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 01/17/13 EST. NO.04 TIME 05:09 PM R.E. NAME: BOOSHEHRI, FRED 04-2E5404 --------------------------------------------------------------------------- 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 4,473.52 A.C. @ L.S.(+) 121812 N 0001 0 4,473.52 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 4,473.52 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 01/17/13 EST. NO.04 TIME 05:09 PM R.E. NAME: BOOSHEHRI, FRED 04-2E5404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 01/17/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2E5404 TIME 05:09 PM ESTIMATE NO. 04 BID OPENING 05/08/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/13 R.E. NAME: BOOSHEHRI, FRED DATE OF THIS ESTIMATE 01/17/13 LOCATION PROGRESS ESTIMATE 04-SM-82-0.0/2.7 ----------------- PAVEX CONSTRUCTION DIVISION IN SAN MATEO COUNTY, IN MENLO PARK 120 GRANITE ROCK WAY AND ATHERTON ON ROUTE 82 FROM SAN SAN JOSE CA 95136 MATEO COUNTY LINE TO BERKSHIRE AVENUE. FED. AID NO. ACST-P082(21)E ,P-P082(21)E COLD PLANE PAVEMENT AND OVERLAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 1,000.0000 1,000.00 0.050 50.00 0.900 900 002 PREPARE WATER POLLUTION CONTROL LS 750.0000 750.00 1.000 750 PROGRAM 003 TEMPORARY DRAINAGE INLET PROTECTION EA 150.0000 6,000.00 40.000 6,000 004 STREET SWEEPING LS 1,000.0000 1,000.00 0.100 100.00 0.850 850 005 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,000.0000 1,000.00 0.850 850 006 CONSTRUCTION AREA SIGNS LS 4,400.0000 4,400.00 0.750 3,300 007 TRAFFIC CONTROL SYSTEM LS 18,500.0000 18,500.00 0.850 15,725 008 PORTABLE CHANGEABLE MESSAGE SIGN LS 5,000.0000 5,000.00 0.850 4,250 009 NOISE MONITORING LS 750.0000 750.00 0.850 637 010 REMOVE PAVEMENT MARKER EA 0.0100 76.00 7,600.000 76 011 ADJUST FRAME AND COVER TO GRADE EA 1,000.0000 8,000.00 10.000 10,000 012 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.5000 201,000.00 129,147.000 193,720 013 CLEARING AND GRUBBING (LS) LS 5,000.0000 5,000.00 1.000 5,000 014 LEAD COMPLIANCE PLAN LS 1,900.0000 1,900.00 1.000 1,900 015 SHOULDER BACKING TON 100.0000 20,000.00 0.000 0 016 AGGREGATE BASE CY 40.0000 280.00 6.450 258 017 CRACK TREATMENT LNMI 4,500.0000 18,000.00 0.000 0 018 HOT MIX ASPHALT (TYPE A) TON 130.0000 139,100.00 0.000 0 019 HOT MIX ASPHALT TON 121.0000 1,055,120.00 7,937.670 960,458 (BONDED WEARING COURSE-GAP GRADED) 020 ASPHALTIC EMULSION MEMBRANE TON 860.0000 94,600.00 102.210 87,900 (BONDED WEARING COURSE) 021 DATA CORE LS 2,000.0000 2,000.00 0.000 0 022 TACK COAT TON 100.0000 350.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 01/17/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2E5404 TIME 05:09 PM ESTIMATE NO. 04 BID OPENING 05/08/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/13 R.E. NAME: BOOSHEHRI, FRED DATE OF THIS ESTIMATE 01/17/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 910.0000 191,100.00 207.000 188,370 024 MINOR CONCRETE (CURB) (CY) CY 1,000.0000 14,000.00 5.500 5,500 025 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 15,440.00 521.500 208 026 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.6500 4,875.00 0.000 0 027 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.6500 975.00 0.000 0 (BROKEN 12-3) 028 THERMOPLASTIC PAVEMENT MARKING SQFT 3.2500 34,775.00 2,839.000 9,226 029 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2500 10,250.00 0.000 0 (BROKEN 36-12) 030 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.5000 13,250.00 1,738.000 4,345 031 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 9,600.00 304.000 1,216 032 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.150 150.00 0.900 900 SYSTEM ELEMENTS DURING CONSTRUCTION 033 REPLACE INDUCTIVE LOOP DETECTOR LS 95,000.0000 95,000.00 0.150 14,250.00 0.900 85,500 PROGRAM CAS145 PAGE 3 DATE 01/17/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2E5404 TIME 05:09 PM ESTIMATE NO. 04 BID OPENING 05/08/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/13 R.E. NAME: BOOSHEHRI, FRED DATE OF THIS ESTIMATE 01/17/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 14,550.00 1,587,842.02 ADJUSTMENT OF COMPENSATION 4,473.52 4,473.52 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 19,023.52 1,592,315.54 034 MOBILIZATION LS 100,000.0000 100,000.00 1.000 100,000 ORIGINAL CONTRACT AMOUNT 2,074,091.00 TOTAL WORK COMPLETED 19,023.52 1,692,315.54 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 19,023.52 1,692,315.54 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 07/20/12 50 09/04/12 09/04/12 03/31/13 29 55 0 0 80% 58% PROGRESS IS SATISFACTORY BOOSHEHRI, FRED RESIDENT ENGINEER PROGRAM CAS145 DATE 01/17/13