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 11/23/16 EST. NO. 001 TIME 11:07 AM R.E. NAME: FARSHAD KESHAVARZI 05-1E0504 --------------------------------------------------------------------------- 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 11/23/16 EST. NO. 001 TIME 11:07 AM R.E. NAME: FARSHAD KESHAVARZI 05-1E0504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 11/23/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1E0504 TIME 11:07 AM ESTIMATE NO. 001 BID OPENING 05/19/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/16 R.E. NAME: FARSHAD KESHAVARZI DATE OF THIS ESTIMATE 11/23/16 LOCATION PROGRESS ESTIMATE 05-MON-101-52.4/55.2 ----------------- 05-MON-101-60.5/60.8 DREAMBUILDER CONSTRUCTION IN MONTEREY COUNTY CORP NEAR GREENFIELD & SOLEDAD 0.3 MI S 1324 E LAWSON LANE OF S GREENFIELD OC/0.4 MI N OF PLACENTIA CA 92870 N GREENFIELD OC/0.1 MI N ARROYO SECO RD OC TO SALINAS RIVER FED. AID NO. HSNH-P ( ) ,Q101-292E( ) IMPROVE ROADSIDE CLEAR RECOVERY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 26,500.0000 26,500.00 1.000 26,500.00 1.000 26,500 002 CONSTRUCTION AREA SIGNS LS 4,700.0000 4,700.00 0.600 2,820.00 0.600 2,820 003 TRAFFIC CONTROL SYSTEM LS 73,000.0000 73,000.00 0.100 7,300.00 0.100 7,300 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 7,700.0000 7,700.00 0.100 770.00 0.100 770 005 JOB SITE MANAGEMENT LS 7,000.0000 7,000.00 0.000 0 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 3,800.0000 3,800.00 0.750 2,850.00 0.750 2,850 007 TEMPORARY DRAINAGE INLET PROTECTION EA 100.0000 1,500.00 11.000 1,100.00 11.000 1,100 008 TEMPORARY FIBER ROLL LF 6.0000 6,060.00 375.000 2,250.00 375.000 2,250 009 TEMPORARY CONCRETE WASHOUT LS 3,000.0000 3,000.00 0.000 0 010 REMOVE MARKER EA 1.2000 18.00 0.000 0 011 REMOVE FLARED END SECTION EA 400.0000 800.00 0.000 0 012 REMOVE PIPE (LF) LF 230.0000 5,290.00 4.000 920.00 4.000 920 013 REMOVE INLET EA 2,000.0000 2,000.00 0.000 0 014 REMOVE HEADWALL EA 900.0000 12,600.00 6.000 5,400.00 6.000 5,400 015 REMOVE DELINEATOR EA 18.0000 1,980.00 0.000 0 016 RESET ROADSIDE SIGN EA 160.0000 2,720.00 0.000 0 017 ADJUST INLET EA 3,500.0000 24,500.00 0.000 0 018 REMOVE CONCRETE CURB (CY) CY 200.0000 28,000.00 0.000 0 019 CLEARING AND GRUBBING (LS) LS 31,000.0000 31,000.00 0.390 12,090.00 0.390 12,090 020 ROADWAY EXCAVATION CY 92.0000 75,440.00 0.000 0 021 ROADWAY EXCAVATION (TYPE Z-2) CY 195.0000 46,800.00 182.880 35,661.60 182.880 35,661 (AERIALLY DEPOSITED LEAD) 022 DITCH EXCAVATION CY 80.0000 400.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 11/23/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1E0504 TIME 11:07 AM ESTIMATE NO. 001 BID OPENING 05/19/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/16 R.E. NAME: FARSHAD KESHAVARZI DATE OF THIS ESTIMATE 11/23/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 900.0000 1,800.00 0.000 0 024 HYDROSEED SQFT 0.0900 4,203.00 0.000 0 025 COMPOST SQFT 0.3000 14,010.00 0.000 0 026 CLASS 2 AGGREGATE BASE (CY) CY 118.0000 38,940.00 0.000 0 027 MINOR HOT MIX ASPHALT TON 159.0000 14,628.00 0.000 0 028 PLACE HOT MIX ASPHALT SQYD 55.0000 15,400.00 0.000 0 (MISCELLANEOUS AREA) 029 MINOR CONCRETE (MINOR STRUCTURE) CY 2,600.0000 15,340.00 0.000 0 (F) 030 POST SLEEVE EA 400.0000 6,800.00 0.000 0 031 CONCRETE BACKFILL (PIPE TRENCH) CY 300.0000 1,500.00 0.000 0 (F) 032 18" REINFORCED CONCRETE PIPE LF 230.0000 19,320.00 12.000 2,760.00 12.000 2,760 033 24" REINFORCED CONCRETE PIPE LF 258.0000 2,580.00 0.000 0 034 18" CONCRETE FLARED END SECTION EA 1,200.0000 7,200.00 2.000 2,400.00 2.000 2,400 035 24" CONCRETE FLARED END SECTION EA 1,350.0000 14,850.00 5.000 6,750.00 5.000 6,750 036 INLET DEPRESSION EA 1,200.0000 3,600.00 0.000 0 037 MINOR CONCRETE (CURB) (CY) CY 700.0000 42,000.00 0.000 0 038 MINOR CONCRETE (EXPOSED AGGREGATE SQFT 9.4000 334,640.00 0.000 0 CONCRETE) 039 MISCELLANEOUS IRON AND STEEL LB 1.8000 4,260.60 0.000 0 (F) 040 DELINEATOR (CLASS 1) EA 100.0000 200.00 0.000 0 041 GUARD RAILING DELINEATOR EA 24.0000 96.00 0.000 0 042 OBJECT MARKER EA 100.0000 2,300.00 0.000 0 043 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 47.0000 40,890.00 0.000 0 044 VEGETATION CONTROL (MINOR CONCRETE) SQYD 60.0000 24,000.00 0.000 0 045 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,030.0000 1,030.00 0.000 0 046 THERMOPLASTIC TRAFFIC STRIPE LF 4.0000 6,480.00 0.000 0 (SPRAYABLE) 047 PAVEMENT MARKER (RETROREFLECTIVE) EA 35.0000 2,870.00 0.000 0 048 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,180.0000 1,180.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 049 MODIFY LIGHTING LS 79,775.4000 79,775.40 0.000 0 PROGRAM CAS145 PAGE 3 DATE 11/23/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1E0504 TIME 11:07 AM ESTIMATE NO. 001 BID OPENING 05/19/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/16 R.E. NAME: FARSHAD KESHAVARZI DATE OF THIS ESTIMATE 11/23/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 109,571.60 109,571.60 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 109,571.60 109,571.60 050 MOBILIZATION LS 116,000.0000 116,000.00 0.750 87,000.00 0.750 87,000 ORIGINAL CONTRACT AMOUNT 1,180,701.00 TOTAL WORK COMPLETED 196,571.60 196,571.60 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 196,571.60 196,571.60 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 07/05/16 80 00/00/00 00/00/00 03/08/17 9 0 0 0 17% 11% PROGRESS IS SATISFACTORY FARSHAD KESHAVARZI RESIDENT ENGINEER PROGRAM CAS145 DATE 11/23/16