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 10/22/12 EST. NO.01 TIME 07:55 AM R.E. NAME: BOOSHEHRI, FRED 04-2E5404 --------------------------------------------------------------------------- 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 10/22/12 EST. NO.01 TIME 07:55 AM R.E. NAME: BOOSHEHRI, FRED 04-2E5404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/22/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2E5404 TIME 07:55 AM ESTIMATE NO. 01 BID OPENING 05/08/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/12 R.E. NAME: BOOSHEHRI, FRED DATE OF THIS ESTIMATE 10/22/12 LOCATION PROGRESS ESTIMATE 04-SM-82-0.0/2.7 ----------------- PAVEX CONSTRUCTION DIVISION IN SAN MATEO COUNTY, IN MENLO PARK 120 GRANITE ROCK WAY AND ATHERTON ON ROUTE 82 FROM SAN SAN JOSE CA 95136 MATEO COUNTY LINE TO BERKSHIRE AVENUE. FED. AID NO. ACST-P082(21)E ,P-P082(21)E COLD PLANE PAVEMENT AND OVERLAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 1,000.0000 1,000.00 0.500 500.00 0.500 500 002 PREPARE WATER POLLUTION CONTROL LS 750.0000 750.00 1.000 750.00 1.000 750 PROGRAM 003 TEMPORARY DRAINAGE INLET PROTECTION EA 150.0000 6,000.00 40.000 6,000.00 40.000 6,000 004 STREET SWEEPING LS 1,000.0000 1,000.00 0.250 250.00 0.250 250 005 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,000.0000 1,000.00 0.500 500.00 0.500 500 006 CONSTRUCTION AREA SIGNS LS 4,400.0000 4,400.00 0.500 2,200.00 0.500 2,200 007 TRAFFIC CONTROL SYSTEM LS 18,500.0000 18,500.00 0.500 9,250.00 0.500 9,250 008 PORTABLE CHANGEABLE MESSAGE SIGN LS 5,000.0000 5,000.00 0.500 2,500.00 0.500 2,500 009 NOISE MONITORING LS 750.0000 750.00 0.500 375.00 0.500 375 010 REMOVE PAVEMENT MARKER EA 0.0100 76.00 0.000 0 011 ADJUST FRAME AND COVER TO GRADE EA 1,000.0000 8,000.00 0.000 0 012 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.5000 201,000.00 14,000.000 21,000.00 14,000.000 21,000 013 CLEARING AND GRUBBING (LS) LS 5,000.0000 5,000.00 0.000 0 014 LEAD COMPLIANCE PLAN LS 1,900.0000 1,900.00 1.000 1,900.00 1.000 1,900 015 SHOULDER BACKING TON 100.0000 20,000.00 0.000 0 016 AGGREGATE BASE CY 40.0000 280.00 6.450 258.00 6.450 258 017 CRACK TREATMENT LNMI 4,500.0000 18,000.00 0.000 0 018 HOT MIX ASPHALT (TYPE A) TON 130.0000 139,100.00 0.000 0 019 HOT MIX ASPHALT TON 121.0000 1,055,120.00 720.000 87,120.00 720.000 87,120 (BONDED WEARING COURSE-GAP GRADED) 020 ASPHALTIC EMULSION MEMBRANE TON 860.0000 94,600.00 20.000 17,200.00 20.000 17,200 (BONDED WEARING COURSE) 021 DATA CORE LS 2,000.0000 2,000.00 0.000 0 022 TACK COAT TON 100.0000 350.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 10/22/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2E5404 TIME 07:55 AM ESTIMATE NO. 01 BID OPENING 05/08/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/12 R.E. NAME: BOOSHEHRI, FRED DATE OF THIS ESTIMATE 10/22/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 910.0000 191,100.00 207.000 188,370.00 207.000 188,370 024 MINOR CONCRETE (CURB) (CY) CY 1,000.0000 14,000.00 5.500 5,500.00 5.500 5,500 025 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 15,440.00 0.000 0 026 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.6500 4,875.00 0.000 0 027 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.6500 975.00 0.000 0 (BROKEN 12-3) 028 THERMOPLASTIC PAVEMENT MARKING SQFT 3.2500 34,775.00 0.000 0 029 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2500 10,250.00 0.000 0 (BROKEN 36-12) 030 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.5000 13,250.00 0.000 0 031 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 9,600.00 0.000 0 032 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 033 REPLACE INDUCTIVE LOOP DETECTOR LS 95,000.0000 95,000.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 10/22/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2E5404 TIME 07:55 AM ESTIMATE NO. 01 BID OPENING 05/08/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/12 R.E. NAME: BOOSHEHRI, FRED DATE OF THIS ESTIMATE 10/22/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 343,673.00 343,673.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 343,673.00 343,673.00 034 MOBILIZATION LS 100,000.0000 100,000.00 0.750 75,000.00 0.750 75,000 ORIGINAL CONTRACT AMOUNT 2,074,091.00 TOTAL WORK COMPLETED 418,673.00 418,673.00 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 418,673.00 418,673.00 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 07/20/12 50 09/04/12 09/04/12 12/31/12 20 4 0 0 20% 40% PROGRESS IS SATISFACTORY BOOSHEHRI, FRED RESIDENT ENGINEER PROGRAM CAS145 DATE 10/22/12