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 04/26/13 EST. NO.13 TIME 01:27 PM R.E. NAME: IZADPANAH, MOE 07-251304 --------------------------------------------------------------------------- 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 04/26/13 EST. NO.13 TIME 01:27 PM R.E. NAME: IZADPANAH, MOE 07-251304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MISSING 6/12 PAYRLLS -10,000.00 09 MISSING 6/12 PAYRLL 10,000.00 10 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 04/26/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-251304 TIME 01:27 PM ESTIMATE NO. 13 BID OPENING 04/07/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/24/12 R.E. NAME: IZADPANAH, MOE DATE OF THIS ESTIMATE 04/26/13 LOCATION FINAL ESTIMATE 07-LA-60-0.0/6.9 -------------- ALL AMERICAN ASPHALT IN LOS ANGELES COUNTY IN LOS PO BOX 2229 ANGELES MONTEREY PARK AND CORONA, CA 92878-2229 MONTEBELLO FROM SANTA FE AVENUE UNDERCROSSING TO GREENWOOD AVENUE OVERCROSSING FED. AID NO. NHP0-6013( 9E) GRIND AND REPLACE CONCRETE PAVEMENT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 3,700.0000 3,700.00 1.000 3,700 002 TIME-RELATED OVERHEAD WDAY 230.0000 55,200.00 240.000 55,200 003 CONSTRUCTION SITE MANAGEMENT LS 12,400.0000 12,400.00 1.000 12,400 004 PREPARE WATER POLLUTION CONTROL LS 795.0000 795.00 1.000 795 PROGRAM 005 TEMPORARY DRAINAGE INLET PROTECTION EA 135.0000 13,500.00 91.000 12,285 006 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 10,600.0000 10,600.00 1.000 10,600 007 CONSTRUCTION AREA SIGNS LS 8,900.0000 8,900.00 1.000 8,900 008 TRAFFIC CONTROL SYSTEM LS 395,000.0000 395,000.00 1.000 395,000 009 REMOVE PAVEMENT MARKER EA 1.0000 39,900.00 39,900.000 39,900 010 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 0.8100 191,970.00 199,678.100 161,739 011 ROADWAY EXCAVATION CY 79.0000 72,680.00 1,150.000 90,850 012 LEAD COMPLIANCE PLAN LS 2,600.0000 2,600.00 1.000 2,600 013 LEAN CONCRETE BASE (RAPID SETTING) CY 497.0000 457,240.00 1,150.000 571,550 014 ASPHALT-RUBBER BINDER TON 690.0000 255,300.00 0.000 0 015 CRACK TREATMENT LNMI 2,500.0000 82,500.00 0.000 0 016 SCREENINGS (HOT-APPLIED) TON 92.0000 243,800.00 0.000 0 017 REPLACE ASPHALT CONCRETE SURFACING CY 367.0000 58,720.00 0.000 0 (REPAIR FAILED AREAS) 018 HOT MIX ASPHALT TON 85.0000 1,538,500.00 0.000 0 019 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 92.6600 963,664.00 11,471.780 1,062,975 020 DATA CORE LS 7,000.0000 7,000.00 0.000 0 021 TACK COAT TON 530.0000 23,850.00 53.400 28,302 022 REPLACE CONCRETE PAVEMENT CY 450.0000 945,000.00 2,571.580 1,157,211 (RAPID STRENGTH CONCRETE) PROGRAM CAS145 PAGE 2 DATE 04/26/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-251304 TIME 01:27 PM ESTIMATE NO. 13 BID OPENING 04/07/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/24/12 R.E. NAME: IZADPANAH, MOE DATE OF THIS ESTIMATE 04/26/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 SEAL PAVEMENT JOINT LF 7.2000 236,880.00 27,000.000 194,400 024 TIE BAR EA 10.5000 48,195.00 4,533.000 47,596 025 DOWEL BAR EA 10.6000 97,308.00 8,400.000 89,040 026 GRIND EXISTING CONCRETE SQYD 4.1300 1,660,260.00 381,600.520 1,576,010 PAVEMENT 027 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3600 89,280.00 237,049.000 85,337 028 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.7200 38,808.00 53,410.000 38,455 029 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 1,802.00 8,840.000 1,768 (BROKEN 16-16) 030 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.6400 19,200.00 34,495.000 22,076 (BROKEN 12-3) 031 THERMOPLASTIC PAVEMENT MARKING SQFT 2.6500 48,230.00 17,636.000 46,735 032 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2100 63,630.00 300,343.000 63,072 (BROKEN 36-12) 033 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 578.00 2,398.000 479 (BROKEN 17-7) 034 PAVEMENT MARKER (NON-REFLECTIVE) EA 0.8500 22,525.00 25,080.000 21,318 035 PAVEMENT MARKER (RETROREFLECTIVE) EA 1.8000 24,300.00 12,904.000 23,227 036 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,100.0000 2,100.00 1.000 2,100 SYSTEM ELEMENTS DURING CONSTRUCTION 037 INDUCTIVE LOOP DETECTOR (REPLACEMENT) EA 418.0000 108,680.00 260.000 108,680 038 MODIFY AUTOMATIC VEHICLE CLASSIFICATION LS 37,100.0000 37,100.00 1.000 37,100 STATION PROGRAM CAS145 PAGE 3 DATE 04/26/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-251304 TIME 01:27 PM ESTIMATE NO. 13 BID OPENING 04/07/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/24/12 R.E. NAME: IZADPANAH, MOE DATE OF THIS ESTIMATE 04/26/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 5,971,403.91 ADJUSTMENT OF COMPENSATION 0.00 693,286.14 EXTRA WORK 0.00 1,399,146.06 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 0.00 8,063,836.11 039 MOBILIZATION LS 700,000.0000 700,000.00 1.000 700,000 ORIGINAL CONTRACT AMOUNT 8,581,695.00 TOTAL WORK COMPLETED 0.00 8,763,836.11 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 0.00 8,763,836.11 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 05/18/11 240 09/16/11 06/02/11 09/24/12 239 242 0 0 100% 100% IZADPANAH, MOE RESIDENT ENGINEER PROGRAM CAS145 DATE 04/26/13