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 09/18/18 EST. NO. 004 TIME 01:26 PM R.E. NAME: BOOSHEHRI, FRED 04-4G6504 --------------------------------------------------------------------------- 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 0001 12,125.62 E.W. @ F.A.(+) 072518 N 1 0 0002 866.18 070918 N 2 0 0003 1,650.03 071018 N 3 0 0004 1,107.37 071118 N 4 0 0005 1,107.37 071218 N 5 0 0006 2,072.11 071318 N 6 0 0007 2,434.97 071018 N 7 0 0008 1,576.56 061818 N 8 0 22,940.21 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 22,940.21 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 09/18/18 EST. NO. 004 TIME 01:26 PM R.E. NAME: BOOSHEHRI, FRED 04-4G6504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 09/18/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4G6504 TIME 01:26 PM ESTIMATE NO. 004 BID OPENING 11/08/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/18 R.E. NAME: BOOSHEHRI, FRED DATE OF THIS ESTIMATE 09/18/18 LOCATION PROGRESS ESTIMATE 04-SM-1-4.2/4.2 ----------------- DREAMBUILDER CONSTRUCTION IN SAN MATEO COUNTY ABOUT 11 MILES CORP. SOUTH OF PESCADERO AT 3.0 MILES 1324 LAWSON LN SOUTH OF PIGEON POINT ROAD. PLACENTIA CA 92870 FED. AID NO. ACST-P001(629)E STORM DAMAGE REPAIR ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 4,100.0000 4,100.00 1.000 4,100 002 CONSTRUCTION AREA SIGNS LS 4,600.0000 4,600.00 1.000 4,600 003 TRAFFIC CONTROL SYSTEM LS 27,000.0000 27,000.00 1.000 27,000 004 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 5.8000 1,508.00 260.000 1,508 005 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.8000 5,200.00 6,500.000 5,200 006 CHANNELIZER (SURFACE MOUNTED) EA 46.0000 1,840.00 40.000 1,840 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 3,000.0000 3,000.00 1.000 3,000 008 TEMPORARY RAILING (TYPE K) LF 65.0000 39,000.00 600.000 39,000 009 TEMPORARY ALTERNATIVE CRASH CUSHION EA 3,000.0000 6,000.00 2.000 6,000 010 JOB SITE MANAGEMENT LS 4,600.0000 4,600.00 1.000 4,600 011 PREPARE WATER POLLUTION CONTROL PROGRAM LS 700.0000 700.00 1.000 700 012 TEMPORARY COVER SQYD 1.7000 1,870.00 1,100.000 1,870 013 TEMPORARY DRAINAGE INLET PROTECTION EA 120.0000 600.00 5.000 600 014 TEMPORARY FIBER ROLL LF 3.0000 3,750.00 1,250.000 3,750 015 TEMPORARY CONSTRUCTION ENTRANCE EA 4,500.0000 9,000.00 2.000 9,000 016 TEMPORARY CONCRETE WASHOUT LS 1,400.0000 1,400.00 1.000 1,400 017 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 3.5000 10,150.00 2,900.000 10,150 STRIPE (HAZARDOUS WASTE) 018 TREATED WOOD WASTE LB 0.1700 2,397.00 14,100.000 2,397 019 REMOVE CONCRETE (CY) CY 240.0000 7,920.00 47.850 11,484 020 CLEARING AND GRUBBING (LS) LS 4,600.0000 4,600.00 1.000 4,600 021 ROADWAY EXCAVATION CY 130.0000 55,900.00 430.000 55,900 022 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 0.8000 11,280.00 14,100.000 11,280 PROGRAM CAS145 PAGE 2 DATE 09/18/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4G6504 TIME 01:26 PM ESTIMATE NO. 004 BID OPENING 11/08/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/18 R.E. NAME: BOOSHEHRI, FRED DATE OF THIS ESTIMATE 09/18/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 HYDROMULCH SQFT 0.1200 1,692.00 14,100.000 1,692 024 FIBER ROLLS LF 2.8700 5,194.70 1,810.000 5,194 025 HYDROSEED SQFT 0.1700 2,397.00 14,100.000 2,397 026 COMPOST (CY) CY 168.0000 3,696.00 22.000 3,696 027 CLASS 4 AGGREGATE SUBBASE CY 142.0000 18,460.00 130.000 18,460 028 HOT MIX ASPHALT (TYPE A) TON 205.0000 205,000.00 93.000 19,065.00 1,022.350 209,581 029 GEOSYNTHETIC PAVEMENT INTERLAYER SQYD 4.1500 15,728.50 3,790.000 15,728 (PAVING FABRIC) 030 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 5.5000 5,775.00 973.000 5,351 031 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 5.5000 1,210.00 309.000 1,699 032 TACK COAT TON 1,850.0000 5,735.00 3.100 5,735 033 REMOVE ASPHALT CONCRETE DIKE LF 2.9000 3,654.00 1,260.000 3,654 034 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 11.9000 30,464.00 2,560.000 30,464 035 STRUCTURAL CONCRETE, DRAINAGE INLET CY 2,800.0000 13,160.00 4.700 13,160 (F) 036 18" ALTERNATIVE PIPE CULVERT LF 109.0000 9,374.00 86.000 9,374 037 18" CORRUGATED STEEL PIPE DOWNDRAIN LF 120.0000 5,040.00 42.000 5,040 (.109" THICK) 038 CONCRETE (DITCH LINING) CY 850.0000 28,900.00 45.050 38,292 039 MISCELLANEOUS IRON AND STEEL LB 4.0000 2,868.00 717.000 2,868 (F) 040 TEMPORARY FENCE (TYPE FROG) LF 13.5000 27,000.00 2,000.000 27,000 041 REMOVE PAVEMENT MARKER EA 1.1500 149.50 130.000 149 042 DELINEATOR (CLASS 1) EA 58.0000 2,900.00 50.000 2,900 043 PAVEMENT MARKER (RETROREFLECTIVE) EA 6.0000 960.00 311.000 1,866 044 MIDWEST GUARDRAIL SYSTEM (7' POST) LF 40.7500 42,787.50 1,102.000 44,906 045 VEGETATION CONTROL (MINOR CONCRETE) SQYD 64.0000 43,520.00 515.000 32,960 046 END ANCHOR ASSEMBLY (TYPE SFT) EA 890.0000 890.00 1.000 890 047 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,000.0000 9,000.00 3.000 9,000 048 REMOVE GUARDRAIL LF 6.0000 7,020.00 1,170.000 7,020 049 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.3000 13,294.00 6,425.000 14,777 PROGRAM CAS145 PAGE 3 DATE 09/18/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4G6504 TIME 01:26 PM ESTIMATE NO. 004 BID OPENING 11/08/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/18 R.E. NAME: BOOSHEHRI, FRED DATE OF THIS ESTIMATE 09/18/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 8" THERMOPLASTIC TRAFFIC STRIPE LF 3.5000 2,520.00 600.000 2,100 051 THERMOPLASTIC PAVEMENT MARKING SQFT 7.0000 1,820.00 260.000 1,820 052 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.8800 3,168.00 3,600.000 3,168 053 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 7.0000 882.00 126.000 882 054 12" RUMBLE STRIP STA 650.0000 9,750.00 13.000 8,450 (ASPHALT CONCRETE PAVEMENT) PROGRAM CAS145 PAGE 4 DATE 09/18/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4G6504 TIME 01:26 PM ESTIMATE NO. 004 BID OPENING 11/08/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/18 R.E. NAME: BOOSHEHRI, FRED DATE OF THIS ESTIMATE 09/18/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 19,065.00 740,256.95 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 22,940.21 22,940.21 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 42,005.21 763,197.16 055 MOBILIZATION LS 74,636.8000 74,636.80 1.000 74,636 ORIGINAL CONTRACT AMOUNT 805,061.00 TOTAL WORK COMPLETED 42,005.21 837,833.96 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 42,005.21 837,833.96 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 12/18/17 85 05/18/18 05/18/18 08/03/18 38 0 0 0 96% 45% PROGRESS IS SATISFACTORY *** SUSPENDED ON 02/05/18. BOOSHEHRI, FRED RESIDENT ENGINEER PROGRAM CAS145 DATE 09/18/18