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 02/26/13 EST. NO.03 TIME 10:44 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 0012 503.69 E.W. @ F.A.(+) 121212 N 1212S0 0013 503.43 121312 N 1213S0 0014 679.14 121612 N 1216S0 0015 615.44 121812 N 1217S0 0016 667.80 121712 N 1218S0 0017 574.41 121912 N 1219S0 0018 772.03 122012 N 1220S0 0019 698.23 010613 N 131062 0020 548.37 010713 N 131072 0021 709.31 011013 N 131102 6,271.85 TOTAL THIS ESTIMATE 12,634.96 TOTAL PREVIOUS ESTIMATE 18,906.81 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 02/26/13 EST. NO.03 TIME 10:44 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 02/26/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0R8404 TIME 10:44 AM ESTIMATE NO. 03 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 02/20/13 R.E. NAME: FARSHAD KESHAVARZI DATE OF THIS ESTIMATE 02/26/13 LOCATION 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 10.000 1,770 004 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,451.0000 1,451.00 0.000 0 005 CONSTRUCTION AREA SIGNS LS 18,597.0000 18,597.00 -0.250 -4,649.25 0.650 12,088 006 TRAFFIC CONTROL SYSTEM LS 54,698.0000 54,698.00 0.210 11,486.58 0.430 23,520 007 TYPE III BARRICADE EA 86.0000 9,460.00 12.000 1,032.00 38.000 3,268 008 PORTABLE CHANGEABLE MESSAGE SIGN LS 8,399.0000 8,399.00 0.210 1,763.79 0.430 3,611 009 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 0.000 0 011 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 5.7500 9,430.00 0.000 0 012 REMOVE PAVEMENT MARKER EA 35.0000 595.00 0.000 0 013 REMOVE ASPHALT CONCRETE DIKE LF 6.0000 144.00 24.000 144.00 24.000 144 014 REMOVE INLET EA 895.0000 2,685.00 1.000 895.00 2.000 1,790 015 RESET ROADSIDE SIGN (ONE POST) EA 288.0000 5,472.00 0.000 0 016 REMOVE CONCRETE CY 336.0000 47,040.00 24.610 8,268.96 52.330 17,582 017 CLEARING AND GRUBBING LS 4,727.0000 4,727.00 0.200 945 018 ROADWAY EXCAVATION CY 192.0000 17,280.00 17.070 3,277.44 64.790 12,439 019 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 0.000 0 PROGRAM CAS145 PAGE 2 DATE 02/26/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0R8404 TIME 10:44 AM ESTIMATE NO. 03 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 02/20/13 R.E. NAME: FARSHAD KESHAVARZI DATE OF THIS ESTIMATE 02/26/13 ------------------------------------------------------------------------------------------------------------------------------------ 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 9.590 4,890.90 9.590 4,890 024 HOT MIX ASPHALT (TYPE A) TON 541.0000 6,492.00 0.000 0 025 PLACE HOT MIX ASPHALT SQFT 11.5000 4,715.00 0.000 0 (MISCELLANEOUS AREA) 026 MINOR CONCRETE (MINOR STRUCTURE) CY 1,228.0000 3,070.00 0.900 1,105.20 1.800 2,210 (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 6.000 534.00 6.000 534 030 MINOR CONCRETE (MISCELLANEOUS CY 883.0000 141,280.00 30.275 26,732.83 71.355 63,006 CONSTRUCTION) 031 MISCELLANEOUS IRON AND STEEL LB 2.0000 1,434.00 239.000 478.00 478.000 956 (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 0.000 0 035 THERMOPLASTIC TRAFFIC STRIPE LF 14.0000 8,540.00 0.000 0 (SPRAYABLE) 036 PAVEMENT MARKER (RETROREFLECTIVE) EA 112.0000 1,904.00 0.000 0 037 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 0.260 22,431.24 0.260 22,431 PROGRAM CAS145 PAGE 3 DATE 02/26/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0R8404 TIME 10:44 AM ESTIMATE NO. 03 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 02/20/13 R.E. NAME: FARSHAD KESHAVARZI DATE OF THIS ESTIMATE 02/26/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 78,744.69 181,690.21 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 6,271.85 18,906.81 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 85,016.54 200,597.02 039 MOBILIZATION LS 40,000.0000 40,000.00 0.950 38,000 ORIGINAL CONTRACT AMOUNT 569,615.00 TOTAL WORK COMPLETED 85,016.54 238,597.02 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 85,016.54 238,597.02 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 04/13/13 44 17 0 0 38% 63% PROGRESS IS SATISFACTORY FARSHAD KESHAVARZI RESIDENT ENGINEER PROGRAM CAS145 DATE 02/26/13