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 03/24/17 EST. NO. 005 TIME 11:41 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 03/24/17 EST. NO. 005 TIME 11:41 AM R.E. NAME: FARSHAD KESHAVARZI 05-1E0504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MISS PAYROLLS -5,000.00 005 -5,000.00 -5,000.00 TOTAL DEDUCTIONS -5,000.00 -5,000.00 PROGRAM CAS145 PAGE 1 DATE 03/24/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1E0504 TIME 11:41 AM ESTIMATE NO. 005 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 03/20/17 R.E. NAME: FARSHAD KESHAVARZI DATE OF THIS ESTIMATE 03/24/17 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 26,500 002 CONSTRUCTION AREA SIGNS LS 4,700.0000 4,700.00 0.750 3,525 003 TRAFFIC CONTROL SYSTEM LS 73,000.0000 73,000.00 0.100 7,300.00 0.600 43,800 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 7,700.0000 7,700.00 0.100 770.00 0.600 4,620 005 JOB SITE MANAGEMENT LS 7,000.0000 7,000.00 0.200 1,400.00 0.500 3,500 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 3,800.0000 3,800.00 0.750 2,850 007 TEMPORARY DRAINAGE INLET PROTECTION EA 100.0000 1,500.00 15.000 1,500 008 TEMPORARY FIBER ROLL LF 6.0000 6,060.00 1,010.000 6,060 009 TEMPORARY CONCRETE WASHOUT LS 3,000.0000 3,000.00 0.050 150 010 REMOVE MARKER EA 1.2000 18.00 15.000 18 011 REMOVE FLARED END SECTION EA 400.0000 800.00 2.000 800 012 REMOVE PIPE (LF) LF 230.0000 5,290.00 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 2.000 1,800.00 14.000 12,600 015 REMOVE DELINEATOR EA 18.0000 1,980.00 110.000 1,980 016 RESET ROADSIDE SIGN EA 160.0000 2,720.00 0.000 0 017 ADJUST INLET EA 3,500.0000 24,500.00 2.000 7,000.00 4.000 14,000 018 REMOVE CONCRETE CURB (CY) CY 200.0000 28,000.00 27.770 5,554.00 133.580 26,716 019 CLEARING AND GRUBBING (LS) LS 31,000.0000 31,000.00 0.890 27,590 020 ROADWAY EXCAVATION CY 92.0000 75,440.00 700.000 64,400 021 ROADWAY EXCAVATION (TYPE Z-2) CY 195.0000 46,800.00 247.880 48,336 (AERIALLY DEPOSITED LEAD) 022 DITCH EXCAVATION CY 80.0000 400.00 5.000 400 PROGRAM CAS145 PAGE 2 DATE 03/24/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1E0504 TIME 11:41 AM ESTIMATE NO. 005 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 03/20/17 R.E. NAME: FARSHAD KESHAVARZI DATE OF THIS ESTIMATE 03/24/17 ------------------------------------------------------------------------------------------------------------------------------------ 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 38,940.00 224.550 26,496.90 308.050 36,349 027 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 5.170 13,442.00 8.170 21,242 (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 33.000 7,590 033 24" REINFORCED CONCRETE PIPE LF 258.0000 2,580.00 10.000 2,580 034 18" CONCRETE FLARED END SECTION EA 1,200.0000 7,200.00 6.000 7,200 035 24" CONCRETE FLARED END SECTION EA 1,350.0000 14,850.00 10.000 13,500 036 INLET DEPRESSION EA 1,200.0000 3,600.00 2.000 2,400.00 2.000 2,400 037 MINOR CONCRETE (CURB) (CY) CY 700.0000 42,000.00 42.390 29,673.00 42.390 29,673 038 MINOR CONCRETE (EXPOSED AGGREGATE SQFT 9.4000 334,640.00 0.000 0 CONCRETE) 039 MISCELLANEOUS IRON AND STEEL LB 1.8000 4,260.60 780.000 1,404 (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 40,890.00 875.000 41,125 044 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 1.000 1,030 046 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 0.960 76,584 PROGRAM CAS145 PAGE 3 DATE 03/24/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1E0504 TIME 11:41 AM ESTIMATE NO. 005 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 03/20/17 R.E. NAME: FARSHAD KESHAVARZI DATE OF THIS ESTIMATE 03/24/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 98,595.90 530,943.88 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 98,595.90 530,943.88 050 MOBILIZATION LS 116,000.0000 116,000.00 0.950 110,200 ORIGINAL CONTRACT AMOUNT 1,180,701.00 TOTAL WORK COMPLETED 98,595.90 641,143.88 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -5,000.00 -5,000.00 TOTAL 93,595.90 636,143.88 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 05/24/17 47 41 0 0 52% 59% PROGRESS IS SATISFACTORY FARSHAD KESHAVARZI RESIDENT ENGINEER PROGRAM CAS145 DATE 03/24/17