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 10/23/13 EST. NO.03 TIME 09:00 AM R.E. NAME: RAM, MAHINDA 07-1W4904 --------------------------------------------------------------------------- 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 3,446.06 E.W. @ F.A.(+) 080513 N 0001.0 0002 2,527.18 080813 N 0002.0 0003 1,476.11 080913 N 0003.0 0004 285.35 081313 N 0004.0 0005 285.35 081413 N 0005.0 0006 586.72 081513 N 0006.0 0007 822.02 081513 N 0007.0 0008 1,476.11 081613 N 0008.0 0009 285.35 081913 N 0009.0 0010 285.35 082013 N 0010.0 0011 822.02 082013 N 0011.0 0012 285.35 082113 N 0012.0 0013 659.23 082213 N 0013.0 0014 5,002.50 090613 N 0014.0 0015 1,644.05 082913 N 0015.0 0016 1,173.43 090513 N 0018.0 003 0001 27,500.00 E.W. @ L.S.(+) 100113 N 0001 0 004 0001 -8,937.50 A.C. @ L.S.(-) 100113 N 0001 0 39,624.68 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 39,624.68 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 10/23/13 EST. NO.03 TIME 09:00 AM R.E. NAME: RAM, MAHINDA 07-1W4904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/23/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-1W4904 TIME 09:00 AM ESTIMATE NO. 03 BID OPENING 05/03/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/13 R.E. NAME: RAM, MAHINDA DATE OF THIS ESTIMATE 10/23/13 LOCATION PROGRESS ESTIMATE 07-LA-187-3.5/5.7 ----------------- AUTOBAHN CONSTRUCTION INC IN LOS ANGELES COUNTY IN MAR VISTA 933 N BATAVIA ST AND LOS ANGELES FROM LINCOLN ORANGE CA 92867 BLVD TO SAWTELL BLVD FED. AID NO. STP-P187(3)E CPOL, RHMA, DIGOUTS 124 PROGRAM ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,000.0000 1,000.00 1.000 1,000 002 CONSTRUCTION AREA SIGNS LS 9,500.0000 9,500.00 1.000 9,500 003 TRAFFIC CONTROL SYSTEM LS 167,000.0000 167,000.00 1.000 167,000 004 JOB SITE MANAGEMENT LS 250.0000 250.00 1.000 250 005 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,500.0000 1,500.00 1.000 1,500 006 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 0.9000 117,000.00 116,618.570 104,956 007 CRACK TREATMENT LNMI 3,500.0000 49,000.00 0.000 0 008 REPLACE ASPHALT CONCRETE SURFACING CY 550.0000 71,500.00 300.000 165,000 009 RUBBERIZED HOT MIX ASPHALT TON 80.0000 700,800.00 7,372.850 589,828 (GAP GRADED-WMA) 010 DATA CORE LS 3,600.0000 3,600.00 1.000 3,600 011 TACK COAT TON 300.0000 18,000.00 24.180 7,254 012 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 4,765.00 6,381.000 3,190 BROKEN (8-4) 013 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 1,210.00 4,735.000 4,735 014 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 14,850.00 12,908.000 9,681 015 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 9,250.00 4,682.000 4,682 016 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 577.50 510.000 382 (BROKEN 12-3) 017 THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 11,820.00 9,821.000 19,642 018 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 950.00 960.000 960 (BROKEN 6-1) 019 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3500 15,365.00 39,784.000 13,924 (BROKEN 17-7) 020 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.0000 2,800.00 1,299.000 2,598 021 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 700.0000 700.00 1.000 700 SYSTEM ELEMENTS DURING CONSTRUCTION 022 INDUCTIVE LOOP DETECTOR (EA) EA 280.0000 27,440.00 140.000 39,200 PROGRAM CAS145 PAGE 2 DATE 10/23/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-1W4904 TIME 09:00 AM ESTIMATE NO. 03 BID OPENING 05/03/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/13 R.E. NAME: RAM, MAHINDA DATE OF THIS ESTIMATE 10/23/13 ------------------------------------------------------------------------------------------------------------------------------------ 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 1,149,584.11 ADJUSTMENT OF COMPENSATION -8,937.50 -8,937.50 EXTRA WORK 48,562.18 48,562.18 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 39,624.68 1,189,208.79 023 MOBILIZATION LS 50,000.0000 50,000.00 1.000 50,000 ORIGINAL CONTRACT AMOUNT 1,278,877.50 TOTAL WORK COMPLETED 39,624.68 1,239,208.79 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 39,624.68 1,239,208.79 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 06/27/13 80 06/26/13 00/00/00 11/12/13 56 0 0 0 98% 70% PROGRESS IS SATISFACTORY RAM, MAHINDA RESIDENT ENGINEER PROGRAM CAS145 DATE 10/23/13