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 07/22/21 EST. NO. 001 TIME 09:55 AM R.E. NAME: SAYED HASHEMYAN 10-1F4304 --------------------------------------------------------------------------- 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 07/22/21 EST. NO. 001 TIME 09:55 AM R.E. NAME: SAYED HASHEMYAN 10-1F4304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1F4304 TIME 09:55 AM ESTIMATE NO. 001 BID OPENING 05/05/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/21 R.E. NAME: SAYED HASHEMYAN DATE OF THIS ESTIMATE 07/22/21 LOCATION PROGRESS ESTIMATE 10-MER-140-35.9/36.9 ----------------- FBD VANGUARD CONSTRUCTION, PAVEMENT REHAB IN MERCED COUNTY IN INC. MERCED CITY FROM CYPRESS WAY TO 0.3 550 GREENVILLE ROAD; MILES EAST SANTA FE AVE. LIVERMORE CA 94550 FED. AID NO. N O N E PAVEMENT REHAB ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,800.0000 3,800.00 1.000 3,800.00 1.000 3,800 002 TIME-RELATED OVERHEAD (WDAY) WDAY 750.0000 37,500.00 18.000 13,500.00 18.000 13,500 003 CONSTRUCTION AREA SIGNS LS 5,000.0000 5,000.00 0.800 4,000.00 0.800 4,000 004 TRAFFIC CONTROL SYSTEM LS 47,600.0000 47,600.00 0.360 17,136.00 0.360 17,136 005 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 7,500.0000 7,500.00 0.360 2,700.00 0.360 2,700 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 3,500.0000 3,500.00 0.180 630.00 0.180 630 007 JOB SITE MANAGEMENT LS 6,500.0000 6,500.00 0.360 2,340.00 0.360 2,340 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 800.0000 800.00 1.000 800.00 1.000 800 009 MOVE-IN/MOVE-OUT EA 500.0000 500.00 1.000 500.00 1.000 500 (TEMPORARY EROSION CONTROL) 010 TEMPORARY DRAINAGE INLET PROTECTION EA 175.0000 3,850.00 22.000 3,850.00 22.000 3,850 011 STREET SWEEPING LS 3,500.0000 3,500.00 0.360 1,260.00 0.360 1,260 012 TEMPORARY CONCRETE WASHOUT LS 2,500.0000 2,500.00 0.360 900.00 0.360 900 013 ROADWAY EXCAVATION CY 250.0000 30,000.00 69.300 17,325.00 69.300 17,325 014 CLASS 2 AGGREGATE BASE (CY) CY 200.0000 19,200.00 53.700 10,740.00 53.700 10,740 015 SLURRY SEAL TON 255.0000 132,600.00 0.000 0 016 HOT MIX ASPHALT (TYPE A) TON 500.0000 22,000.00 26.000 13,000.00 26.000 13,000 017 TACK COAT TON 2,000.0000 2,000.00 0.000 0 018 DETECTABLE WARNING SURFACE SQFT 20.0000 12,800.00 361.300 7,226.00 361.300 7,226 019 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 020 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 021 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 022 REMOVE CONCRETE CY 250.0000 45,000.00 101.500 25,375.00 101.500 25,375 (CURB, GUTTER, AND SIDEWALK) (CY) PROGRAM CAS145 PAGE 2 DATE 07/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1F4304 TIME 09:55 AM ESTIMATE NO. 001 BID OPENING 05/05/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/21 R.E. NAME: SAYED HASHEMYAN DATE OF THIS ESTIMATE 07/22/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PRE/POST CONSTRUCTION SURVEYS EA 826.0000 34,692.00 42.000 34,692.00 42.000 34,692 024 REMOVE PAVEMENT MARKER EA 1.1000 638.00 0.000 0 025 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.2000 2,646.00 0.000 0 026 THERMOPLASTIC PAVEMENT MARKING SQFT 5.5000 9,845.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 027 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 1,036.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 028 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 3,962.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 029 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.9000 13,320.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 030 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 979.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 031 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 5,700.00 0.000 0 032 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.3000 5,907.00 0.000 0 033 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,700.0000 1,700.00 0.360 612.00 0.360 612 SYSTEM ELEMENTS DURING CONSTRUCTION 034 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 91,350.0000 91,350.00 0.000 0 035 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 036 MINOR CONCRETE (CURB) (CY) CY 600.0000 43,200.00 43.200 25,920.00 43.200 25,920 037 MINOR CONCRETE (CURB RAMP) CY 600.0000 25,800.00 20.400 12,240.00 20.400 12,240 038 MINOR CONCRETE (SIDEWALK) CY 600.0000 32,400.00 30.000 18,000.00 30.000 18,000 PROGRAM CAS145 PAGE 3 DATE 07/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1F4304 TIME 09:55 AM ESTIMATE NO. 001 BID OPENING 05/05/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/21 R.E. NAME: SAYED HASHEMYAN DATE OF THIS ESTIMATE 07/22/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 216,546.00 216,546.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 216,546.00 216,546.00 039 MOBILIZATION LS 63,900.0000 63,900.00 0.950 60,705.00 0.950 60,705 ORIGINAL CONTRACT AMOUNT 723,225.00 TOTAL WORK COMPLETED 277,251.00 277,251.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 277,251.00 277,251.00 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 06/03/21 50 06/25/21 06/25/21 08/25/21 20 0 0 0 38% 40% PROGRESS IS SATISFACTORY SAYED HASHEMYAN RESIDENT ENGINEER PROGRAM CAS145 DATE 07/22/21