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 12/21/20 EST. NO. 009 TIME 01:48 PM R.E. NAME: MOHAMMAD SAMIMI 06-0S4604 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0036 1,112.20 E.W. @ F.A.(+) 090520 N 0087.0 0037 3,614.98 111520 N 0088.0 0038 956.79 111020 N 0090.0 004 0001 -4,977.07 A.C. @ L.S.(-) 121620 N 0001 0 009 0005 62,027.00 E.W. @ U.P (+) 121620 N 0005 0 018 0003 325.10 E.W. @ F.A.(+) 081020 N 0040.0 020 0001 69,984.91 E.W. @ L.S.(+) 121620 N 0001 0 0002 35,250.03 A.C. @ L.S.(+) 121620 N 0002 0 021 0001 233,750.05 A.C. @ L.S.(+) 121520 N 0001 0 0002 1,170,837.54 E.W. @ U.P (+) 111520 N 0002 0 0003 118,685.00 121520 N 0003 0 031 0001 -80,134.24 A.C. @ U.P.(-) 121620 N 0001 0 1,611,432.29 TOTAL THIS ESTIMATE 1,203,333.02 TOTAL PREVIOUS ESTIMATE 2,814,765.31 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 12/21/20 EST. NO. 009 TIME 01:48 PM R.E. NAME: MOHAMMAD SAMIMI 06-0S4604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE FAIL COMP STRENGTH -160.00 005 0.00 -160.00 LABOR COMPLIANCE VIOLATION MISSING PAYROLL -1,000.00 007 REC'D PAYROLL EST.07 1,000.00 008 0.00 0.00 TOTAL DEDUCTIONS 0.00 -160.00 PROGRAM CAS145 PAGE 1 DATE 12/21/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0S4604 TIME 01:48 PM ESTIMATE NO. 009 BID OPENING 11/08/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/20 R.E. NAME: MOHAMMAD SAMIMI DATE OF THIS ESTIMATE 12/21/20 LOCATION PROGRESS ESTIMATE 06-FRE-99-R0.9/R5.0 ----------------- GRANITE CONSTRUCTION COMPANY IN AND NEAR KINGSBURG FROM SR 2716 GRANITE COURT; 99/201 SEPARATION TO 0.3 MI. SOUTH FRESNO CA 93706 OF SECOND STREET UNDERCROSSING FED. AID NO. ACNH-P099(644)E PAVEMENT REHABILITATION (2R) ------------------------------------------------------------------------------------------------------------------------------------ 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 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,000.0000 5,000.00 0.070 350.00 0.570 2,850 003 TIME-RELATED OVERHEAD (LS) LS 940,000.0000 940,000.00 0.060 56,400.00 0.570 535,800 004 CONSTRUCTION AREA SIGNS LS 51,400.0000 51,400.00 0.070 3,598.00 0.490 25,186 005 TRAFFIC CONTROL SYSTEM LS 747,000.0000 747,000.00 0.060 44,820.00 0.570 425,790 006 FLASHING ARROW SIGN EA 900.0000 10,800.00 2.000 1,800 007 TYPE III BARRICADE EA 65.0000 780.00 18.000 1,170 008 TEMPORARY TRAFFIC STRIPE (TAPE) LF 1.8000 1,384,200.00 0.000 0 009 CHANNELIZER (SURFACE MOUNTED) EA 40.0000 34,400.00 20.000 800.00 200.000 8,000 010 TEMPORARY PAVEMENT MARKER EA 3.0000 36,300.00 1,048.000 3,144.00 5,675.000 17,025 011 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 50,000.0000 50,000.00 0.060 3,000.00 0.570 28,500 012 TEMPORARY RAILING (TYPE K) LF 10.0000 1,120,000.00 86,546.000 865,460 013 TEMPORARY CRASH CUSHION MODULE EA 200.0000 24,000.00 42.000 8,400.00 98.000 19,600 014 TEMPORARY ALTERNATIVE CRASH CUSHION EA 1,500.0000 9,000.00 6.000 9,000 SYSTEM 015 JOB SITE MANAGEMENT LS 50,000.0000 50,000.00 0.060 3,000.00 0.570 28,500 016 PREPARE STORM WATER POLLUTION PREVENTION LS 2,800.0000 2,800.00 0.750 2,100 PLAN 017 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 1.000 2,000 018 TEMPORARY DRAINAGE INLET PROTECTION EA 250.0000 3,250.00 1.000 250.00 1.000 250 019 TEMPORARY FIBER ROLL LF 4.0000 10,760.00 905.000 3,620 020 TEMPORARY CONSTRUCTION ENTRANCE EA 5,000.0000 10,000.00 1.000 5,000 021 STREET SWEEPING LS 250,000.0000 250,000.00 0.060 15,000.00 0.570 142,500 022 TEMPORARY CONCRETE WASHOUT LS 5,000.0000 5,000.00 1.000 5,000 PROGRAM CAS145 PAGE 2 DATE 12/21/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0S4604 TIME 01:48 PM ESTIMATE NO. 009 BID OPENING 11/08/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/20 R.E. NAME: MOHAMMAD SAMIMI DATE OF THIS ESTIMATE 12/21/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.5000 24,050.00 55,874.000 27,937 STRIPE (HAZARDOUS WASTE) 024 TREATED WOOD WASTE LB 0.3000 11,520.00 15,020.450 4,506 025 TEMPORARY HIGH-VISIBILITY FENCE LF 4.5000 9,855.00 0.000 0 026 CLEARING AND GRUBBING (LS) LS 100,000.0000 100,000.00 0.100 10,000.00 0.600 60,000 027 ROADWAY EXCAVATION CY 16.0000 763,200.00 2,855.000 45,680.00 22,362.400 357,798 028 ROADWAY EXCAVATION (TYPE Z-2) CY 210.0000 102,900.00 0.000 0 (AERIALLY DEPOSITED LEAD) 029 SHOULDER BACKING TON 55.0000 43,450.00 0.000 0 030 STRUCTURE EXCAVATION (RETAINING WALL) CY 50.0000 77,200.00 0.000 0 (F) 031 STRUCTURE BACKFILL (RETAINING WALL) CY 110.0000 101,200.00 0.000 0 (F) 032 PERVIOUS BACKFILL MATERIAL (RETAINING CY 140.0000 11,760.00 0.000 0 (F) WALL) 033 IMPORTED BORROW (CY) CY 8.0000 49,760.00 0.000 0 034 ROCK BLANKET SQFT 17.0000 40,460.00 1,505.000 25,585 035 SOIL AMENDMENT CY 100.0000 210.00 0.000 0 036 PACKET FERTILIZER EA 2.0000 174.00 0.000 0 037 PLANT (GROUP A) EA 35.0000 1,890.00 0.000 0 038 PLANT (GROUP B) EA 65.0000 715.00 0.000 0 039 MAINTAIN EXISTING PLANTED AREAS LS 13,750.0000 13,750.00 0.100 1,375.00 0.350 4,812 040 PLANT ESTABLISHMENT WORK LS 12,500.0000 12,500.00 0.000 0 041 WOOD MULCH CY 63.0000 33,390.00 0.000 0 042 ROOT PROTECTOR EA 30.0000 330.00 0.000 0 043 CHECK AND TEST EXISTING IRRIGATION LS 3,500.0000 3,500.00 1.000 3,500 FACILITIES 044 OPERATE EXISTING IRRIGATION FACILITIES LS 6,500.0000 6,500.00 0.100 650.00 0.350 2,275 045 CONTROL AND NEUTRAL CONDUCTORS LS 9,500.0000 9,500.00 0.000 0 (ARMOR-CLAD) 046 1 1/2" REMOTE CONTROL VALVE EA 600.0000 1,800.00 1.000 600 047 1 1/2" WYE STRAINER ASSEMBLY EA 375.0000 750.00 1.000 375 048 RISER SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 80.0000 1,680.00 21.000 1,680 049 RISER SPRINKLER ASSEMBLY EA 50.0000 3,750.00 69.000 3,450 PROGRAM CAS145 PAGE 3 DATE 12/21/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0S4604 TIME 01:48 PM ESTIMATE NO. 009 BID OPENING 11/08/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/20 R.E. NAME: MOHAMMAD SAMIMI DATE OF THIS ESTIMATE 12/21/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 POP-UP SPRINKLER ASSEMBLY EA 60.0000 420.00 0.000 0 051 2" GATE VALVE EA 400.0000 1,200.00 1.000 400 052 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 6.0000 8,466.00 869.000 5,214 (F) LINE) 053 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 9.0000 2,736.00 304.000 2,736 (F) LINE) 054 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 9.0000 3,312.00 368.000 3,312 (F) (SUPPLY LINE) 055 2" PLASTIC PIPE (SCHEDULE 40) LF 12.0000 16,116.00 680.000 8,160 (F) (SUPPLY LINE) 056 2 1/2" PLASTIC PIPE (SCHEDULE 40) LF 15.0000 6,000.00 400.000 6,000 (F) (SUPPLY LINE) 057 BALL VALVE EA 350.0000 1,050.00 1.000 350 058 8" CORRUGATED HIGH DENSITY LF 275.0000 19,250.00 52.000 14,300 POLYETHYLENE PIPE CONDUIT 059 8" WELDED STEEL PIPE CONDUIT LF 450.0000 54,000.00 0.000 0 060 HYDROMULCH SQFT 0.0400 8,160.00 87,120.000 3,484 061 HYDROSEED SQFT 0.0600 12,240.00 87,120.000 5,227 062 CLASS 2 AGGREGATE BASE (CY) CY 54.0000 298,080.00 2,399.620 129,579 063 HOT MIX ASPHALT (TYPE A) TON 78.0000 2,815,800.00 16,146.170 1,259,401 064 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 065 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 2.0000 17,660.00 2,072.000 4,144 066 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 2.0000 2,120.00 1,042.000 2,084 067 PLACE HOT MIX ASPHALT SQYD 75.0000 2,475.00 32.890 2,466 (MISCELLANEOUS AREA) 068 TACK COAT TON 550.0000 6,600.00 3.130 1,721 069 REMOVE ASPHALT CONCRETE DIKE LF 0.3000 4,410.00 4,259.400 1,277 070 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 13.0000 23,920.00 0.000 0 071 CONTINUOUSLY REINFORCED CONCRETE CY 225.0000 11,385,000.00 -6,149.000-1,383,525.00 25,315.400 5,695,965 PAVEMENT 072 JOINTED PLAIN CONCRETE PAVEMENT CY 250.0000 2,407,500.00 11.000 2,750.00 3,179.200 794,800 073 ISOLATION JOINT SEAL (ASPHALT RUBBER) LF 7.2000 565,200.00 41,265.000 297,108 074 REMOVE CONCRETE PAVEMENT AND BASE CY 25.0000 1,277,500.00 14,434.130 360,853.25 43,259.920 1,081,498 075 GRIND EXISTING CONCRETE SQYD 6.0000 324,000.00 40,113.690 240,682 PAVEMENT 076 RETAINING WALL STEM (TYPE 6) SQFT 100.0000 623,000.00 0.000 0 (F) PROGRAM CAS145 PAGE 4 DATE 12/21/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0S4604 TIME 01:48 PM ESTIMATE NO. 009 BID OPENING 11/08/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/20 R.E. NAME: MOHAMMAD SAMIMI DATE OF THIS ESTIMATE 12/21/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 60" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 2,000.0000 44,000.00 22.000 44,000 078 FURNISH SIGN STRUCTURE (TRUSS) LB 5.0000 82,840.00 16,568.000 82,840 (F) 079 INSTALL SIGN STRUCTURE (TRUSS) LB 0.5000 8,284.00 16,568.000 8,284 (F) 080 24" REINFORCED CONCRETE PIPE LF 200.0000 28,000.00 48.000 9,600 081 24" CONCRETE FLARED END SECTION EA 650.0000 1,300.00 0.000 0 082 24" ALTERNATIVE FLARED END SECTION EA 700.0000 1,400.00 0.000 0 083 ABANDON CULVERT (LF) LF 7.0000 3,080.00 0.000 0 084 ABANDON INLET EA 800.0000 14,400.00 8.000 6,400 085 REMOVE CULVERT (LF) LF 4.5000 630.00 223.000 1,003 086 REMOVE ASPHALT CONCRETE OVERSIDE DRAIN EA 700.0000 5,600.00 2.000 1,400 087 REMOVE FLARED END SECTION (EA) EA 200.0000 600.00 0.000 0 088 CAP INLET EA 2,000.0000 2,000.00 0.000 0 089 CLEANING, INSPECTING, AND PREPARING LF 35.0000 28,350.00 214.000 7,490.00 214.000 7,490 CULVERT (LF) 090 CONCRETE INVERT PAVING CY 3,500.0000 14,000.00 0.000 0 091 SAND BACKFILL CY 500.0000 20,000.00 0.000 0 092 18" CURED-IN-PLACE PIPELINER LF 214.0000 59,920.00 0.000 0 093 24" CURED-IN-PLACE PIPELINER LF 197.0000 104,410.00 0.000 0 094 MINOR CONCRETE (PCC DIKE, TYPE E) LF 24.0000 70,320.00 120.000 2,880 095 MINOR CONCRETE (PCC DIKE, TYPE F) LF 22.0000 25,740.00 75.000 1,650 096 MINOR CONCRETE (PCC DIKE, TYPE C) LF 21.0000 1,575.00 0.000 0 097 MINOR CONCRETE (CURB) (CY) CY 710.0000 15,620.00 14.840 10,536 098 REMOVE PAVEMENT MARKER EA 0.9500 14,060.00 4,145.000 3,937 099 DELINEATOR (CLASS 1) EA 50.0000 10,500.00 0.000 0 100 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 12,360.00 0.000 0 101 OBJECT MARKER (TYPE P) EA 69.0000 621.00 0.000 0 102 REMOVE ROADSIDE SIGN EA 108.0000 20,520.00 30.000 3,240.00 77.000 8,316 103 FURNISH LAMINATED PANEL SIGN (1"-TYPE B) SQFT 19.0000 7,030.00 132.300 2,513 PROGRAM CAS145 PAGE 5 DATE 12/21/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0S4604 TIME 01:48 PM ESTIMATE NO. 009 BID OPENING 11/08/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/20 R.E. NAME: MOHAMMAD SAMIMI DATE OF THIS ESTIMATE 12/21/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 8.0000 1,200.00 22.300 178 (0.063"-UNFRAMED) 105 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.0000 4,230.00 143.500 1,291 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 106 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.0000 1,260.00 47.200 424 (0.080"-UNFRAMED) 107 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.0000 2,520.00 44.000 396 (0.080"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 108 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.0000 477.00 0.000 0 (0.063"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 109 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.0000 4,230.00 320.000 2,880 (0.080"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 110 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 2.5000 5,400.00 754.800 1,887 111 ROADSIDE SIGN - ONE POST EA 250.0000 19,500.00 24.000 6,000 112 ROADSIDE SIGN - TWO POST EA 375.0000 6,000.00 6.000 2,250 113 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 95.0000 570.00 1.000 95 METHOD) 114 INSTALL ROADSIDE SIGN EA 1,400.0000 11,200.00 3.000 4,200 (LAMINATED WOOD BOX POST) 115 FURNISH LAMINATED WOOD BOX POST (TYPE L) EA 2,100.0000 12,600.00 2.000 4,200 116 FURNISH LAMINATED WOOD BOX POST (TYPE M) EA 1,700.0000 20,400.00 4.000 6,800 117 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 31.0000 178,870.00 287.500 8,912.50 2,862.500 88,737 118 VEGETATION CONTROL (MINOR CONCRETE) SQYD 50.0000 162,000.00 1,723.200 86,160 119 TRANSITION RAILING (TYPE WB-31) EA 4,600.0000 27,600.00 5.000 23,000 120 END CAP (TYPE A) EA 250.0000 750.00 1.000 250.00 3.000 750 121 END CAP (TYPE TC) EA 250.0000 1,500.00 5.000 1,250 122 END ANCHOR ASSEMBLY (TYPE SFT) EA 990.0000 24,750.00 1.000 990.00 13.000 12,870 123 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,300.0000 85,800.00 1.000 3,300.00 15.000 49,500 124 ALTERNATIVE CRASH CUSHION SYSTEM EA 52,000.0000 52,000.00 0.000 0 125 CONCRETE BARRIER (TYPE 60M) LF 91.0000 394,940.00 1,253.910 114,105 126 CONCRETE BARRIER (TYPE 60R) LF 400.0000 116,000.00 139.000 55,600 127 CONCRETE BARRIER (TYPE 60SD) LF 891.0000 178,200.00 158.500 141,223 128 CONCRETE BARRIER TRANSITION LF 1,440.0000 5,040.00 0.000 0 PROGRAM CAS145 PAGE 6 DATE 12/21/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0S4604 TIME 01:48 PM ESTIMATE NO. 009 BID OPENING 11/08/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/20 R.E. NAME: MOHAMMAD SAMIMI DATE OF THIS ESTIMATE 12/21/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 129 REMOVE GUARDRAIL LF 5.0000 29,850.00 1,265.000 6,325.00 5,378.750 26,893 130 REMOVE CONCRETE BARRIER LF 21.0000 96,600.00 1,513.000 31,773.00 4,540.000 95,340 131 THERMOPLASTIC PAVEMENT MARKING SQFT 5.5000 9,130.00 0.000 0 132 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 1,750.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 133 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 280.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 134 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 3.2500 155,350.00 0.000 0 135 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 31,300.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 136 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 8,310.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 137 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 21,200.00 142,203.000 56,881 138 12" RUMBLE STRIP STA 187.0000 100,980.00 0.000 0 (CONCRETE PAVEMENT) 139 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 4.0000 177,200.00 0.000 0 (WARRANTY) 140 8" TRAFFIC STRIPE TAPE WITH CONTRAST LF 6.0000 15,660.00 0.000 0 (WARRANTY) 141 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 1.7500 178,500.00 0.000 0 (BROKEN 36-12)(WARRANTY) 142 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,300.0000 1,300.00 0.650 845.00 0.650 845 SYSTEM ELEMENTS DURING CONSTRUCTION 143 MODIFYING EXISTING ELECTRICAL SYSTEM LS 970,000.0000 970,000.00 0.007 6,790.00 0.484 469,480 PROGRAM CAS145 PAGE 7 DATE 12/21/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0S4604 TIME 01:48 PM ESTIMATE NO. 009 BID OPENING 11/08/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/20 R.E. NAME: MOHAMMAD SAMIMI DATE OF THIS ESTIMATE 12/21/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION -753,539.25 13,628,172.80 ADJUSTMENT OF COMPENSATION 183,888.77 497,557.64 EXTRA WORK 1,427,543.52 2,317,207.67 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 857,893.04 16,442,938.11 144 MOBILIZATION LS 2,823,000.0000 2,823,000.00 0.050 141,150.00 1.000 2,823,000 ORIGINAL CONTRACT AMOUNT 32,597,806.00 TOTAL WORK COMPLETED 999,043.04 19,265,938.11 MATERIALS ON HAND ON SITE -50,955.00 141,660.00 DEDUCTIONS 0.00 -160.00 TOTAL 948,088.04 19,407,438.11 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 12/24/19 240 04/06/20 04/06/20 05/07/21 142 37 0 0 56% 59% PROGRESS IS SATISFACTORY MOHAMMAD SAMIMI RESIDENT ENGINEER PROGRAM CAS145 DATE 12/21/20