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 09/03/14 EST. NO.14 TIME 02:25 PM R.E. NAME: FARSHAD KESHAVARZI 05-0Q5704 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 021 0003 5,885.59 E.W. @ F.A.(+) 031014 N 0115.0 0004 5,010.10 031114 N 0116.0 10,895.69 TOTAL THIS ESTIMATE 761,759.96 TOTAL PREVIOUS ESTIMATE 772,655.65 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 09/03/14 EST. NO.14 TIME 02:25 PM R.E. NAME: FARSHAD KESHAVARZI 05-0Q5704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISS ANNUAL CEM-4401 -10,000.00 07 POLE INSPECT DEDUCT -5,000.00 08 RECD ANNUAL CEM-4401 10,000.00 09 RETURN POLE INSPECT 4,000.00 10 0.00 -1,000.00 LABOR COMPLIANCE VIOLATION MISS PAYROLLS -2,500.00 09 MISS PAYROLLS -10,000.00 11 RECD PAYROLLS 12,500.00 13 0.00 0.00 TOTAL DEDUCTIONS 0.00 -1,000.00 PROGRAM CAS145 PAGE 1 DATE 09/03/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0Q5704 TIME 02:25 PM ESTIMATE NO. 14 BID OPENING 02/12/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/21/14 R.E. NAME: FARSHAD KESHAVARZI DATE OF THIS ESTIMATE 09/03/14 LOCATION FINAL ESTIMATE 05-MON-101-61.0/64.6 -------------- 05-MON-101-66.8/69.4 GRANITE CONSTRUCTION COMPANY ON HIGHWAY 101 IN SOLEDAD AND P O BOX 50085 GONZALES BETWEEN THE SALINAS RIVER WATSONVILLE CA 950775085 BRIDGE (NO 44-02) AND SOUTH GONZALES OVERCROSSING FED. AID NO. HSNH- Q10(224) INSTALL MEDIAN BARRIER ------------------------------------------------------------------------------------------------------------------------------------ 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 2,500.0000 2,500.00 1.000 2,500 003 TIME-RELATED OVERHEAD (WDAY) WDAY 2,500.0000 375,000.00 20.000 50,000.00 183.000 457,500 004 CONSTRUCTION AREA SIGNS LS 10,000.0000 10,000.00 1.000 10,000 005 TRAFFIC CONTROL SYSTEM LS 130,000.0000 130,000.00 1.000 130,000 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 10,000.0000 10,000.00 1.000 10,000 007 JOB SITE MANAGEMENT LS 7,000.0000 7,000.00 1.000 7,000 008 PREPARE STORM WATER POLLUTION PREVENTION LS 2,500.0000 2,500.00 1.000 2,500 PLAN 009 RAIN EVENT ACTION PLAN EA 500.0000 14,500.00 6.000 3,000 010 STORM WATER SAMPLING AND ANALYSIS DAY EA 100.0000 800.00 0.000 0 011 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 1.000 2,000 012 TEMPORARY CHECK DAM LF 5.0000 8,100.00 1,620.000 8,100 013 TEMPORARY DRAINAGE INLET PROTECTION EA 150.0000 6,150.00 41.000 6,150 014 TEMPORARY FIBER ROLL LF 5.0000 1,000.00 100.000 500 015 TEMPORARY CONSTRUCTION ENTRANCE EA 4,000.0000 8,000.00 0.000 0 016 STREET SWEEPING LS 15,000.0000 15,000.00 1.000 15,000 017 TEMPORARY CONCRETE WASHOUT LS 4,000.0000 4,000.00 1.000 4,000 018 TREATED WOOD WASTE LB 0.2000 1,840.00 6,600.000 1,320 019 REMOVE SURVEY MONUMENT EA 500.0000 2,000.00 4.000 2,000 020 REMOVE METAL BEAM GUARD RAILING LF 10.0000 3,600.00 409.000 4,090 021 REMOVE CULVERT (LF) LF 10.0000 2,100.00 157.500 1,575 022 REMOVE INLET EA 250.0000 3,500.00 15.000 3,750 PROGRAM CAS145 PAGE 2 DATE 09/03/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0Q5704 TIME 02:25 PM ESTIMATE NO. 14 BID OPENING 02/12/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/21/14 R.E. NAME: FARSHAD KESHAVARZI DATE OF THIS ESTIMATE 09/03/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE DRAINAGE JUNCTION STRUCTURE EA 1,500.0000 9,000.00 6.000 9,000 024 SALVAGE METAL BEAM GUARD RAILING LF 15.0000 780.00 75.000 1,125 025 RESET ROADSIDE SIGN (ONE POST) EA 150.0000 450.00 3.000 450 026 RESET ROADSIDE SIGN (TWO POST) EA 325.0000 650.00 2.000 650 027 ADJUST INLET EA 2,000.0000 4,000.00 2.000 4,000 028 REMOVE CRASH CUSHION (SAND FILLED) EA 1,500.0000 1,500.00 1.000 1,500 029 SALVAGE CRASH CUSHION EA 2,000.0000 6,000.00 4.000 8,000 030 CLEARING AND GRUBBING (LS) LS 10,000.0000 10,000.00 1.000 10,000 031 ROADWAY EXCAVATION CY 20.0000 208,000.00 8,974.000 179,480 032 IMPORTED BORROW (CY) CY 8.0000 55,040.00 2,800.000 22,400 033 EROSION CONTROL (DRILL SEED) (SQYD) SQYD 0.2000 22,200.00 110,309.000 22,061 034 HYDROMULCH SQFT 0.0300 29,790.00 992,779.000 29,783 035 COMPOST SQFT 0.0700 69,510.00 992,945.200 69,506 036 CLASS 2 AGGREGATE BASE (CY) CY 35.0000 385,000.00 8,259.640 289,087 037 HOT MIX ASPHALT, SUPERPAVE (TYPE A) TON 72.0000 1,454,400.00 18,321.010 1,319,112 038 RUMBLE STRIP STA 20.0000 8,000.00 400.000 8,000 039 TACK COAT TON 550.0000 3,300.00 13.990 7,694 040 24" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 100.0000 500.00 5.000 500 041 MINOR CONCRETE (MINOR STRUCTURE) CY 1,300.0000 85,800.00 66.000 85,800 (F) 042 MINOR CONCRETE (BACKFILL) CY 115.0000 89,700.00 990.900 113,953 043 24" ALTERNATIVE PIPE CULVERT LF 70.0000 70,700.00 775.300 54,271 044 24" REINFORCED CONCRETE PIPE LF 300.0000 20,700.00 75.000 22,500 045 19" X 30" OVAL SHAPED REINFORCED LF 100.0000 441,000.00 4,644.600 464,460 CONCRETE PIPE (CLASS II) 046 INLET DEPRESSION EA 650.0000 26,650.00 41.000 26,650 047 CONCRETE (DITCH LINING) CY 475.0000 47,500.00 96.330 45,756 048 MISCELLANEOUS IRON AND STEEL LB 1.2500 22,046.25 17,637.000 22,046 (F) 049 6' CHAIN LINK GATE (TYPE CL-6) EA 5,000.0000 5,000.00 1.000 5,000 PROGRAM CAS145 PAGE 3 DATE 09/03/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0Q5704 TIME 02:25 PM ESTIMATE NO. 14 BID OPENING 02/12/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/21/14 R.E. NAME: FARSHAD KESHAVARZI DATE OF THIS ESTIMATE 09/03/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 SURVEY MONUMENT (TYPE A) EA 750.0000 3,000.00 5.000 3,750 051 DELINEATOR (CLASS 1) EA 45.0000 4,455.00 119.000 5,355 052 GUARD RAILING DELINEATOR EA 25.0000 375.00 33.000 825 053 OBJECT MARKER (TYPE L) EA 50.0000 250.00 6.000 300 054 OBJECT MARKER (TYPE P) EA 100.0000 300.00 3.000 300 055 VEGETATION CONTROL (MINOR CONCRETE) SQYD 40.0000 40,800.00 1,388.000 55,520 056 SINGLE THRIE BEAM BARRIER (STEEL POST) LF 48.0000 17,760.00 338.000 16,224 057 DOUBLE THRIE BEAM BARRIER (STEEL POST) LF 58.0000 90,480.00 1,571.000 91,118 058 TRANSITION RAILING (TYPE DTB) EA 3,600.0000 7,200.00 2.000 7,200 059 END CAP (TYPE TC) EA 300.0000 300.00 7.000 2,100 060 END ANCHOR ASSEMBLY (TYPE SFT) EA 800.0000 800.00 1.000 800 061 CONCRETE BARRIER (TYPE 60) LF 37.0000 584,600.00 15,800.000 584,600 062 CONCRETE BARRIER (TYPE 60C) LF 68.0000 986,000.00 14,500.000 986,000 063 BARRIER GATE SYSTEM EA 75,000.0000 150,000.00 2.000 150,000 064 THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 15,420.00 50,525.000 15,157 (SPRAYABLE) 065 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.6000 4,968.00 1,065.000 4,899 066 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,500.0000 2,500.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 067 MODIFY LIGHTING LS 175,000.0000 175,000.00 1.000 175,000 PROGRAM CAS145 PAGE 4 DATE 09/03/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0Q5704 TIME 02:25 PM ESTIMATE NO. 14 BID OPENING 02/12/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/21/14 R.E. NAME: FARSHAD KESHAVARZI DATE OF THIS ESTIMATE 09/03/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 50,000.00 5,595,421.95 ADJUSTMENT OF COMPENSATION 0.00 424,316.46 EXTRA WORK 10,895.69 348,339.19 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 60,895.69 6,368,077.60 068 MOBILIZATION LS 587,000.7500 587,000.75 1.000 587,000 ORIGINAL CONTRACT AMOUNT 6,362,515.00 TOTAL WORK COMPLETED 60,895.69 6,955,078.35 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -1,000.00 TOTAL 60,895.69 6,954,078.35 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 05/06/13 150 07/08/13 07/08/13 04/21/14 162 28 12 0 100% 100% FARSHAD KESHAVARZI RESIDENT ENGINEER PROGRAM CAS145 DATE 09/03/14