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 05/20/13 EST. NO.05 TIME 05:12 PM R.E. NAME: BOOSHEHRI, FRED 04-1E2404 --------------------------------------------------------------------------- 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 05/20/13 EST. NO.05 TIME 05:12 PM R.E. NAME: BOOSHEHRI, FRED 04-1E2404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 05/20/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1E2404 TIME 05:12 PM ESTIMATE NO. 05 BID OPENING 03/13/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/13 R.E. NAME: BOOSHEHRI, FRED DATE OF THIS ESTIMATE 05/20/13 LOCATION PROGRESS ESTIMATE 04-SM-1-34.8/37.9 ----------------- O'GRADY PAVING, INC. IN SAN MATEO COUNTY AT AND NEAR 2513 WYANDOTTE STREET MONTARA FROM 0.1 MILE SOUTH OF MOUNTAIN VIEW, CA 94043 MARINE BOULEVARD TO 1.3 MILE NORTH OF SECOND STREET FED. AID NO. N O N E BONDED WEARING COURSE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 7,000.0000 7,000.00 0.500 3,500.00 1.000 7,000 002 PREPARE WATER POLLUTION CONTROL LS 1,000.0000 1,000.00 1.000 1,000 PROGRAM 003 TEMPORARY DRAINAGE INLET PROTECTION EA 250.0000 2,000.00 8.000 2,000 004 CONSTRUCTION AREA SIGNS LS 8,000.0000 8,000.00 0.700 5,600 005 TRAFFIC CONTROL SYSTEM LS 60,000.0000 60,000.00 0.500 30,000.00 0.900 54,000 006 PORTABLE CHANGEABLE MESSAGE SIGN LS 5,500.0000 5,500.00 1.000 5,500 007 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.4500 15,210.00 33,472.000 15,062 STRIPE (HAZARDOUS WASTE) 008 NOISE MONITORING LS 1,200.0000 1,200.00 1.000 1,200.00 1.000 1,200 009 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.3500 12,320.00 31,810.000 11,133 010 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 4,620.00 1,106.000 2,212 011 REMOVE PAVEMENT MARKER EA 1.0000 1,530.00 1,245.000 1,245 012 ADJUST FRAME AND COVER TO GRADE EA 500.0000 10,000.00 17.000 8,500.00 17.000 8,500 013 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 4.0000 29,120.00 7,571.200 30,284 014 CLEARING AND GRUBBING (LS) LS 5,000.0000 5,000.00 1.000 5,000.00 1.000 5,000 015 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 1.000 2,500 016 SHOULDER BACKING TON 30.0000 15,900.00 205.000 6,150.00 205.000 6,150 017 HOT MIX ASPHALT (TYPE A) TON 140.0000 189,000.00 1,406.300 196,882 018 HOT MIX ASPHALT TON 150.0000 607,500.00 3,880.400 582,060.00 4,080.400 612,060 (BONDED WEARING COURSE-GAP GRADED) 019 ASPHALTIC EMULSION MEMBRANE TON 1,500.0000 100,500.00 67.000 100,500.00 67.000 100,500 (BONDED WEARING COURSE) 020 CENTERLINE RUMBLE STRIP STA 70.0000 6,300.00 90.000 6,300.00 90.000 6,300 021 DATA CORE LS 3,000.0000 3,000.00 1.000 3,000.00 1.000 3,000 022 TACK COAT TON 1,000.0000 4,000.00 4.000 4,000 PROGRAM CAS145 PAGE 2 DATE 05/20/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1E2404 TIME 05:12 PM ESTIMATE NO. 05 BID OPENING 03/13/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/13 R.E. NAME: BOOSHEHRI, FRED DATE OF THIS ESTIMATE 05/20/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4800 31,776.00 70,267.000 33,728.16 70,267.000 33,728 024 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 1,610.00 1,698.000 1,698.00 1,698.000 1,698 025 THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 9,240.00 2,047.000 8,188.00 2,047.000 8,188 026 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4500 171.00 351.000 157.95 351.000 157 (BROKEN 36-12) 027 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.5000 5,355.00 1,508.000 5,278.00 1,508.000 5,278 028 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,600.0000 1,600.00 0.500 800.00 1.000 1,600 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 05/20/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1E2404 TIME 05:12 PM ESTIMATE NO. 05 BID OPENING 03/13/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/13 R.E. NAME: BOOSHEHRI, FRED DATE OF THIS ESTIMATE 05/20/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 796,060.11 1,131,779.81 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 796,060.11 1,131,779.81 ORIGINAL CONTRACT AMOUNT 1,140,952.00 TOTAL WORK COMPLETED 796,060.11 1,131,779.81 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 796,060.11 1,131,779.81 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 07/23/12 45 09/15/12 09/15/12 06/30/13 31 113 0 0 97% 69% PROGRESS IS SATISFACTORY BOOSHEHRI, FRED RESIDENT ENGINEER PROGRAM CAS145 DATE 05/20/13