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 11/21/11 EST. NO.03 TIME 10:59 AM R.E. NAME: FARSHAD KESHAVARZI 05-0Q9604 --------------------------------------------------------------------------- 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 11/21/11 EST. NO.03 TIME 10:59 AM R.E. NAME: FARSHAD KESHAVARZI 05-0Q9604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 038 -2,487.55 01 OVERBID ITEM NO. 038 -1,243.77 02 OVERBID ITEM NO. 038 -1,243.78 03 -1,243.78 -4,975.10 TOTAL DEDUCTIONS -1,243.78 -4,975.10 PROGRAM CAS145 PAGE 1 DATE 11/21/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0Q9604 TIME 10:59 AM ESTIMATE NO. 03 BID OPENING 03/23/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/11 R.E. NAME: FARSHAD KESHAVARZI DATE OF THIS ESTIMATE 11/21/11 LOCATION PROGRESS ESTIMATE 05-MON-68-15.2/15.8 ----------------- 05-MON-68-R3.9/R4.5 TOP GRADE CONSTRUCTION INC IN MONTEREY COUNTY IN MONTEREY FROM 50 CONTRACTORS STREET 0.1 MI TO 0.5 MI E OF FAIRGROUND RD LIVERMORE CA 94551 OC AND NEAR SALINAS FROM 0.5 MI W OF TORO PARK UC TO TORO PARK UC FED. AID NO. ACGS-P068(21)E ,STBG-P068(21)E CONSTRUCT CONCRETE MEDIAN BARRIER ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 6,000.0000 6,000.00 0.400 2,400.00 0.750 4,500.00 002 PREPARE STORM WATER POLLUTION LS 3,000.0000 3,000.00 1.000 3,000.00 PREVENTION PLAN 003 TEMPORARY CONSTRUCTION ENTRANCE EA 2,100.0000 4,200.00 0.000 0.00 004 TEMPORARY DRAINAGE INLET PROTECTION EA 140.0000 1,680.00 3.000 420.00 9.000 1,260.00 005 STREET SWEEPING LS 20,000.0000 20,000.00 0.400 8,000.00 0.750 15,000.00 006 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,000.0000 1,000.00 0.450 450.00 0.700 700.00 007 STORM WATER ANNUAL REPORT LS 2,000.0000 2,000.00 0.250 500.00 0.750 1,500.00 008 CONSTRUCTION AREA SIGNS LS 5,000.0000 5,000.00 0.900 4,500.00 009 TRAFFIC CONTROL SYSTEM LS 65,000.0000 65,000.00 0.400 26,000.00 0.750 48,750.00 010 PORTABLE CHANGEABLE MESSAGE SIGN LS 8,000.0000 8,000.00 0.400 3,200.00 0.750 6,000.00 011 REMOVE CHAIN LINK FENCE LF 10.0000 10,600.00 530.000 5,300.00 1,060.000 10,600.00 012 REMOVE METAL BEAM GUARD RAILING LF 20.0000 10,800.00 540.000 10,800.00 013 REMOVE ROADSIDE SIGN EA 250.0000 1,500.00 3.000 750.00 6.000 1,500.00 014 REMOVE INLET EA 3,000.0000 15,000.00 5.000 15,000.00 015 RELOCATE ROADSIDE SIGN EA 300.0000 600.00 0.000 0.00 016 CLEARING AND GRUBBING LS 15,000.0000 15,000.00 0.250 3,750.00 0.750 11,250.00 017 ROADWAY EXCAVATION CY 47.0000 60,630.00 397.000 18,659.00 977.000 45,919.00 018 EROSION CONTROL (HYDROSEED) (SQFT) SQFT 0.1000 5,850.00 0.000 0.00 019 HOT MIX ASPHALT (TYPE A) TON 76.0000 355,680.00 4,211.000 320,036.00 4,211.000 320,036.00 020 HOT MIX ASPHALT (OPEN GRADED) TON 130.0000 28,600.00 258.000 33,540.00 258.000 33,540.00 021 RUMBLE STRIP STA 35.0000 3,500.00 0.000 0.00 022 TACK COAT TON 1,830.0000 10,980.00 3.000 5,490.00 3.000 5,490.00 PROGRAM CAS145 PAGE 2 DATE 11/21/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0Q9604 TIME 10:59 AM ESTIMATE NO. 03 BID OPENING 03/23/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/11 R.E. NAME: FARSHAD KESHAVARZI DATE OF THIS ESTIMATE 11/21/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 MINOR CONCRETE (MINOR STRUCTURE) CY 1,100.0000 30,800.00 27.860 30,646.00 (F) 024 ARCHITECTURAL TREATMENT LF 29.0000 60,900.00 0.000 0.00 (F) 025 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 33.0000 297.00 0.000 0.00 (0.063"-UNFRAMED) 026 METAL (RAIL MOUNTED SIGN) LB 14.0000 3,360.00 0.000 0.00 (F) 027 24" REINFORCED CONCRETE PIPE LF 135.0000 33,750.00 242.000 32,670.00 028 MISCELLANEOUS IRON AND STEEL LB 2.5000 7,335.00 1,956.000 4,890.00 1,956.000 4,890.00 (F) 029 ALTERNATIVE CRASH CUSHION SYSTEM EA 21,500.0000 64,500.00 1.000 21,500.00 3.000 64,500.00 030 CONCRETE BARRIER (TYPE 60) LF 65.0000 55,900.00 2,584.000 167,960.00 2,584.000 167,960.00 031 CONCRETE BARRIER (TYPE 60C) LF 85.0000 340,850.00 305.000 25,925.00 305.000 25,925.00 032 CONCRETE BARRIER (TYPE 60E) LF 306.0000 39,780.00 0.000 0.00 033 THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 6,240.00 0.000 0.00 (SPRAYABLE) 034 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.4000 1,242.00 0.000 0.00 035 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 0.000 0.00 SYSTEM ELEMENTS DURING CONSTRUCTION 036 MODIFY TRAFFIC MONITORING STATION LS 17,525.0000 17,525.00 0.650 11,391.25 0.880 15,422.00 (COUNT) 037 MODIFY LIGHTING AND SIGN ILLUMINATION LS 2,650.0000 2,650.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 11/21/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0Q9604 TIME 10:59 AM ESTIMATE NO. 03 BID OPENING 03/23/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/11 R.E. NAME: FARSHAD KESHAVARZI DATE OF THIS ESTIMATE 11/21/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 660,161.25 881,358.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 660,161.25 881,358.00 038 MOBILIZATION LS 150,000.0000 150,000.00 0.250 37,500.00 1.000 150,000.00 ORIGINAL CONTRACT AMOUNT 1,450,249.00 TOTAL WORK COMPLETED 697,661.25 1,031,358.00 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -1,243.78 -4,975.10 TOTAL 696,417.47 1,026,382.90 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 038 MOBILIZATION 145,024.90 150,000.00 4,975.10 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 04/25/11 75 09/13/11 09/13/11 01/13/12 43 4 0 2 66% 55% PROGRESS IS SATISFACTORY FARSHAD KESHAVARZI RESIDENT ENGINEER PROGRAM CAS145 DATE 11/21/11