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 06/19/17 EST. NO. 002 TIME 11:29 AM R.E. NAME: KESHAVARZI, FARSHAD 05-1C8704 --------------------------------------------------------------------------- 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 06/19/17 EST. NO. 002 TIME 11:29 AM R.E. NAME: KESHAVARZI, FARSHAD 05-1C8704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/19/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1C8704 TIME 11:29 AM ESTIMATE NO. 002 BID OPENING 10/25/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/17 R.E. NAME: KESHAVARZI, FARSHAD DATE OF THIS ESTIMATE 06/19/17 LOCATION PROGRESS ESTIMATE 05-SBT-156-0.0/3.0 ----------------- GRANITE ROCK COMPANY IN AND NEAR SAN JUAN BAUTISTA FROM 120 GRANITE ROCK WAY 156/101 SEPARATION TO ALAMEDA SAN JOSE CA 95136 STREET FED. AID NO. ACNH-PP15-6(21)E PAVEMENT PRESERVATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 1.000 2,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,000.0000 5,000.00 0.210 1,050.00 0.210 1,050 003 CONSTRUCTION AREA SIGNS LS 20,000.0000 20,000.00 0.750 15,000 004 TRAFFIC CONTROL SYSTEM LS 250,000.0000 250,000.00 0.210 52,500.00 0.210 52,500 005 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 1,190.00 17.000 595.00 17.000 595 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 17,000.0000 17,000.00 0.210 3,570.00 0.210 3,570 007 TEMPORARY RAILING (TYPE K) LF 22.0000 55,880.00 1,560.000 34,320.00 1,560.000 34,320 008 TEMPORARY ALTERNATIVE CRASH CUSHION EA 2,700.0000 16,200.00 3.000 8,100.00 3.000 8,100 009 JOB SITE MANAGEMENT LS 13,000.0000 13,000.00 0.210 2,730.00 0.210 2,730 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 600.0000 600.00 0.750 450 011 TEMPORARY CONCRETE WASHOUT LS 1,300.0000 1,300.00 0.330 429.00 0.330 429 012 TEMPORARY FENCE (TYPE ESA) LF 7.0000 6,160.00 660.000 4,620.00 660.000 4,620 013 TREATED WOOD WASTE LB 0.2100 6,594.00 4,738.000 994.98 4,738.000 994 014 REMOVE GUARDRAIL LF 6.4000 30,720.00 400.000 2,560.00 400.000 2,560 015 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 12,550.00 0.000 0 016 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.5000 1,380.00 0.000 0 017 REMOVE PAVEMENT MARKER EA 1.0000 590.00 0.000 0 018 REMOVE ROADSIDE SIGN PANEL EA 35.0000 2,765.00 0.000 0 019 REMOVE ASPHALT CONCRETE PAVEMENT (SQFT) SQFT 4.0000 2,120.00 539.370 2,157.48 539.370 2,157 020 REMOVE ASPHALT CONCRETE DIKE LF 0.8000 23,520.00 0.000 0 021 REMOVE CELLULAR CONFINEMENT LS 3,000.0000 3,000.00 0.000 0 RETAINING WALL 022 REMOVE DELINEATOR EA 10.0000 1,200.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 06/19/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1C8704 TIME 11:29 AM ESTIMATE NO. 002 BID OPENING 10/25/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/17 R.E. NAME: KESHAVARZI, FARSHAD DATE OF THIS ESTIMATE 06/19/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ADJUST INLET EA 4,000.0000 8,000.00 0.000 0 024 ADJUST FRAME AND COVER TO GRADE EA 1,000.0000 3,000.00 0.000 0 025 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.2000 319,000.00 0.000 0 026 REMOVE CONCRETE BARRIER LF 107.0000 8,774.00 82.000 8,774.00 82.000 8,774 027 REMOVE CONCRETE CY 300.0000 4,800.00 16.500 4,950.00 16.500 4,950 (CURB, GUTTER, AND SIDEWALK) (CY) 028 DEVELOP WATER SUPPLY LS 2,500.0000 2,500.00 0.000 0 029 SHOULDER BACKING TON 35.0000 121,450.00 0.000 0 030 IMPORTED BORROW (CY) CY 400.0000 21,200.00 0.000 0 031 PREPAVING INERTIAL PROFILER LS 2,600.0000 2,600.00 0.000 0 032 PREPAVING GRINDING DAY EA 10,000.0000 50,000.00 0.000 0 033 HOT MIX ASPHALT (TYPE A) TON 130.0000 530,400.00 0.000 0 034 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 100.0000 2,210,000.00 0.000 0 035 DATA CORE LS 2,000.0000 2,000.00 0.000 0 036 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 1.0000 11,500.00 0.000 0 037 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.0000 800.00 0.000 0 038 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.0000 14,700.00 0.000 0 039 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.0000 2,630.00 0.000 0 040 PLACE HOT MIX ASPHALT SQYD 120.0000 7,080.00 0.000 0 (MISCELLANEOUS AREA) 041 TACK COAT TON 550.0000 46,750.00 0.000 0 042 RAIL ELEMENT WALL LF 38.0000 45,220.00 0.000 0 043 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.0000 4,030.00 0.000 0 (0.063"-UNFRAMED) 044 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.5000 4,350.00 0.000 0 (0.080"-UNFRAMED) 045 INSTALL ROADSIDE SIGN PANEL ON EA 120.0000 9,480.00 0.000 0 EXISTING POST 046 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.0000 540.00 0.000 0 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 047 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.0000 2,000.00 0.000 0 (0.080"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 048 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 5.5000 1,430.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 06/19/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1C8704 TIME 11:29 AM ESTIMATE NO. 002 BID OPENING 10/25/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/17 R.E. NAME: KESHAVARZI, FARSHAD DATE OF THIS ESTIMATE 06/19/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 049 CONCRETE STAINING (OXIDIZING) SQYD 7.2500 15,950.00 0.000 0 050 DETECTABLE WARNING SURFACE SQFT 24.0000 2,400.00 99.200 2,380.80 99.200 2,380 051 MINOR CONCRETE (CURB, GUTTER, SIDEWALK CY 1,300.0000 20,800.00 16.710 21,723.00 16.710 21,723 AND DRIVEWAY) 052 MINOR CONCRETE (CURB RAMP) CY 1,300.0000 9,100.00 6.100 7,930.00 6.100 7,930 053 DELINEATOR (CLASS 1) EA 35.0000 8,750.00 0.000 0 054 OBJECT MARKER EA 75.0000 1,275.00 0.000 0 055 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 30.0000 84,900.00 0.000 0 056 MIDWEST GUARDRAIL SYSTEM (8' POST) LF 45.0000 53,100.00 0.000 0 057 VEGETATION CONTROL (MINOR CONCRETE) SQYD 75.0000 165,000.00 0.000 0 058 TRANSITION RAILING (TYPE WB-31) EA 5,000.0000 35,000.00 0.000 0 059 END ANCHOR ASSEMBLY (TYPE SFT) EA 825.0000 7,425.00 0.000 0 060 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,245.0000 16,225.00 0.000 0 061 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,847.0000 25,623.00 0.000 0 062 CONCRETE BARRIER TYPE 732B LF 340.0000 128,860.00 132.300 44,982.00 132.300 44,982 (MODIFIED) 063 CONCRETE BARRIER TRANSITION LF 2,100.0000 52,500.00 0.000 0 064 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 41,700.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 065 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 26.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 066 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 11,960.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 067 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 6,760.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 068 THERMOPLASTIC CROSSWALK AND PAVEMENT SQFT 5.0000 17,850.00 0.000 0 MARKING (ENHANCED WET NIGHT VISIBILITY) 069 6" RUMBLE STRIP STA 14.0000 3,920.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 070 12" RUMBLE STRIP STA 14.0000 3,920.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 071 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 6,300.00 0.000 0 072 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,500.0000 1,500.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 073 MODIFYING EXISTING ELECTRICAL SYSTEM LS 90,300.0000 90,300.00 0.130 11,739.00 0.130 11,739 PROGRAM CAS145 PAGE 4 DATE 06/19/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1C8704 TIME 11:29 AM ESTIMATE NO. 002 BID OPENING 10/25/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/17 R.E. NAME: KESHAVARZI, FARSHAD DATE OF THIS ESTIMATE 06/19/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 216,105.26 233,555.26 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 216,105.26 233,555.26 074 MOBILIZATION LS 378,150.0000 378,150.00 0.500 189,075.00 0.500 189,075 ORIGINAL CONTRACT AMOUNT 5,096,297.00 TOTAL WORK COMPLETED 405,180.26 422,630.26 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 405,180.26 422,630.26 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 12/21/16 80 05/01/17 00/00/00 09/15/17 19 2 0 0 8% 24% PROGRESS IS SATISFACTORY KESHAVARZI, FARSHAD RESIDENT ENGINEER PROGRAM CAS145 DATE 06/19/17