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 10/04/13 EST. NO.11 TIME 09:50 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 --------------------------------------------------------------------------- *** 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 10/04/13 EST. NO.11 TIME 09:50 AM R.E. NAME: FARSHAD KESHAVARZI 05-0R8404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISS CEM-4401 -10,000.00 08 RECD CEM-4401 10,000.00 10 0.00 0.00 LABOR COMPLIANCE VIOLATION MISS PAYROLLS -1,500.00 06 MISS PAYROLLS -10,000.00 08 REC'D PAYROLL 11,500.00 09 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 10/04/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0R8404 TIME 09:50 AM ESTIMATE NO. 11 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 06/17/13 R.E. NAME: FARSHAD KESHAVARZI DATE OF THIS ESTIMATE 10/04/13 LOCATION FINAL 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 1.000 8,054 002 PREPARE WATER POLLUTION CONTROL LS 633.0000 633.00 1.000 633 PROGRAM 003 TEMPORARY DRAINAGE INLET PROTECTION EA 177.0000 3,009.00 17.000 3,009 004 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,451.0000 1,451.00 1.000 1,451 005 CONSTRUCTION AREA SIGNS LS 18,597.0000 18,597.00 1.000 18,597 006 TRAFFIC CONTROL SYSTEM LS 54,698.0000 54,698.00 1.000 54,698 007 TYPE III BARRICADE EA 86.0000 9,460.00 54.000 4,644 008 PORTABLE CHANGEABLE MESSAGE SIGN LS 8,399.0000 8,399.00 1.000 8,399 009 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 3,594 011 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 5.7500 9,430.00 359.500 2,067 012 REMOVE PAVEMENT MARKER EA 35.0000 595.00 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 3.000 2,685 015 RESET ROADSIDE SIGN (ONE POST) EA 288.0000 5,472.00 5.000 1,440 016 REMOVE CONCRETE CY 336.0000 47,040.00 112.129 37,675 017 CLEARING AND GRUBBING LS 4,727.0000 4,727.00 1.000 4,727 018 ROADWAY EXCAVATION CY 192.0000 17,280.00 123.578 23,726 019 LEAD COMPLIANCE PLAN LS 1,725.0000 1,725.00 1.000 1,725 020 IMPORTED BORROW CY 262.0000 7,860.00 33.040 8,656 021 EROSION CONTROL (COMPOST BLANKET) CY 131.0000 786.00 6.000 786 022 CLASS 2 AGGREGATE BASE CY 266.0000 5,320.00 23.284 6,193 PROGRAM CAS145 PAGE 2 DATE 10/04/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0R8404 TIME 09:50 AM ESTIMATE NO. 11 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 06/17/13 R.E. NAME: FARSHAD KESHAVARZI DATE OF THIS ESTIMATE 10/04/13 ------------------------------------------------------------------------------------------------------------------------------------ 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 49.549 25,269 024 HOT MIX ASPHALT (TYPE A) TON 541.0000 6,492.00 11.483 6,212 025 PLACE HOT MIX ASPHALT SQFT 11.5000 4,715.00 498.620 5,734 (MISCELLANEOUS AREA) 026 MINOR CONCRETE (MINOR STRUCTURE) CY 1,228.0000 3,070.00 2.420 2,971 (F) 027 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 22.0000 792.00 30.000 660 (0.063"-UNFRAMED) 028 ROADSIDE SIGN - ONE POST EA 374.0000 1,870.00 8.000 2,992 029 8" ALTERNATIVE PIPE CULVERT LF 89.0000 534.00 6.000 534 030 MINOR CONCRETE (MISCELLANEOUS CY 883.0000 141,280.00 150.569 132,952 CONSTRUCTION) 031 MISCELLANEOUS IRON AND STEEL LB 2.0000 1,434.00 717.000 1,434 (F) 032 CHAIN LINK FENCE (TYPE CL-4) LF 31.0000 2,604.00 188.000 5,828 033 PEDESTRIAN BARRICADE EA 460.0000 8,280.00 21.000 9,660 034 THERMOPLASTIC PAVEMENT MARKING SQFT 9.0000 23,760.00 632.900 5,696 035 THERMOPLASTIC TRAFFIC STRIPE LF 14.0000 8,540.00 843.000 11,802 (SPRAYABLE) 036 PAVEMENT MARKER (RETROREFLECTIVE) EA 112.0000 1,904.00 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 1.000 86,274 PROGRAM CAS145 PAGE 3 DATE 10/04/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0R8404 TIME 09:50 AM ESTIMATE NO. 11 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 06/17/13 R.E. NAME: FARSHAD KESHAVARZI DATE OF THIS ESTIMATE 10/04/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 493,405.68 ADJUSTMENT OF COMPENSATION 0.00 -25,520.00 EXTRA WORK 0.00 165,266.43 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 0.00 633,152.11 039 MOBILIZATION LS 40,000.0000 40,000.00 1.000 40,000 ORIGINAL CONTRACT AMOUNT 569,615.00 TOTAL WORK COMPLETED 0.00 673,152.11 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 0.00 673,152.11 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 11/06/12 70 11/26/12 11/26/12 06/17/13 95 45 15 0 100% 100% FARSHAD KESHAVARZI RESIDENT ENGINEER PROGRAM CAS145 DATE 10/04/13