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 08/17/20 EST. NO. 002 TIME 07:58 PM R.E. NAME: FARSHAD KESHAVARZI 05-1M0204 --------------------------------------------------------------------------- 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 08/17/20 EST. NO. 002 TIME 07:58 PM R.E. NAME: FARSHAD KESHAVARZI 05-1M0204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MATERIAL SMOOTHNESS -40,000.00 001 PRICE INDEX -20,000.00 001 MISS CEM-4401 -10,000.00 002 -10,000.00 -70,000.00 LABOR COMPLIANCE VIOLATION MISS PAYROLLS -10,000.00 002 -10,000.00 -10,000.00 TOTAL DEDUCTIONS -20,000.00 -80,000.00 PROGRAM CAS145 PAGE 1 DATE 08/17/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1M0204 TIME 07:58 PM ESTIMATE NO. 002 BID OPENING 03/12/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/03/20 R.E. NAME: FARSHAD KESHAVARZI DATE OF THIS ESTIMATE 08/17/20 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 05-SBT-129-0.3/R2.6 ---------------------------------- CAL VALLEY CONSTRUCTION, INC. IN SAN BENITO COUNTY ABOUT 10 MILES 5125 N. GATES AVENUE, SUITE 1 EAST OF WATSONVILLE FROM 0.1 MILE FRESNO CA 93722 WEST OF SCHOOL ROAD TO 0.1 MILE EAST OF ROUTE 101/129 SEPARATION FED. AID NO. N O N E MILL AND OVERLAY RHMA-GAP GRADED ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,000.0000 3,000.00 1.000 3,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 650.0000 26,000.00 25.000 16,250.00 40.000 26,000 003 CONSTRUCTION AREA SIGNS LS 3,150.0000 3,150.00 0.287 904.05 1.000 3,150 004 TRAFFIC CONTROL SYSTEM LS 332,000.0000 332,000.00 0.625 207,500.00 1.000 332,000 005 PORTABLE RADAR SPEED FEEDBACK SIGN LS 2,200.0000 2,200.00 0.700 1,540.00 1.000 2,200 SYSTEMS 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 2,400.0000 2,400.00 0.625 1,500.00 1.000 2,400 007 JOB SITE MANAGEMENT LS 1,000.0000 1,000.00 0.625 625.00 1.000 1,000 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 800.0000 800.00 0.500 400.00 1.000 800 009 TEMPORARY DRAINAGE INLET PROTECTION EA 225.0000 900.00 0.000 0 010 SHOULDER BACKING TON 60.0000 23,400.00 151.360 9,081.60 151.360 9,081 011 ASPHALTIC EMULSION (FOG SEAL COAT) TON 1.0000 1.20 1.200 1 012 HOT MIX ASPHALT (TYPE A)(REPAIR FAILED TON 131.0000 110,040.00 249.990 32,748 AREA) 013 MINOR HOT MIX ASPHALT TON 140.0000 15,400.00 76.990 10,778 014 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 131.0000 480,770.00 3,598.470 471,399 015 DATA CORE LS 4,500.0000 4,500.00 0.250 1,125.00 1.000 4,500 016 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 2.5000 10,425.00 4,022.000 10,055 017 TACK COAT TON 1.0000 27.00 26.380 26 018 REMOVE ASPHALT CONCRETE DIKE LF 1.0000 4,170.00 4,170.000 4,170 019 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.0000 103,000.00 52,110.000 104,220 020 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 5.0000 29,300.00 1,720.000 8,600 (REPAIR FAILED AREA) 021 REMOVE PAVEMENT MARKER EA 35.0000 700.00 20.000 700 022 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 4,560.00 1,082.000 4,328.00 1,082.000 4,328 PROGRAM CAS145 PAGE 2 DATE 08/17/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1M0204 TIME 07:58 PM ESTIMATE NO. 002 BID OPENING 03/12/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/03/20 R.E. NAME: FARSHAD KESHAVARZI DATE OF THIS ESTIMATE 08/17/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 RESET ROADSIDE SIGN (ONE POST) EA 350.0000 350.00 0.000 0 024 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 30,960.00 50,318.000 30,190.80 50,318.000 30,190 025 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 2,020.00 1,629.000 1,629.00 1,629.000 1,629 026 THERMOPLASTIC PAVEMENT MARKING SQFT 8.0000 4,960.00 679.000 5,432.00 679.000 5,432 027 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 3.0000 2,520.00 840.000 2,520.00 840.000 2,520 028 12" RUMBLE STRIP STA 85.0000 9,350.00 92.670 7,876 (ASPHALT CONCRETE PAVEMENT) 029 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,200.0000 1,200.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 08/17/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1M0204 TIME 07:58 PM ESTIMATE NO. 002 BID OPENING 03/12/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/03/20 R.E. NAME: FARSHAD KESHAVARZI DATE OF THIS ESTIMATE 08/17/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 283,025.45 1,078,807.79 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 283,025.45 1,078,807.79 ORIGINAL CONTRACT AMOUNT 1,209,103.20 TOTAL WORK COMPLETED 283,025.45 1,078,807.79 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -20,000.00 -80,000.00 TOTAL 263,025.45 998,807.79 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 04/16/20 40 06/30/20 00/00/00 08/03/20 15 0 0 0 100% 100% FARSHAD KESHAVARZI RESIDENT ENGINEER PROGRAM CAS145 DATE 08/17/20