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 04/24/13 EST. NO.05 TIME 08:44 AM R.E. NAME: FARSHAD KESHAVARZI 05-0R8404 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0023 1,899.24 E.W. @ F.A.(+) 021213 N 212S 0 0028 618.16 022713 N 227CV0 0029 570.87 022813 N 228CV0 0030 407.77 030313 N 0303C5 0031 163.10 030413 N 0304C5 0032 497.70 030813 N 0308C5 0033 689.13 031113 N 0311C5 0034 918.83 031213 N 0312C5 0035 535.98 031313 N 0313C5 0036 574.27 031913 N 0319C5 0037 535.98 031413 N 0314C5 0038 535.98 031513 N 0315C5 0039 535.98 032013 N 0320C5 0040 535.98 032113 N 0321C5 0041 497.70 032213 N 0322C5 0042 535.98 031813 N 0318C5 004 0003 1,152.98 E.W. @ F.A.(+) 010813 N 0108S0 009 0005 698.27 E.W. @ F.A.(+) 021513 N 0215C5 0008 284.97 022213 N 0222 0 12,188.87 TOTAL THIS ESTIMATE 18,745.78 TOTAL PREVIOUS ESTIMATE 30,934.65 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 04/24/13 EST. NO.05 TIME 08:44 AM R.E. NAME: FARSHAD KESHAVARZI 05-0R8404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 04/24/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0R8404 TIME 08:44 AM ESTIMATE NO. 05 BID OPENING 08/22/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/13 R.E. NAME: FARSHAD KESHAVARZI DATE OF THIS ESTIMATE 04/24/13 LOCATION RERUN PROGRESS ESTIMATE 05-SBT-25-0.0/ .0 ----------------------- 05-MON-101-0.0/ .0 BROUGH CONSTRUCTION INC IN MONTEREY AND SAN BENITO COUNTIES 05-MON-183-0.0/ .0 634 PRINTZ ROAD AT VARIOUS LOCATIONS ARROYO GRANDE CA 93420 FED. AID NO. N O N E ADA CURB RAMPS AND MINOR SIDEWALKS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 8,054.0000 8,054.00 0.000 0 002 PREPARE WATER POLLUTION CONTROL LS 633.0000 633.00 1.000 633 PROGRAM 003 TEMPORARY DRAINAGE INLET PROTECTION EA 177.0000 3,009.00 2.000 354.00 17.000 3,009 004 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,451.0000 1,451.00 0.990 1,436.49 0.990 1,436 005 CONSTRUCTION AREA SIGNS LS 18,597.0000 18,597.00 0.650 12,088 006 TRAFFIC CONTROL SYSTEM LS 54,698.0000 54,698.00 0.300 16,409.40 0.970 53,057 007 TYPE III BARRICADE EA 86.0000 9,460.00 7.000 602.00 54.000 4,644 008 PORTABLE CHANGEABLE MESSAGE SIGN LS 8,399.0000 8,399.00 0.300 2,519.70 0.970 8,147 009 REMOVE METAL BEAM GUARD RAILING LF 12.0000 1,320.00 101.000 1,212 010 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 3.5000 1,638.00 1,027.000 3,594.50 1,027.000 3,594 011 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 5.7500 9,430.00 359.500 2,067.13 359.500 2,067 012 REMOVE PAVEMENT MARKER EA 35.0000 595.00 1.000 35.00 1.000 35 013 REMOVE ASPHALT CONCRETE DIKE LF 6.0000 144.00 24.000 144 014 REMOVE INLET EA 895.0000 2,685.00 1.000 895.00 3.000 2,685 015 RESET ROADSIDE SIGN (ONE POST) EA 288.0000 5,472.00 2.000 576.00 5.000 1,440 016 REMOVE CONCRETE CY 336.0000 47,040.00 29.009 9,747.02 112.129 37,675 017 CLEARING AND GRUBBING LS 4,727.0000 4,727.00 0.300 1,418.10 1.000 4,727 018 ROADWAY EXCAVATION CY 192.0000 17,280.00 38.728 7,435.78 123.578 23,726 019 LEAD COMPLIANCE PLAN LS 1,725.0000 1,725.00 0.000 0 020 IMPORTED BORROW CY 262.0000 7,860.00 33.040 8,656 021 EROSION CONTROL (COMPOST BLANKET) CY 131.0000 786.00 0.000 0 022 CLASS 2 AGGREGATE BASE CY 266.0000 5,320.00 6.227 1,656.38 23.284 6,193 PROGRAM CAS145 PAGE 2 DATE 04/24/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0R8404 TIME 08:44 AM ESTIMATE NO. 05 BID OPENING 08/22/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/13 R.E. NAME: FARSHAD KESHAVARZI DATE OF THIS ESTIMATE 04/24/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REPLACE ASPHALT CONCRETE SURFACING CY 510.0000 25,500.00 26.492 13,510.92 49.549 25,269 024 HOT MIX ASPHALT (TYPE A) TON 541.0000 6,492.00 2.378 1,286.50 11.483 6,212 025 PLACE HOT MIX ASPHALT SQFT 11.5000 4,715.00 163.980 1,885.77 498.620 5,734 (MISCELLANEOUS AREA) 026 MINOR CONCRETE (MINOR STRUCTURE) CY 1,228.0000 3,070.00 0.620 761.36 2.420 2,971 (F) 027 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 22.0000 792.00 0.000 0 (0.063"-UNFRAMED) 028 ROADSIDE SIGN - ONE POST EA 374.0000 1,870.00 0.000 0 029 8" ALTERNATIVE PIPE CULVERT LF 89.0000 534.00 6.000 534 030 MINOR CONCRETE (MISCELLANEOUS CY 883.0000 141,280.00 63.774 56,312.44 150.569 132,952 CONSTRUCTION) 031 MISCELLANEOUS IRON AND STEEL LB 2.0000 1,434.00 239.000 478.00 717.000 1,434 (F) 032 CHAIN LINK FENCE (TYPE CL-4) LF 31.0000 2,604.00 0.000 0 033 PEDESTRIAN BARRICADE EA 460.0000 8,280.00 0.000 0 034 THERMOPLASTIC PAVEMENT MARKING SQFT 9.0000 23,760.00 632.900 5,696.10 632.900 5,696 035 THERMOPLASTIC TRAFFIC STRIPE LF 14.0000 8,540.00 843.000 11,802.00 843.000 11,802 (SPRAYABLE) 036 PAVEMENT MARKER (RETROREFLECTIVE) EA 112.0000 1,904.00 11.000 1,232.00 11.000 1,232 037 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,243.0000 2,243.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 038 MODIFY SIGNAL LS 86,274.0000 86,274.00 0.440 37,960.56 0.820 70,744 PROGRAM CAS145 PAGE 3 DATE 04/24/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0R8404 TIME 08:44 AM ESTIMATE NO. 05 BID OPENING 08/22/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/13 R.E. NAME: FARSHAD KESHAVARZI DATE OF THIS ESTIMATE 04/24/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 179,672.15 439,754.99 ADJUSTMENT OF COMPENSATION 0.00 -13,920.00 EXTRA WORK 12,188.87 44,854.65 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 191,861.02 470,689.64 039 MOBILIZATION LS 40,000.0000 40,000.00 0.050 2,000.00 1.000 40,000 ORIGINAL CONTRACT AMOUNT 569,615.00 TOTAL WORK COMPLETED 193,861.02 510,689.64 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 193,861.02 510,689.64 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 11/06/12 70 11/26/12 11/26/12 04/26/13 84 22 3 0 80% 100% PROGRESS IS SATISFACTORY UNSATIS PROGRESS OVERRIDEN BECAU W H Y ... W H Y ... W H FARSHAD KESHAVARZI RESIDENT ENGINEER PROGRAM CAS145 DATE 04/24/13