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 12/19/13 EST. NO.06 TIME 09:18 AM R.E. NAME: FARSHAD KESHAVARZI 05-0Q5704 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 010 0003 1,970.42 E.W. @ F.A.(+) 091013 N 0038.1 0004 6,863.27 091113 N 0039.1 0005 593.48 091213 N 0041.0 017 0020 905.03 E.W. @ F.A.(+) 100813 N 0058.1 10,332.20 TOTAL THIS ESTIMATE 8,789.45 TOTAL PREVIOUS ESTIMATE 19,121.65 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 12/19/13 EST. NO.06 TIME 09:18 AM R.E. NAME: FARSHAD KESHAVARZI 05-0Q5704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 12/19/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0Q5704 TIME 09:18 AM ESTIMATE NO. 06 BID OPENING 02/12/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/13 R.E. NAME: FARSHAD KESHAVARZI DATE OF THIS ESTIMATE 12/19/13 LOCATION PROGRESS ESTIMATE 05-MON-101-61.0/64.6 ----------------- 05-MON-101-66.8/69.4 GRANITE CONSTRUCTION COMPANY ON HIGHWAY 101 IN SOLEDAD AND P O BOX 50085 GONZALES BETWEEN THE SALINAS RIVER WATSONVILLE CA 950775085 BRIDGE (NO 44-02) AND SOUTH GONZALES OVERCROSSING FED. AID NO. HSNH- Q10(224) INSTALL MEDIAN BARRIER ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 0.900 2,250 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 2,500.0000 2,500.00 0.500 1,250 003 TIME-RELATED OVERHEAD (WDAY) WDAY 2,500.0000 375,000.00 22.000 55,000.00 119.000 297,500 004 CONSTRUCTION AREA SIGNS LS 10,000.0000 10,000.00 0.900 9,000 005 TRAFFIC CONTROL SYSTEM LS 130,000.0000 130,000.00 0.150 19,500.00 0.800 104,000 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 10,000.0000 10,000.00 0.150 1,500.00 0.800 8,000 007 JOB SITE MANAGEMENT LS 7,000.0000 7,000.00 0.150 1,050.00 0.800 5,600 008 PREPARE STORM WATER POLLUTION PREVENTION LS 2,500.0000 2,500.00 1.000 2,500 PLAN 009 RAIN EVENT ACTION PLAN EA 500.0000 14,500.00 1.000 500.00 2.000 1,000 010 STORM WATER SAMPLING AND ANALYSIS DAY EA 100.0000 800.00 0.000 0 011 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 012 TEMPORARY CHECK DAM LF 5.0000 8,100.00 810.000 4,050 013 TEMPORARY DRAINAGE INLET PROTECTION EA 150.0000 6,150.00 11.000 1,650.00 36.000 5,400 014 TEMPORARY FIBER ROLL LF 5.0000 1,000.00 0.000 0 015 TEMPORARY CONSTRUCTION ENTRANCE EA 4,000.0000 8,000.00 0.000 0 016 STREET SWEEPING LS 15,000.0000 15,000.00 0.150 2,250.00 0.800 12,000 017 TEMPORARY CONCRETE WASHOUT LS 4,000.0000 4,000.00 0.400 1,600.00 0.650 2,600 018 TREATED WOOD WASTE LB 0.2000 1,840.00 0.000 0 019 REMOVE SURVEY MONUMENT EA 500.0000 2,000.00 4.000 2,000 020 REMOVE METAL BEAM GUARD RAILING LF 10.0000 3,600.00 0.000 0 021 REMOVE CULVERT (LF) LF 10.0000 2,100.00 32.000 320 022 REMOVE INLET EA 250.0000 3,500.00 14.000 3,500 PROGRAM CAS145 PAGE 2 DATE 12/19/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0Q5704 TIME 09:18 AM ESTIMATE NO. 06 BID OPENING 02/12/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/13 R.E. NAME: FARSHAD KESHAVARZI DATE OF THIS ESTIMATE 12/19/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE DRAINAGE JUNCTION STRUCTURE EA 1,500.0000 9,000.00 6.000 9,000 024 SALVAGE METAL BEAM GUARD RAILING LF 15.0000 780.00 0.000 0 025 RESET ROADSIDE SIGN (ONE POST) EA 150.0000 450.00 0.000 0 026 RESET ROADSIDE SIGN (TWO POST) EA 325.0000 650.00 2.000 650 027 ADJUST INLET EA 2,000.0000 4,000.00 2.000 4,000 028 REMOVE CRASH CUSHION (SAND FILLED) EA 1,500.0000 1,500.00 1.000 1,500.00 1.000 1,500 029 SALVAGE CRASH CUSHION EA 2,000.0000 6,000.00 2.000 4,000 030 CLEARING AND GRUBBING (LS) LS 10,000.0000 10,000.00 1.000 10,000 031 ROADWAY EXCAVATION CY 20.0000 208,000.00 8,974.000 179,480 032 IMPORTED BORROW (CY) CY 8.0000 55,040.00 2,800.000 22,400 033 EROSION CONTROL (DRILL SEED) (SQYD) SQYD 0.2000 22,200.00 0.000 0 034 HYDROMULCH SQFT 0.0300 29,790.00 0.000 0 035 COMPOST SQFT 0.0700 69,510.00 0.000 0 036 CLASS 2 AGGREGATE BASE (CY) CY 35.0000 385,000.00 4,751.500 166,302 037 HOT MIX ASPHALT, SUPERPAVE (TYPE A) TON 72.0000 1,454,400.00 1,987.130 143,073.36 8,932.730 643,156 038 RUMBLE STRIP STA 20.0000 8,000.00 0.000 0 039 TACK COAT TON 550.0000 3,300.00 6.000 3,300.00 8.410 4,625 040 24" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 100.0000 500.00 0.000 0 041 MINOR CONCRETE (MINOR STRUCTURE) CY 1,300.0000 85,800.00 66.000 85,800 (F) 042 MINOR CONCRETE (BACKFILL) CY 115.0000 89,700.00 901.700 103,695 043 24" ALTERNATIVE PIPE CULVERT LF 70.0000 70,700.00 1,149.000 80,430 044 24" REINFORCED CONCRETE PIPE LF 300.0000 20,700.00 62.500 18,750 045 19" X 30" OVAL SHAPED REINFORCED LF 100.0000 441,000.00 4,621.500 462,150 CONCRETE PIPE (CLASS II) 046 INLET DEPRESSION EA 650.0000 26,650.00 41.000 26,650.00 41.000 26,650 047 CONCRETE (DITCH LINING) CY 475.0000 47,500.00 96.330 45,756.75 96.330 45,756 048 MISCELLANEOUS IRON AND STEEL LB 1.2500 22,046.25 14,841.000 18,551 (F) 049 6' CHAIN LINK GATE (TYPE CL-6) EA 5,000.0000 5,000.00 1.000 5,000 PROGRAM CAS145 PAGE 3 DATE 12/19/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0Q5704 TIME 09:18 AM ESTIMATE NO. 06 BID OPENING 02/12/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/13 R.E. NAME: FARSHAD KESHAVARZI DATE OF THIS ESTIMATE 12/19/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 SURVEY MONUMENT (TYPE A) EA 750.0000 3,000.00 0.000 0 051 DELINEATOR (CLASS 1) EA 45.0000 4,455.00 0.000 0 052 GUARD RAILING DELINEATOR EA 25.0000 375.00 0.000 0 053 OBJECT MARKER (TYPE L) EA 50.0000 250.00 0.000 0 054 OBJECT MARKER (TYPE P) EA 100.0000 300.00 0.000 0 055 VEGETATION CONTROL (MINOR CONCRETE) SQYD 40.0000 40,800.00 0.000 0 056 SINGLE THRIE BEAM BARRIER (STEEL POST) LF 48.0000 17,760.00 0.000 0 057 DOUBLE THRIE BEAM BARRIER (STEEL POST) LF 58.0000 90,480.00 0.000 0 058 TRANSITION RAILING (TYPE DTB) EA 3,600.0000 7,200.00 0.000 0 059 END CAP (TYPE TC) EA 300.0000 300.00 0.000 0 060 END ANCHOR ASSEMBLY (TYPE SFT) EA 800.0000 800.00 0.000 0 061 CONCRETE BARRIER (TYPE 60) LF 37.0000 584,600.00 7,433.000 275,021.00 7,433.000 275,021 062 CONCRETE BARRIER (TYPE 60C) LF 68.0000 986,000.00 10,490.000 713,320.00 10,490.000 713,320 063 BARRIER GATE SYSTEM EA 75,000.0000 150,000.00 0.000 0 064 THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 15,420.00 0.000 0 (SPRAYABLE) 065 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.6000 4,968.00 0.000 0 066 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,500.0000 2,500.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 067 MODIFY LIGHTING LS 175,000.0000 175,000.00 0.090 15,750.00 0.950 166,250 PROGRAM CAS145 PAGE 4 DATE 12/19/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0Q5704 TIME 09:18 AM ESTIMATE NO. 06 BID OPENING 02/12/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/13 R.E. NAME: FARSHAD KESHAVARZI DATE OF THIS ESTIMATE 12/19/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,307,421.11 3,507,459.06 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 10,332.20 19,121.65 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,317,753.31 3,526,580.71 068 MOBILIZATION LS 587,000.7500 587,000.75 0.050 29,350.04 1.000 587,000 ORIGINAL CONTRACT AMOUNT 6,362,515.00 TOTAL WORK COMPLETED 1,347,103.35 4,113,581.46 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,347,103.35 4,113,581.46 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 05/06/13 150 07/08/13 07/08/13 02/18/14 117 2 0 0 61% 78% PROGRESS IS SATISFACTORY UNSATIS PROGRESS OVERRIDEN BECAU PROGRESS IS SATISFACTORY FARSHAD KESHAVARZI RESIDENT ENGINEER PROGRAM CAS145 DATE 12/19/13