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 11/23/09 EST. NO.03 TIME 08:25 AM R.E. NAME: KESHAVARZI, FARSHAD 05-0L8004 --------------------------------------------------------------------------- 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 11/23/09 EST. NO.03 TIME 08:25 AM R.E. NAME: KESHAVARZI, FARSHAD 05-0L8004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 11/23/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0L8004 TIME 08:25 AM ESTIMATE NO. 03 BID OPENING 05/22/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/09 R.E. NAME: KESHAVARZI, FARSHAD DATE OF THIS ESTIMATE 11/23/09 LOCATION PROGRESS ESTIMATE 05-MON-1-R74.9/T92.0 ----------------- 05-MON-68-R4.1/ .0 J FLETCHER CREAMER & SON, INC IN MONTEREY COUNTY AT VARIOUS 12874 SAN FERNANDO RD LOCATIONS SYLMAR, CA 91342 FED. AID NO. SARR-X053(22)E ,A-X053(22)E INSTALL METAL BEAM GUARD RAIL ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 750.00 0.000 0.00 02 TEMPORARY FENCE (TYPE ESA) LF 3.6500 23,104.50 3,622.000 13,220.30 03 CONSTRUCTION SITE MANAGEMENT LS 25,000.0000 25,000.00 0.150 3,750.00 04 PREPARE WATER POLLUTION CONTROL LS 1,000.0000 1,000.00 1.000 1,000.00 PROGRAM 05 TEMPORARY DRAINAGE INLET PROTECTION EA 250.0000 2,000.00 0.000 0.00 06 STREET SWEEPING LS 6,000.0000 6,000.00 0.000 0.00 07 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 500.0000 500.00 0.000 0.00 08 CONSTRUCTION AREA SIGNS LS 15,000.0000 15,000.00 0.800 12,000.00 09 TRAFFIC CONTROL SYSTEM LS 72,000.0000 72,000.00 0.157 11,304.00 0.313 22,536.00 10 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 2,730.00 11.000 385.00 11.000 385.00 11 PORTABLE CHANGEABLE MESSAGE SIGN LS 5,000.0000 5,000.00 0.157 785.00 0.313 1,565.00 12 TEMPORARY RAILING (TYPE K) LF 35.0000 82,600.00 200.000 7,000.00 13 TEMPORARY ALTERNATIVE CRASH CUSHION EA 4,000.0000 92,000.00 1.000 4,000.00 14 TEMPORARY CRASH CUSHION (ABSORB 350) EA 14,000.0000 28,000.00 0.000 0.00 15 REMOVE METAL BEAM GUARD RAILING LF 1.0000 2,440.00 282.000 282.00 319.500 319.50 16 REMOVE ROADSIDE SIGN (WOOD POST) EA 100.0000 100.00 1.000 100.00 17 REMOVE ASPHALT CONCRETE DIKE LF 5.0000 14,700.00 0.000 0.00 18 SALVAGE ROCK RETAINING WALL LF 75.0000 7,500.00 0.000 0.00 19 REMOVE BARRIER RAILING EA 250.0000 1,250.00 0.000 0.00 20 REMOVE CRASH CUSHION (SAND FILLED) EA 1,500.0000 4,500.00 1.000 1,500.00 21 REMOVE TEMPORARY RAILING (TYPE K) LF 15.0000 3,600.00 240.000 3,600.00 22 CLEARING AND GRUBBING LS 5,000.0000 5,000.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 11/23/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0L8004 TIME 08:25 AM ESTIMATE NO. 03 BID OPENING 05/22/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/09 R.E. NAME: KESHAVARZI, FARSHAD DATE OF THIS ESTIMATE 11/23/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 ROADWAY EXCAVATION CY 40.0000 20,400.00 0.000 0.00 24 HIGHWAY PLANTING LS 3,000.0000 3,000.00 0.000 0.00 25 EROSION CONTROL (BLANKET) SQYD 17.0000 1,428.00 0.000 0.00 26 EROSION CONTROL (TYPE D) SQYD 4.0000 1,360.00 0.000 0.00 27 PLANT ESTABLISHMENT WORK LS 3,000.0000 3,000.00 0.000 0.00 28 CLASS 2 AGGREGATE BASE CY 55.0000 495.00 0.000 0.00 29 HOT MIX ASPHALT (TYPE A) TON 200.0000 18,200.00 0.000 0.00 30 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 2.0000 1,680.00 0.000 0.00 31 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 2.0000 7,180.00 0.000 0.00 32 24" CAST-IN-DRILLED-HOLE CONCRETE LF 250.0000 2,500.00 0.000 0.00 PILING (GUARD RAILING) 33 MINOR CONCRETE (MINOR STRUCTURE) CY 4,400.0000 79,200.00 0.000 0.00 F) 34 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 46.00 2.300 46.00 (0.063"-UNFRAMED) 35 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 160.00 8.000 160.00 (0.080"-UNFRAMED) 36 ROADSIDE SIGN - ONE POST EA 200.0000 200.00 1.000 200.00 37 DELINEATOR (CLASS 1) EA 30.0000 5,400.00 0.000 0.00 38 METAL BEAM GUARD RAILING (STEEL POST) LF 20.0000 163,600.00 3,575.000 71,500.00 6,137.500 122,750.00 39 METAL BEAM GUARD RAILING (WOOD POST) LF 25.0000 5,000.00 0.000 0.00 40 VEGETATION CONTROL (MINOR CONCRETE) SQYD 42.0000 266,700.00 2,990.210 125,588.82 2,990.210 125,588.82 41 DOUBLE METAL BEAM GUARD RAILING LF 30.0000 59,400.00 1,000.000 30,000.00 1,000.000 30,000.00 (STEEL POST) 42 TRANSITION RAILING (TYPE WB) EA 2,000.0000 60,000.00 0.000 0.00 43 RAIL TENSIONING ASSEMBLY EA 750.0000 5,250.00 4.000 3,000.00 4.000 3,000.00 44 END ANCHOR ASSEMBLY (TYPE SFT) EA 750.0000 4,500.00 2.000 1,500.00 2.000 1,500.00 45 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,700.0000 51,300.00 2.000 5,400.00 2.000 5,400.00 46 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,200.0000 4,400.00 1.000 2,200.00 1.000 2,200.00 47 ALTERNATIVE CRASH CUSHION SYSTEM EA 5,500.0000 55,000.00 4.000 22,000.00 4.000 22,000.00 48 ALTERNATIVE CRASH CUSHION (TL-2) EA 15,000.0000 15,000.00 0.000 0.00 49 CONCRETE BARRIER (TYPE 60) LF 50.0000 12,000.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 11/23/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0L8004 TIME 08:25 AM ESTIMATE NO. 03 BID OPENING 05/22/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/09 R.E. NAME: KESHAVARZI, FARSHAD DATE OF THIS ESTIMATE 11/23/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 CONCRETE BARRIER LF 400.0000 16,000.00 0.000 0.00 (ARCHITECTURAL SURFACE TREATMENT) 51 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 6,500.0000 6,500.00 0.000 0.00 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 4 DATE 11/23/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0L8004 TIME 08:25 AM ESTIMATE NO. 03 BID OPENING 05/22/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/09 R.E. NAME: KESHAVARZI, FARSHAD DATE OF THIS ESTIMATE 11/23/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 273,944.82 383,820.62 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 273,944.82 383,820.62 52 MOBILIZATION LS 25,000.0000 25,000.00 0.450 11,250.00 0.950 23,750.00 ORIGINAL CONTRACT AMOUNT 1,288,673.50 TOTAL WORK COMPLETED 285,194.82 407,570.62 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 285,194.82 407,570.62 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 06/25/09 410 07/10/09 07/10/09 03/11/11 87 6 0 0 31% 54% PROGRESS IS SATISFACTORY KESHAVARZI, FARSHAD RESIDENT ENGINEER PROGRAM CAS145 PAGE 11 DATE 11/23/09