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 11/24/15 EST. NO. 004 TIME 03:05 PM R.E. NAME: FARSHAD KESHAVARZI 05-1F8504 --------------------------------------------------------------------------- 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 11/24/15 EST. NO. 004 TIME 03:05 PM R.E. NAME: FARSHAD KESHAVARZI 05-1F8504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE ANT AC INDEX -50,000.00 004 MISS CEM-4401 -10,000.00 004 -60,000.00 -60,000.00 LABOR COMPLIANCE VIOLATION MISS PAYROLLS -10,000.00 004 -10,000.00 -10,000.00 TOTAL DEDUCTIONS -70,000.00 -70,000.00 PROGRAM CAS145 PAGE 1 DATE 11/24/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1F8504 TIME 03:05 PM ESTIMATE NO. 004 BID OPENING 04/23/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/15 R.E. NAME: FARSHAD KESHAVARZI DATE OF THIS ESTIMATE 11/24/15 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 05-SBT-25-38.2/44.2 ---------------------------------- GRANITE ROCK COMPANY IN SAN BENITO COUNTY NEAR TRES 120 GRANITE ROCK WAY PINOS FROM 0.2 MILE SOUTH OF SAN JOSE, CA 95136 CIENEGA ROAD TO 0.4 MILE NORTH OF BOLADO ROAD FED. AID NO. N O N E COLD IN-PLACE RECYCLING, HMA TYPE A ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 1.000 2,500 002 CONSTRUCTION AREA SIGNS LS 4,000.0000 4,000.00 0.050 200.00 1.000 4,000 003 TRAFFIC CONTROL SYSTEM LS 178,000.0000 178,000.00 0.320 56,960.00 1.000 178,000 004 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.5000 18,700.00 37,398.000 18,699 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 8,000.0000 8,000.00 0.320 2,560.00 1.000 8,000 006 TEMPORARY RAILING (TYPE K) LF 45.0000 10,800.00 240.000 10,800 007 TEMPORARY ALTERNATIVE CRASH CUSHION EA 3,000.0000 24,000.00 8.000 24,000 008 JOB SITE MANAGEMENT LS 7,000.0000 7,000.00 0.800 5,600.00 1.000 7,000 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 0.300 300.00 1.000 1,000 010 TEMPORARY CONCRETE WASHOUT LS 1,500.0000 1,500.00 1.000 1,500 011 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.3000 14,670.00 24,443.000 7,332.90 48,893.000 14,667 STRIPE (HAZARDOUS WASTE) 012 TREATED WOOD WASTE LB 0.2500 7,375.00 0.000 0 013 REMOVE GUARDRAIL LF 7.0000 12,600.00 1,795.000 12,565 014 COLD PLANE ASPHALT CONCRETE DIKE SQYD 3.0000 5,610.00 1,862.000 5,586 015 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.0000 17,400.00 5,800.000 17,400 016 SHOULDER BACKING TON 45.0000 63,000.00 1,403.560 63,160.20 2,403.560 108,160 017 COLD IN-PLACE RECYCLING SQYD 5.5000 550,000.00 98,500.000 541,750 018 CEMENT (COLD IN-PLACE RECYCLING) TON 140.0000 11,200.00 2.700 378.00 43.040 6,025 019 EMULSIFIED RECYCLING AGENT TON 625.0000 218,750.00 -25.200 -15,750.00 330.000 206,250 (COLD IN-PLACE RECYCLING) 020 ASPHALTIC EMULSION TON 625.0000 28,125.00 0.460 287.50 41.930 26,206 (COLD IN-PLACE RECYCLING) 021 SAND COVER (COLD IN-PLACE RECYCLING) TON 50.0000 4,000.00 55.350 2,767.50 95.350 4,767 022 INTELLIGENT COMPACTION LS 5,000.0000 5,000.00 1.000 5,000 (COLD IN-PLACE RECYCLING) PROGRAM CAS145 PAGE 2 DATE 11/24/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1F8504 TIME 03:05 PM ESTIMATE NO. 004 BID OPENING 04/23/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/15 R.E. NAME: FARSHAD KESHAVARZI DATE OF THIS ESTIMATE 11/24/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 INTELLIGENT COMPACTION LS 5,000.0000 5,000.00 1.000 5,000 024 HOT MIX ASPHALT (TYPE A) TON 82.0000 918,400.00 234.120 19,197.84 11,632.310 953,849 025 DATA CORE LS 3,000.0000 3,000.00 1.000 3,000 026 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 1.0000 2,170.00 2,990.000 2,990.00 2,990.000 2,990 027 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.0000 10,300.00 10,634.000 10,634.00 10,634.000 10,634 028 PLACE HOT MIX ASPHALT SQYD 70.0000 490.00 7.000 490.00 7.000 490 (MISCELLANEOUS AREA) 029 TACK COAT TON 800.0000 24,000.00 20.040 16,032.00 20.040 16,032 030 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 36.0000 9,000.00 250.000 9,000 031 MIDWEST GUARDRAIL SYSTEM (8' POST) LF 24.0000 30,000.00 1,245.000 29,880 032 VEGETATION CONTROL (MINOR CONCRETE) SQYD 108.0000 73,440.00 0.000 0 033 CONCRETE BARRIER (TRANSITION) LF 400.0000 72,000.00 174.000 69,600 034 TRANSITION RAILING (TYPE WB-31) EA 4,300.0000 17,200.00 4.000 17,200 035 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,700.0000 25,900.00 7.000 25,900 036 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,500.0000 3,500.00 1.000 3,500 037 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 32,100.00 94,666.000 28,399.80 94,666.000 28,399 038 THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 1,230.00 256.000 768.00 256.000 768 039 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 4,900.00 24,292.000 4,858.40 24,292.000 4,858 (BROKEN 36-12) 040 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 7,110.00 1,992.000 5,976.00 1,992.000 5,976 PROGRAM CAS145 PAGE 3 DATE 11/24/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1F8504 TIME 03:05 PM ESTIMATE NO. 004 BID OPENING 04/23/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/15 R.E. NAME: FARSHAD KESHAVARZI DATE OF THIS ESTIMATE 11/24/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 213,142.14 2,390,955.07 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 213,142.14 2,390,955.07 041 MOBILIZATION LS 257,000.0000 257,000.00 1.000 257,000 ORIGINAL CONTRACT AMOUNT 2,689,970.00 TOTAL WORK COMPLETED 213,142.14 2,647,955.07 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -70,000.00 -70,000.00 TOTAL 143,142.14 2,577,955.07 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 06/09/15 75 06/24/15 06/24/15 11/20/15 74 30 0 0 100% 100% FARSHAD KESHAVARZI RESIDENT ENGINEER PROGRAM CAS145 DATE 11/24/15