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 05/09/13 EST. NO.12 TIME 02:20 PM R.E. NAME: ZOKAI,FARID 12-0L1504 --------------------------------------------------------------------------- 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 05/09/13 EST. NO.12 TIME 02:20 PM R.E. NAME: ZOKAI,FARID 12-0L1504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION HARD ROCK EQUIP.,.. -3,000.00 12 -3,000.00 -3,000.00 TOTAL DEDUCTIONS -3,000.00 -3,000.00 PROGRAM CAS145 PAGE 1 DATE 05/09/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0L1504 TIME 02:20 PM ESTIMATE NO. 12 BID OPENING 03/24/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/12/13 R.E. NAME: ZOKAI,FARID DATE OF THIS ESTIMATE 05/09/13 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 12-ORA-57-11.0/22.5 ---------------------------------- O'DONNELL CONSTRUCTION, INC. IN OC.IN ORANGE ANAHEIM, PLACENTIA 559 W COVINA BLVD AND BREA FR. 0.2 MILE NORTH OF I-5 SAN DIMAS CA 91773 TO ORA/LA CO. LINE ON SB DIRECTION ONLY FED. AID NO. N O N E REPLACE CONCRETE PAVEMENT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 700.0000 700.00 1.000 700 002 PREPARE WATER POLLUTION CONTROL LS 900.0000 900.00 1.000 900 PROGRAM 003 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 2,600.0000 2,600.00 1.000 2,600 004 CONSTRUCTION AREA SIGNS LS 32,000.0000 32,000.00 1.000 32,000 005 TRAFFIC CONTROL SYSTEM LS 110,000.0000 110,000.00 1.000 110,000 006 PORTABLE CHANGEABLE MESSAGE SIGN LS 5,000.0000 5,000.00 1.000 5,000 007 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 3.5000 5,495.00 1,365.000 4,777 STRIPE (HAZARDOUS WASTE) 008 REMOVE PAVEMENT MARKER EA 1.0000 1,680.00 603.000 603 009 REMOVE ASPHALT CONCRETE DIKE LF 8.0000 800.00 110.000 880 010 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.0000 17,250.00 5,750.000 17,250 011 LEAD COMPLIANCE PLAN LS 2,100.0000 2,100.00 1.000 2,100 012 AGGREGATE BASE (APPROACH SLAB) CY 400.0000 4,400.00 50.000 20,000 013 HOT MIX ASPHALT (TYPE A) TON 300.0000 600.00 3.000 900 014 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 120.0000 87,600.00 699.630 83,955 015 DATA CORE LS 1,800.0000 1,800.00 1.000 1,800.00 1.000 1,800 016 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 35.0000 2,100.00 65.000 2,275 017 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 35.0000 1,400.00 45.000 1,575 018 TACK COAT TON 1,300.0000 5,200.00 4.390 5,707 019 REPLACE CONCRETE PAVEMENT CY 510.0000 708,900.00 1,985.920 1,012,819 (RAPID STRENGTH CONCRETE) 020 GROOVE EXISTING CONCRETE PAVEMENT SQYD 11.0000 15,950.00 1,719.500 18,914 021 GRIND EXISTING CONCRETE SQYD 12.0000 67,440.00 9,205.800 110,469 PAVEMENT 022 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,000.0000 109,000.00 113.000 113,000 (TYPE R) PROGRAM CAS145 PAGE 2 DATE 05/09/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0L1504 TIME 02:20 PM ESTIMATE NO. 12 BID OPENING 03/24/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/12/13 R.E. NAME: ZOKAI,FARID DATE OF THIS ESTIMATE 05/09/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PAVING NOTCH EXTENSION CF 180.0000 5,940.00 40.000 7,200 024 JOINT SEAL (MR 1") LF 45.0000 3,015.00 58.000 2,610 025 JOINT SEAL (MR 1 1/2") LF 70.0000 4,340.00 54.000 3,780 026 JOINT SEAL (MR 2") LF 90.0000 3,060.00 34.000 3,060 027 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 11.0000 1,650.00 150.000 1,650 (0.063"-UNFRAMED) 028 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.0000 2,400.00 200.000 2,400 (0.080"-UNFRAMED) 029 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.0000 1,008.00 72.000 1,008 (0.063"-FRAMED) 030 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 5,100.00 340.000 5,100 (0.080"-FRAMED) 031 INSTALL ROADSIDE SIGN PANEL ON EA 100.0000 7,200.00 75.000 7,500 EXISTING POST 032 METAL BEAM GUARD RAILING (WOOD POST) LF 35.0000 1,400.00 40.000 1,400 033 END ANCHOR ASSEMBLY (TYPE SFT) EA 600.0000 600.00 1.000 600 034 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,700.0000 2,700.00 1.000 2,700 035 CONCRETE BARRIER MARKER EA 11.0000 14,190.00 1,420.000 15,620 036 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 5,680.00 6,639.000 6,639 037 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.7000 1,156.00 763.000 1,297 038 8" THERMOPLASTIC TRAFFIC STRIPE LF 5.0000 550.00 780.000 3,900 (BROKEN 12-3) 039 THERMOPLASTIC PAVEMENT MARKING SQFT 6.0000 3,240.00 526.000 3,156 040 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.6500 3,302.00 25,756.000 16,741 (BROKEN 36-12) 041 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.4000 546.00 211.000 295 (BROKEN 17-7) 042 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.7000 3,375.00 1,112.000 3,002 043 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 2,150.00 552.000 2,760 044 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 1.000 1,000 SYSTEM ELEMENTS DURING CONSTRUCTION 045 INDUCTIVE LOOP DETECTOR LS 33,000.0000 33,000.00 1.000 33,000 PROGRAM CAS145 PAGE 3 DATE 05/09/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0L1504 TIME 02:20 PM ESTIMATE NO. 12 BID OPENING 03/24/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/12/13 R.E. NAME: ZOKAI,FARID DATE OF THIS ESTIMATE 05/09/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,800.00 1,674,645.70 ADJUSTMENT OF COMPENSATION 0.00 33,000.00 EXTRA WORK 0.00 20,467.23 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,800.00 1,728,112.93 046 MOBILIZATION LS 100,000.0000 100,000.00 1.000 100,000 ORIGINAL CONTRACT AMOUNT 1,389,517.00 TOTAL WORK COMPLETED 1,800.00 1,828,112.93 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -3,000.00 -3,000.00 TOTAL -1,200.00 1,825,112.93 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 05/05/11 120 10/19/11 05/20/11 04/12/13 186 242 76 0 100% 100% ZOKAI,FARID RESIDENT ENGINEER PROGRAM CAS145 DATE 05/09/13