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 07/25/11 EST. NO.03 TIME 10:30 AM R.E. NAME: WANG, SIMON YEH-FU 07-184104 --------------------------------------------------------------------------- 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 0001 2,287.31 E.W. @ F.A.(+) 070611 N P1 0 2,287.31 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 2,287.31 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 07/25/11 EST. NO.03 TIME 10:30 AM R.E. NAME: WANG, SIMON YEH-FU 07-184104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/25/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-184104 TIME 10:30 AM ESTIMATE NO. 03 BID OPENING 11/04/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/11 R.E. NAME: WANG, SIMON YEH-FU DATE OF THIS ESTIMATE 07/25/11 LOCATION PROGRESS ESTIMATE 07-LA-5-15.8/16.9 ----------------- PETERSON CHASE GEN ENG, INC. IN LOS ANGELES COUNTY IN LOS 1792 KAISER AVE ANGELES FROM 0.1 MILE N0RTH OF IRVINE, CA 92614 LORENA STREET OVERCROSSING TO ROUTE 10/5/101 SEPARATION FED. AID NO. ACHS-052(948)E ,IMG-052(948)E UPGRADE MEDIAN CONCRETE BARRIER ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 3,500.0000 3,500.00 0.000 0.00 02 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 1,000.00 0.000 0.00 03 TIME-RELATED OVERHEAD WDAY 1,050.0000 210,000.00 20.000 21,000.00 20.000 21,000.00 04 CONSTRUCTION SITE MANAGEMENT LS 1,850.0000 1,850.00 0.000 0.00 05 PREPARE STORM WATER POLLUTION LS 3,500.0000 3,500.00 1.000 3,500.00 PREVENTION PLAN 06 TEMPORARY GRAVEL BAG BERM LF 2.0000 1,000.00 0.000 0.00 07 TEMPORARY COVER SQYD 3.0000 1,800.00 0.000 0.00 08 TEMPORARY DRAINAGE INLET PROTECTION EA 50.0000 600.00 0.000 0.00 09 STREET SWEEPING LS 2,000.0000 2,000.00 0.000 0.00 10 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 12,000.0000 12,000.00 0.000 0.00 11 CONSTRUCTION AREA SIGNS LS 8,000.0000 8,000.00 0.750 6,000.00 0.750 6,000.00 12 TRAFFIC CONTROL SYSTEM LS 345,000.0000 345,000.00 0.100 34,500.00 0.100 34,500.00 13 CHANNELIZER (SURFACE MOUNTED) EA 50.0000 1,000.00 0.000 0.00 14 TEMPORARY TERMINAL SECTION (TYPE K) EA 500.0000 1,000.00 0.000 0.00 15 TEMPORARY RAILING (TYPE K) LF 12.0000 135,600.00 0.000 0.00 16 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.7000 8,260.00 5,994.000 4,195.80 5,994.000 4,195.80 STRIPE (HAZARDOUS WASTE) 17 NOISE MONITORING LS 1,200.0000 1,200.00 0.000 0.00 18 REMOVE METAL BEAM GUARD RAILING LF 8.0000 24,800.00 0.000 0.00 19 REMOVE DOUBLE METAL BEAM BARRIER LF 10.0000 14,800.00 0.000 0.00 20 REMOVE PAINTED TRAFFIC STRIPE LF 0.2800 6,384.00 0.000 0.00 21 REMOVE PAINTED PAVEMENT MARKING SQFT 5.5000 770.00 0.000 0.00 22 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.5500 6,545.00 17,614.000 9,687.70 17,614.000 9,687.70 PROGRAM CAS145 PAGE 2 DATE 07/25/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-184104 TIME 10:30 AM ESTIMATE NO. 03 BID OPENING 11/04/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/11 R.E. NAME: WANG, SIMON YEH-FU DATE OF THIS ESTIMATE 07/25/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 11.0000 2,310.00 0.000 0.00 24 REMOVE PAVEMENT MARKER EA 0.5500 2,497.00 896.000 492.80 896.000 492.80 25 REMOVE ROADSIDE SIGN EA 100.0000 100.00 0.000 0.00 26 REMOVE SIGN STRUCTURE EA 2,500.0000 2,500.00 0.000 0.00 27 REMOVE ASPHALT CONCRETE DIKE LF 1.5000 1,500.00 0.000 0.00 28 REMOVE CURB LF 3.0000 28,350.00 0.000 0.00 29 REMOVE PIPE LF 32.0000 6,400.00 0.000 0.00 30 REMOVE INLET EA 400.0000 4,000.00 0.000 0.00 31 REMOVE RETAINING WALL LF 20.0000 28,000.00 0.000 0.00 32 REMOVE ASPHALT CONCRETE SURFACING SQFT 1.3000 6,799.00 0.000 0.00 33 MODIFY INLET EA 6,000.0000 42,000.00 0.000 0.00 34 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 70.0000 490.00 0.000 0.00 35 ACCESS OPENING, SOFFIT EA 110.0000 440.00 0.000 0.00 36 BRIDGE REMOVAL (PORTION), LOCATION A LS 22,000.0000 22,000.00 0.000 0.00 37 BRIDGE REMOVAL (PORTION), LOCATION B LS 32,000.0000 32,000.00 0.000 0.00 38 BRIDGE REMOVAL (PORTION), LOCATION C LS 21,000.0000 21,000.00 0.000 0.00 39 BRIDGE REMOVAL (PORTION), LOCATION D LS 26,000.0000 26,000.00 0.000 0.00 40 CLEARING AND GRUBBING LS 10,000.0000 10,000.00 0.000 0.00 41 ROADWAY EXCAVATION CY 39.0000 295,620.00 0.000 0.00 42 LEAD COMPLIANCE PLAN LS 2,800.0000 2,800.00 0.350 980.00 43 DITCH EXCAVATION CY 49.0000 3,675.00 0.000 0.00 44 HIGHWAY PLANTING LS 30,000.0000 30,000.00 0.000 0.00 45 PLANT ESTABLISHMENT WORK LS 23,500.0000 23,500.00 0.000 0.00 46 IRRIGATION SYSTEM LS 47,000.0000 47,000.00 0.000 0.00 47 CLASS 3 AGGREGATE BASE CY 110.0000 119,900.00 0.000 0.00 48 LEAN CONCRETE BASE CY 115.0000 89,700.00 0.000 0.00 49 MINOR HOT MIX ASPHALT TON 1,000.0000 500.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 07/25/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-184104 TIME 10:30 AM ESTIMATE NO. 03 BID OPENING 11/04/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/11 R.E. NAME: WANG, SIMON YEH-FU DATE OF THIS ESTIMATE 07/25/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 PLACE HOT MIX ASPHALT DIKE LF 25.0000 1,600.00 0.000 0.00 51 JOINTED PLAIN CONCRETE PAVEMENT CY 200.0000 312,000.00 0.000 0.00 52 SEAL PAVEMENT JOINT LF 7.1000 44,233.00 0.000 0.00 53 SEAL LONGITUDINAL ISOLATION JOINT LF 11.0000 102,520.00 0.000 0.00 54 STRUCTURAL CONCRETE, BRIDGE CY 1,950.0000 196,950.00 0.000 0.00 F) 55 MINOR CONCRETE (MINOR STRUCTURE) CY 2,000.0000 104,000.00 0.000 0.00 F) 56 MINOR CONCRETE (BACKFILL) CY 100.0000 800.00 0.000 0.00 57 DRILL AND BOND DOWEL LF 20.0000 20,100.00 0.000 0.00 58 REFINISH BRIDGE DECK SQFT 7.0000 17,290.00 0.000 0.00 59 REFINISH CONCRETE SURFACE SQFT 7.0000 11,760.00 0.000 0.00 60 FURNISH POLYESTER CONCRETE OVERLAY CF 225.0000 900.00 0.000 0.00 61 PLACE POLYESTER CONCRETE OVERLAY SQFT 70.0000 1,050.00 0.000 0.00 F) 62 PUBLIC SAFETY PLAN LS 500.0000 500.00 0.000 0.00 63 JOINT SEAL (MR 1/2") LF 40.0000 3,200.00 0.000 0.00 64 BAR REINFORCING STEEL (BRIDGE) LB 3.9000 85,605.00 0.000 0.00 F) 65 FURNISH SIGN STRUCTURE (TRUSS) LB 3.9000 107,530.80 0.000 0.00 F) 66 INSTALL SIGN STRUCTURE (TRUSS) LB 0.1800 4,962.96 0.000 0.00 F) 67 FURNISH FORMED PANEL SIGN (OVERHEAD) SQFT 14.0000 3,640.00 0.000 0.00 68 60" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 626.0000 27,544.00 0.000 0.00 (SIGN FOUNDATION) 69 18" ALTERNATIVE SLOTTED PIPE LF 51.0000 174,930.00 0.000 0.00 70 18" REINFORCED CONCRETE PIPE LF 250.0000 1,000.00 0.000 0.00 71 24" REINFORCED CONCRETE PIPE LF 105.0000 177,450.00 0.000 0.00 72 18" BITUMINOUS COATED CORRUGATED STEEL LF 120.0000 1,560.00 0.000 0.00 PIPE RISER (.079" THICK) 73 24" PRECAST CONCRETE PIPE MANHOLE LF 500.0000 1,000.00 0.000 0.00 74 CONCRETE (CHANNEL LINING) CY 540.0000 2,160.00 0.000 0.00 75 MISCELLANEOUS IRON AND STEEL LB 1.1000 20,560.10 0.000 0.00 F) 76 BRIDGE DECK DRAINAGE SYSTEM LB 24.0000 28,080.00 0.000 0.00 F) PROGRAM CAS145 PAGE 4 DATE 07/25/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-184104 TIME 10:30 AM ESTIMATE NO. 03 BID OPENING 11/04/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/11 R.E. NAME: WANG, SIMON YEH-FU DATE OF THIS ESTIMATE 07/25/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 77 METAL BEAM GUARD RAILING (WOOD POST) LF 34.0000 3,400.00 0.000 0.00 78 VEGETATION CONTROL (MINOR CONCRETE) SQYD 100.0000 8,200.00 0.000 0.00 79 END CAP (TYPE A) EA 200.0000 200.00 0.000 0.00 80 END ANCHOR ASSEMBLY (TYPE SFT) EA 715.0000 1,430.00 0.000 0.00 81 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,300.0000 3,300.00 0.000 0.00 82 CONCRETE BARRIER (TYPE 60C) LF 286.0000 820,820.00 0.000 0.00 83 CONCRETE BARRIER (TYPE 732 MODIFIED) LF 112.0000 110,880.00 0.000 0.00 84 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 85 CONCRETE BARRIER (TYPE 60R MODIFIED) LF 375.0000 120,000.00 0.000 0.00 86 CONCRETE BARRIER (TYPE 60D MODIFIED) LF 112.0000 39,200.00 0.000 0.00 87 CONCRETE BARRIER (TYPE 736 MODIFIED) LF 145.0000 143,260.00 0.000 0.00 F) 88 CONCRETE BARRIER (TYPE 736R MODIFIED) LF 167.0000 75,985.00 0.000 0.00 F) 89 CONCRETE BARRIER (TYPE 60E MODIFIED) LF 325.0000 162,500.00 0.000 0.00 90 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4900 15,974.00 0.000 0.00 91 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 2,340.00 0.000 0.00 92 THERMOPLASTIC PAVEMENT MARKING SQFT 5.5000 1,100.00 0.000 0.00 93 PAINT TRAFFIC STRIPE (2-COAT) LF 0.1500 5,190.00 15,948.000 2,392.20 15,948.000 2,392.20 94 PAINT PAVEMENT MARKING (2-COAT) SQFT 5.5000 715.00 0.000 0.00 95 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.1000 3,344.00 588.000 646.80 588.000 646.80 96 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.2000 3,300.00 309.000 679.80 309.000 679.80 97 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,000.0000 2,000.00 0.000 0.00 SYSTEM ELEMENTS DURING CONSTRUCTION 98 MODIFY LIGHTING AND SIGN ILLUMINATION LS 11,000.0000 11,000.00 0.000 0.00 99 MODIFY SOFFIT LIGHTING LS 25,000.0000 25,000.00 0.000 0.00 00 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 01 STRUCTURAL CONCRETE, BARRIER SLAB CY 185.0000 57,350.00 0.000 0.00 F) 02 BAR REINFORCING STEEL LB 0.8700 24,969.00 0.000 0.00 PROGRAM CAS145 PAGE 5 DATE 07/25/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-184104 TIME 10:30 AM ESTIMATE NO. 03 BID OPENING 11/04/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/11 R.E. NAME: WANG, SIMON YEH-FU DATE OF THIS ESTIMATE 07/25/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 79,595.10 84,075.10 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 2,287.31 2,287.31 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 81,882.41 86,362.41 03 MOBILIZATION LS 45,000.0000 45,000.00 0.000 0.00 ORIGINAL CONTRACT AMOUNT 4,779,072.86 TOTAL WORK COMPLETED 81,882.41 86,362.41 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 81,882.41 86,362.41 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 02/28/11 450 03/15/11 03/15/11 05/01/12 7 81 0 0 2% 2% PROGRESS IS SATISFACTORY WANG, SIMON YEH-FU RESIDENT ENGINEER PROGRAM CAS145 DATE 07/25/11