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 05/26/15 EST. NO. 003 TIME 05:21 PM R.E. NAME: FARSHAD KESHAVARZI 05-1A3804 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 002 0001 850.00 E.W. @ L.S.(+) 040315 N 1 0 0002 550.00 A.C. @ L.S.(+) 040315 N 2 0 1,400.00 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 1,400.00 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 05/26/15 EST. NO. 003 TIME 05:21 PM R.E. NAME: FARSHAD KESHAVARZI 05-1A3804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISS ANNUAL CEM-4401 -10,000.00 003 -10,000.00 -10,000.00 TOTAL DEDUCTIONS -10,000.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 05/26/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1A3804 TIME 05:21 PM ESTIMATE NO. 003 BID OPENING 03/26/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/15 R.E. NAME: FARSHAD KESHAVARZI DATE OF THIS ESTIMATE 05/26/15 LOCATION PROGRESS ESTIMATE 05-SCR-152-R2.0/8.3 ----------------- O'GRADY PAVING INC IN SANTA CRUZ COUNTY NEAR 2513 WYANDOTTE ST. WATSONVILLE FROM HOLOHAN ROAD TO MOUNTAIN VIEW CA 94043 SANTA CLARA COUNTY LINE FED. AID NO. N O N E RHMA OVERLAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 1.000 2,000 002 CONSTRUCTION AREA SIGNS LS 5,000.0000 5,000.00 0.900 4,500 003 TRAFFIC CONTROL SYSTEM LS 50,000.0000 50,000.00 0.120 6,000 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 3,000.0000 3,000.00 0.060 180 005 JOB SITE MANAGEMENT LS 4,000.0000 4,000.00 0.120 480 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 0.750 750 007 TREATED WOOD WASTE LB 0.2500 8,200.00 0.000 0 008 REMOVE GUARDRAIL LF 4.5000 9,900.00 0.000 0 009 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.2700 14,715.00 55,636.000 15,021.72 55,636.000 15,021 010 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 660.00 185.000 555.00 185.000 555 011 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.6500 43,725.00 19,853.110 32,757.63 22,147.110 36,542 012 SHOULDER BACKING TON 91.0000 33,670.00 0.000 0 013 ASPHALTIC EMULSION (FOG SEAL COAT) TON 1,500.0000 1,500.00 0.000 0 014 PREPAVING INERTIAL PROFILER LS 4,000.0000 4,000.00 0.500 2,000 015 PREPAVING GRINDING DAY EA 6,000.0000 18,000.00 3.000 18,000 016 HOT MIX ASPHALT, SUPERPAVE (TYPE A) TON 205.0000 65,600.00 309.000 63,345 017 RUBBERIZED HOT MIX ASPHALT, TON 139.0000 1,042,500.00 7,840.580 1,089,840.62 7,840.580 1,089,840 SUPERPAVE (GAP GRADED) 018 DATA CORE LS 4,000.0000 4,000.00 0.000 0 019 TACK COAT TON 1,000.0000 27,000.00 35.340 35,340.00 35.860 35,860 020 GUARD RAILING DELINEATOR EA 40.0000 720.00 0.000 0 021 MIDWEST GUARDRAIL SYSTEM (8' POST) LF 29.0000 63,800.00 0.000 0 022 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,500.0000 5,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 05/26/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1A3804 TIME 05:21 PM ESTIMATE NO. 003 BID OPENING 03/26/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/15 R.E. NAME: FARSHAD KESHAVARZI DATE OF THIS ESTIMATE 05/26/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,300.0000 34,500.00 0.000 0 024 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3600 44,640.00 0.000 0 025 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 1,132.50 0.000 0 026 THERMOPLASTIC PAVEMENT MARKING SQFT 3.7500 5,512.50 0.000 0 027 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 204.00 0.000 0 (BROKEN 36-12) 028 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.7500 7,067.50 0.000 0 029 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,200.0000 1,200.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 030 MODIFY SIGNAL LS 10,000.0000 10,000.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 05/26/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1A3804 TIME 05:21 PM ESTIMATE NO. 003 BID OPENING 03/26/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/15 R.E. NAME: FARSHAD KESHAVARZI DATE OF THIS ESTIMATE 05/26/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 1,173,514.97 1,275,075.07 ADJUSTMENT OF COMPENSATION 550.00 550.00 EXTRA WORK 850.00 850.00 SUBTOTAL AMOUNT EARNED 1,174,914.97 1,276,475.07 ORIGINAL CONTRACT AMOUNT 1,512,246.50 TOTAL WORK COMPLETED 1,174,914.97 1,276,475.07 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -10,000.00 -10,000.00 TOTAL 1,164,914.97 1,266,475.07 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 05/23/14 45 07/07/14 07/07/14 06/17/15 18 191 0 0 80% 40% PROGRESS IS SATISFACTORY *** SUSPENDED ON 12/01/14. FARSHAD KESHAVARZI RESIDENT ENGINEER PROGRAM CAS145 DATE 05/26/15