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 11/22/21 EST. NO. 001 TIME 06:37 PM R.E. NAME: FARSHAD KESHAVARZI 05-1M0404 --------------------------------------------------------------------------- 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 11/22/21 EST. NO. 001 TIME 06:37 PM R.E. NAME: FARSHAD KESHAVARZI 05-1M0404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 11/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1M0404 TIME 06:37 PM ESTIMATE NO. 001 BID OPENING 01/21/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/21 R.E. NAME: FARSHAD KESHAVARZI DATE OF THIS ESTIMATE 11/22/21 LOCATION PROGRESS ESTIMATE 05-SBT-25-46.7/R49.8 ----------------- CAL VALLEY CONSTRUCTION, INC. IN SAN BENITO COUNTY, IN AND NEAR 5125 N. GATES AVENUE, SUITE 1 HOLLISTER, FROM 0.1 MILE NORTH OF FRESNO CA 93722 BEST ROAD TO PLAZA DRIVE FED. AID NO. N O N E RHMA-G OVERLAY AND SLURRY SEAL ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,800.0000 2,800.00 1.000 2,800.00 1.000 2,800 002 TIME-RELATED OVERHEAD (WDAY) WDAY 2,100.0000 84,000.00 20.000 42,000.00 20.000 42,000 003 CONSTRUCTION AREA SIGNS LS 4,100.0000 4,100.00 0.000 0 004 TRAFFIC CONTROL SYSTEM LS 389,000.0000 389,000.00 0.500 194,500.00 0.500 194,500 005 PORTABLE RADAR SPEED FEEDBACK SIGN EA 130.0000 4,420.00 0.500 65.00 0.500 65 SYSTEM DAY 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 2,000.0000 2,000.00 0.000 0 007 END OF QUEUE MONITORING AND EA 1,200.0000 12,000.00 0.000 0 WARNING WITH TRUCK MOUNTED CHANGEABLE MESSAGE SIGN DAY 008 TEMPORARY RADAR SPEED FEEDBACK EA 1,100.0000 2,200.00 0.000 0 SIGN SYSTEM 009 JOB SITE MANAGEMENT LS 900.0000 900.00 0.500 450.00 0.500 450 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 800.0000 800.00 0.750 600.00 0.750 600 011 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 3.0000 6,450.00 0.000 0 STRIPE (HAZARDOUS WASTE) 012 SHOULDER BACKING TON 50.0000 6,500.00 0.000 0 013 ASPHALTIC EMULSION (FOG SEAL COAT) TON 1.0000 0.60 0.000 0 014 SLURRY SEAL TON 222.0000 113,220.00 0.000 0 015 PREPAVING INERTIAL PROFILER LS 2,500.0000 2,500.00 0.000 0 016 HOT MIX ASPHALT (TYPE A) TON 225.0000 31,500.00 148.000 33,300.00 148.000 33,300 017 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 105.0000 451,500.00 3,541.020 371,807.10 3,541.020 371,807 018 DATA CORE LS 4,500.0000 4,500.00 0.500 2,250.00 0.500 2,250 019 TACK COAT TON 1.0000 20.00 5.000 5.00 5.000 5 020 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.4000 75,460.00 4,500.000 6,300.00 4,500.000 6,300 021 COLD PLANE ASPHALT CONCRETE SQYD 12.0000 7,800.00 643.330 7,719.96 643.330 7,719 PAVEMENT (REPAIR FAILED AREA) PROGRAM CAS145 PAGE 2 DATE 11/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1M0404 TIME 06:37 PM ESTIMATE NO. 001 BID OPENING 01/21/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/21 R.E. NAME: FARSHAD KESHAVARZI DATE OF THIS ESTIMATE 11/22/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 022 DETECTABLE WARNING SURFACE SQFT 95.0000 3,895.00 0.000 0 023 SURVEY MONUMENT (TYPE D) EA 650.0000 5,850.00 0.000 0 024 REMOVE PAVEMENT MARKER EA 1.0000 380.00 380.000 380.00 380.000 380 025 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.5000 5,845.00 0.000 0 026 THERMOPLASTIC PAVEMENT MARKING SQFT 4.2000 18,816.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 027 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 282.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 028 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 2,298.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 029 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 50,960.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 030 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 8,180.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 031 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 3,385.00 6,570.000 3,285.00 6,570.000 3,285 032 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 3,660.00 1,819.000 3,638.00 1,819.000 3,638 033 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 034 TRAFFIC MONITORING STATION SYSTEM LS 9,500.0000 9,500.00 0.000 0 035 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 20,000.0000 20,000.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 11/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1M0404 TIME 06:37 PM ESTIMATE NO. 001 BID OPENING 01/21/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/21 R.E. NAME: FARSHAD KESHAVARZI DATE OF THIS ESTIMATE 11/22/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 669,100.06 669,100.06 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 669,100.06 669,100.06 ORIGINAL CONTRACT AMOUNT 1,335,221.60 TOTAL WORK COMPLETED 669,100.06 669,100.06 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 669,100.06 669,100.06 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 03/01/21 40 09/01/21 09/01/21 10/20/22 13 0 0 0 50% 33% PROGRESS IS SATISFACTORY PROGRESS IS SATISFACTORY FARSHAD KESHAVARZI RESIDENT ENGINEER PROGRAM CAS145 DATE 11/22/21