22/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PLACE HOT MIX ASPHALT SQYD 54.0000 108,000.00 0.000 0 (MISCELLANEOUS AREA) 024 TACK COAT TON 12,285.0000 3,685.50 0.000 0 025 POST SLEEVE EA 563.0000 15,201.00 0.000 0 026 SLOPE PAVING (CONCRETE) CY 664.0000 19,920.00 0.000 0 027 SLOPE PAVING WITH BRICK PAVERS CY 914.0000 19,194.00 0.000 0 028 MINOR CONCRETE (CURB) (CY) CY 63.0000 10,080.00 72.900 4,592 029 MINOR CONCRETE (EXPOSED AGGREGATE SQFT 8.0000 920,000.00 57,336.000 458,688 CONCRETE) 030 CHAIN LINK FENCE (TYPE CL-6) LF 15.6800 106,937.60 6,138.000 96,243.84 6,138.000 96,243 031 10' CHAIN LINK GATE (TYPE CL-6) EA 1,320.0000 1,320.00 1.000 1,320.00 1.000 1,320 032 DELINEATOR (CLASS 1) EA 41.0000 2,788.00 0.000 0 033 OBJECT MARKER EA 49.0000 1,078.00 0.000 0 034 VEGETATION CONTROL (MINOR CONCRETE) SQYD 57.2000 15,444.00 0.000 0 035 DOUBLE THRIE BEAM BARRIER (STEEL POST) LF 65.0000 17,550.00 0.000 0 036 ALTERNATIVE CRASH CUSHION SYSTEM EA 5,390.0000 10,780.00 0.000 0 037 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 6,534.0000 6,534.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 038 LOOP DETECTOR AND PULL BOXES LS 13,462.0000 13,462.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 09/22/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1C0904 TIME 12:05 PM ESTIMATE NO. 009 BID OPENING 10/13/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/16 R.E. NAME: FARSHAD KESHAVARZI DATE OF THIS ESTIMATE 09/22/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 164,140.74 1,088,437.66 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 18,915.10 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 164,140.74 1,107,352.76 039 MOBILIZATION LS 167,556.0000 167,556.00 0.050 8,377.80 1.000 167,556 ORIGINAL CONTRACT AMOUNT 2,180,636.60 TOTAL WORK COMPLETED 172,518.54 1,274,908.76 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -5,000.00 -5,000.00 TOTAL 167,518.54 1,269,908.76 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 11/13/15 120 11/30/15 11/30/15 10/05/16 108 20 0 0 57% 90% PROGRESS IS SATISFACTORY UNSATIS PROGRESS OVERRIDEN BECAU W H Y ... W H Y ... W H FARSHAD KESHAVARZI RESIDENT ENGINEER PROGRAM CAS145 DATE 09/22/16