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 04/15/19 EST. NO. 007 TIME 10:11 AM R.E. NAME: FARSHAD KESHAVARZI 05-1J2004 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 005 0001 5,550.00 A.C. @ L.S.(+) 041019 N 1 0 5,550.00 TOTAL THIS ESTIMATE 27,047.22 TOTAL PREVIOUS ESTIMATE 32,597.22 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 04/15/19 EST. NO. 007 TIME 10:11 AM R.E. NAME: FARSHAD KESHAVARZI 05-1J2004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISS CEM-4401 -10,000.00 003 RECD CEM-4401 10,000.00 004 0.00 0.00 LABOR COMPLIANCE VIOLATION MISS PAYROLLS -10,000.00 003 RECD PAYROLLS 10,000.00 005 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 04/15/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1J2004 TIME 10:11 AM ESTIMATE NO. 007 BID OPENING 01/11/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/27/18 R.E. NAME: FARSHAD KESHAVARZI DATE OF THIS ESTIMATE 04/15/19 LOCATION FINAL ESTIMATE 05-SBT-101-4.6/6.9 -------------- TELFER PAVEMENT TECHNOLOGIES, IN SAN BENITO COUNTY ABOUT 9 MILES LLC SOUTH OF GILROY FROM 0.3 MILE SOUTH 4522 PARKER AVE BLDG700 STE35 TO 0.2 MILE NORTH OF ROUTE 129/101 MCCLELLAN CA 95652 SEPARATION AND FROM 0.3 MILE SOUTH TO 0.4 MILE NORTH OF LOMERIAS OC FED. AID NO. N O N E MILL AND REPLACE WITH RHMA OVERLAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,300.0000 1,300.00 1.000 1,300 002 CONSTRUCTION AREA SIGNS LS 6,000.0000 6,000.00 1.000 6,000 003 TRAFFIC CONTROL SYSTEM LS 100,000.0000 100,000.00 1.000 100,000 004 CHANNELIZER (SURFACE MOUNTED) EA 25.0000 400.00 16.000 400 (LEFT IN PLACE) 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 20,000.0000 20,000.00 1.000 20,000 006 TEMPORARY RAILING (TYPE K) LF 100.0000 6,000.00 60.000 6,000 007 TEMPORARY ALTERNATIVE CRASH CUSHION EA 6,000.0000 6,000.00 1.000 6,000 008 JOB SITE MANAGEMENT LS 5,000.0000 5,000.00 1.000 5,000 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,000.0000 2,000.00 1.000 2,000 010 TREATED WOOD WASTE LB 0.1000 134.00 1,340.000 134 011 SHOULDER BACKING TON 70.0000 19,600.00 299.920 20,994 012 ASPHALTIC EMULSION (FOG SEAL COAT) TON 400.0000 120.00 0.300 120 013 PREPAVING INERTIAL PROFILER LS 4,400.0000 4,400.00 0.000 0 014 HOT MIX ASPHALT (TYPE A) TON 250.0000 8,750.00 35.770 8,942 015 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 147.5000 736,025.00 4,772.970 704,013 016 TACK COAT TON 750.0000 10,500.00 14.000 10,500 017 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.5000 93,750.00 35,807.170 89,517 018 GUARD RAILING DELINEATOR EA 16.0000 32.00 2.000 32 019 PAVEMENT MARKER (NON-REFLECTIVE) (EA) EA 2.0000 1,860.00 0.000 0 020 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 2,450.00 599.000 2,995 021 RESET ROADSIDE SIGN (WOOD POST) EA 200.0000 1,200.00 5.000 1,000 022 RESET ROADSIDE SIGN (METAL POST) EA 200.0000 400.00 1.000 200 PROGRAM CAS145 PAGE 2 DATE 04/15/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1J2004 TIME 10:11 AM ESTIMATE NO. 007 BID OPENING 01/11/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/27/18 R.E. NAME: FARSHAD KESHAVARZI DATE OF THIS ESTIMATE 04/15/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 103.0000 1,236.00 0.000 0 024 TRANSITION RAILING (TYPE WB-31) EA 7,900.0000 7,900.00 1.000 7,900 025 ALTERNATIVE FLARED TERMINAL SYSTEM EA 5,900.0000 5,900.00 1.000 5,900 026 CONCRETE BARRIER TRANSITION LF 2,400.0000 9,600.00 4.000 9,600 (F) 027 REMOVE GUARDRAIL LF 33.0000 2,541.00 77.000 2,541 028 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 17,010.00 25,457.000 17,819 029 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 1,760.00 2,023.000 4,046 030 THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 8,800.00 2,080.000 10,400 PROGRAM CAS145 PAGE 3 DATE 04/15/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1J2004 TIME 10:11 AM ESTIMATE NO. 007 BID OPENING 01/11/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/27/18 R.E. NAME: FARSHAD KESHAVARZI DATE OF THIS ESTIMATE 04/15/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 0.00 1,043,355.81 ADJUSTMENT OF COMPENSATION 5,550.00 20,802.36 EXTRA WORK 0.00 11,794.86 SUBTOTAL AMOUNT EARNED 5,550.00 1,075,953.03 ORIGINAL CONTRACT AMOUNT 1,080,668.00 TOTAL WORK COMPLETED 5,550.00 1,075,953.03 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 5,550.00 1,075,953.03 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 02/09/18 30 07/16/18 07/16/18 08/27/18 27 4 0 0 100% 100% FARSHAD KESHAVARZI RESIDENT ENGINEER PROGRAM CAS145 DATE 04/15/19