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 03/19/14 EST. NO.10 TIME 09:07 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 --------------------------------------------------------------------------- 011 0001 160,000.00 A.C. @ L.S.(+) 030314 N 1 0 160,000.00 TOTAL THIS ESTIMATE 173,532.00 TOTAL PREVIOUS ESTIMATE 333,532.00 TOTAL TO DATE 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 03/19/14 EST. NO.10 TIME 09:07 AM R.E. NAME: FARSHAD KESHAVARZI 05-0Q9604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISS ANNUAL CEM-4401 -10,000.00 05 RECD ANNUAL CEM-4401 10,000.00 06 MISS CEM-4401 -10,000.00 07 MISS CEM-2402F -10,000.00 07 RECD CEM-4401 10,000.00 09 RECD CEM-2402F 10,000.00 09 0.00 0.00 LABOR COMPLIANCE VIOLATION MISS PAYROLLS -5,000.00 05 RECD PAYROLLS 5,000.00 09 0.00 0.00 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 OVERBID ITEM NO. 038 4,975.10 07 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 03/19/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0Q9604 TIME 09:07 AM ESTIMATE NO. 10 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 02/23/12 R.E. NAME: FARSHAD KESHAVARZI DATE OF THIS ESTIMATE 03/19/14 LOCATION FINAL ESTIMATE 05-MON-68-15.2/15.8 -------------- 05-MON-68-R3.9/R4.5 GOODFELLOW TOP GRADE IN MONTEREY COUNTY IN MONTEREY FROM CONSTRUCTION, LLC 0.1 MI TO 0.5 MI E OF FAIRGROUND RD 50 CONTRACTORS STREET OC AND NEAR SALINAS FROM 0.5 MI W LIVERMORE CA 94551 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 $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 6,000.0000 6,000.00 1.000 6,000 002 PREPARE STORM WATER POLLUTION LS 3,000.0000 3,000.00 1.000 3,000 PREVENTION PLAN 003 TEMPORARY CONSTRUCTION ENTRANCE EA 2,100.0000 4,200.00 2.000 4,200 004 TEMPORARY DRAINAGE INLET PROTECTION EA 140.0000 1,680.00 12.000 1,680 005 STREET SWEEPING LS 20,000.0000 20,000.00 1.000 20,000 006 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,000.0000 1,000.00 1.000 1,000 007 STORM WATER ANNUAL REPORT LS 2,000.0000 2,000.00 1.000 2,000 008 CONSTRUCTION AREA SIGNS LS 5,000.0000 5,000.00 1.000 5,000 009 TRAFFIC CONTROL SYSTEM LS 65,000.0000 65,000.00 1.000 65,000 010 PORTABLE CHANGEABLE MESSAGE SIGN LS 8,000.0000 8,000.00 1.000 8,000 011 REMOVE CHAIN LINK FENCE LF 10.0000 10,600.00 1,060.000 10,600 012 REMOVE METAL BEAM GUARD RAILING LF 20.0000 10,800.00 540.000 10,800 013 REMOVE ROADSIDE SIGN EA 250.0000 1,500.00 6.000 1,500 014 REMOVE INLET EA 3,000.0000 15,000.00 5.000 15,000 015 RELOCATE ROADSIDE SIGN EA 300.0000 600.00 2.000 600 016 CLEARING AND GRUBBING LS 15,000.0000 15,000.00 1.000 15,000 017 ROADWAY EXCAVATION CY 47.0000 60,630.00 977.000 45,919 018 EROSION CONTROL (HYDROSEED) (SQFT) SQFT 0.1000 5,850.00 58,000.000 5,800 019 HOT MIX ASPHALT (TYPE A) TON 76.0000 355,680.00 4,211.000 320,036 020 HOT MIX ASPHALT (OPEN GRADED) TON 130.0000 28,600.00 258.000 33,540 021 RUMBLE STRIP STA 35.0000 3,500.00 58.000 2,030 022 TACK COAT TON 1,830.0000 10,980.00 3.000 5,490 PROGRAM CAS145 PAGE 2 DATE 03/19/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0Q9604 TIME 09:07 AM ESTIMATE NO. 10 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 02/23/12 R.E. NAME: FARSHAD KESHAVARZI DATE OF THIS ESTIMATE 03/19/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 MINOR CONCRETE (MINOR STRUCTURE) CY 1,100.0000 30,800.00 30.000 33,000 (F) 024 ARCHITECTURAL TREATMENT LF 29.0000 60,900.00 1,959.000 56,811 (F) 025 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 33.0000 297.00 9.000 297 (0.063"-UNFRAMED) 026 METAL (RAIL MOUNTED SIGN) LB 14.0000 3,360.00 240.000 3,360 (F) 027 24" REINFORCED CONCRETE PIPE LF 135.0000 33,750.00 242.000 32,670 028 MISCELLANEOUS IRON AND STEEL LB 2.5000 7,335.00 2,934.000 7,335 (F) 029 ALTERNATIVE CRASH CUSHION SYSTEM EA 21,500.0000 64,500.00 3.000 64,500 030 CONCRETE BARRIER (TYPE 60) LF 65.0000 55,900.00 3,093.000 201,045 031 CONCRETE BARRIER (TYPE 60C) LF 85.0000 340,850.00 1,765.000 150,025 032 CONCRETE BARRIER (TYPE 60E) LF 306.0000 39,780.00 144.000 44,064 033 THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 6,240.00 9,749.000 5,849 (SPRAYABLE) 034 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.4000 1,242.00 230.000 1,242 035 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 036 MODIFY TRAFFIC MONITORING STATION LS 17,525.0000 17,525.00 1.000 17,525 (COUNT) 037 MODIFY LIGHTING AND SIGN ILLUMINATION LS 2,650.0000 2,650.00 1.000 2,650 PROGRAM CAS145 PAGE 3 DATE 03/19/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0Q9604 TIME 09:07 AM ESTIMATE NO. 10 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 02/23/12 R.E. NAME: FARSHAD KESHAVARZI DATE OF THIS ESTIMATE 03/19/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 1,202,568.40 ADJUSTMENT OF COMPENSATION 160,000.00 326,366.39 EXTRA WORK 0.00 7,165.61 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 160,000.00 1,536,100.40 038 MOBILIZATION LS 150,000.0000 150,000.00 1.000 150,000 ORIGINAL CONTRACT AMOUNT 1,450,249.00 TOTAL WORK COMPLETED 160,000.00 1,686,100.40 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 160,000.00 1,686,100.40 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 JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 04/25/11 75 09/13/11 09/13/11 02/23/12 104 5 0 35 100% 100% FARSHAD KESHAVARZI RESIDENT ENGINEER PROGRAM CAS145 DATE 03/19/14