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 02/22/07 EST. NO.17 TIME 03:39 PM R.E. NAME: MALACALZA, GEORGE 07-244504 --------------------------------------------------------------------------- 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 0006 1,025.89 E.W. @ F.A.(+) 042206 N 0026.0 0008 853.73 042206 N 0028.0 0009 853.73 042306 N 0029.0 0011 1,067.41 042806 N 0031.0 0012 930.74 042906 N 0032.0 0013 783.41 043006 N 0033.0 0021 599.58 051206 N 0043.0 0022 980.37 051306 N 0044.0 0023 783.41 051406 N 0045.0 0029 939.10 060306 N 0052.0 0030 820.71 060406 N 0053.0 0040 997.22 032406 N 0011.0 0041 987.82 032506 N 0012.0 0042 1,194.66 032606 N 0013.0 006 0001 36,708.45 E.W. @ U.P (+) 021607 N 1000 0 49,526.23 TOTAL THIS ESTIMATE 26,950.00 TOTAL PREVIOUS ESTIMATE 76,476.23 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 02/22/07 EST. NO.17 TIME 03:39 PM R.E. NAME: MALACALZA, GEORGE 07-244504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE LATE CLOSURE PICK UP -49,500.00 10 REFUND LATE CLOSURE 49,500.00 11 LATE CLOSURE OPENING -11,000.00 13 0.00 -11,000.00 OVERBID ITEMS OVERBID ITEM NO. 001 -58.25 01 OVERBID ITEM NO. 001 -40.78 02 OVERBID ITEM NO. 001 -40.77 03 OVERBID ITEM NO. 001 -40.78 04 OVERBID ITEM NO. 001 -43.68 05 OVERBID ITEM NO. 010 -640.00 08 OVERBID ITEM NO. 010 -320.00 09 0.00 -1,184.26 TOTAL DEDUCTIONS 0.00 -12,184.26 PROGRAM CAS145 PAGE 1 DATE 02/22/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-244504 TIME 03:39 PM ESTIMATE NO. 17 BID OPENING 09/29/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/07 R.E. NAME: MALACALZA, GEORGE DATE OF THIS ESTIMATE 02/22/07 LOCATION PROGRESS ESTIMATE 07-LA-10-2.1/14.1 ----------------- ALL AMERICAN ASPHALT IN LOS ANGELES COUNTY IN P.O. BOX 2229 LOS ANGELES AND SANTA MONICA ON CORONA, CA 92878-2229 ROUTE 10 FROM ROUTE 1 AND 10 SEPARATION TO ROUTE 10 AND 110 SEPARATION FED. AID NO. ACIM-010 -1(784)E RESURFACE ASPHALT CONCRETE ------------------------------------------------------------------------------------------------------------------------------------ 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 5,082.5000 5,082.50 0.385 1,956.76 02 TIME-RELATED OVERHEAD WDAY 756.0000 238,140.00 16.000 12,096.00 276.000 208,656.00 03 PREPARE WATER POLLUTION CONTROL LS 1,000.0000 1,000.00 0.000 0.00 PROGRAM 04 WATER POLLUTION CONTROL LS 19,000.0000 19,000.00 0.450 8,550.00 05 CONSTRUCTION AREA SIGNS LS 27,800.0000 27,800.00 0.998 27,744.40 S) 06 TRAFFIC CONTROL SYSTEM LS 530,000.0000 530,000.00 0.050 26,500.00 0.816 432,480.00 S) 07 REMOVE THERMOPLASTIC TRAFFIC STRIPE M 1.5000 123,450.00 6,486.550 9,729.83 8,475.370 12,713.06 S) 08 REMOVE PAVEMENT MARKER EA 1.0000 35,200.00 8,955.000 8,955.00 11,177.000 11,177.00 S) 09 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 1.1000 312,400.00 142,363.120 156,599.43 S) 10 CLEARING AND GRUBBING LS 5,000.0000 5,000.00 0.300 1,500.00 11 ROADWAY EXCAVATION M3 86.0000 180,600.00 1,747.960 150,324.56 12 ROADWAY EXCAVATION (TYPE Z-2) M3 400.0000 26,000.00 0.000 0.00 (AERIALLY DEPOSITED LEAD) 13 LEAD COMPLIANCE PLAN LS 4,300.0000 4,300.00 0.950 4,085.00 14 CLASS 3 AGGREGATE BASE M3 200.0000 130,000.00 697.700 139,540.00 15 SEAL RANDOM CRACKS LNKM 2,400.0000 96,000.00 0.000 0.00 16 RUBBERIZED ASPHALT CONCRETE (TYPE G) TONN 100.0000 2,200,000.00 11,652.960 1,165,296.00 17 RAPID STRENGTH CONCRETE (RAMP TERMINI) M3 600.0000 876,000.00 1,587.290 952,374.00 18 REPLACE CONCRETE PAVEMENT M3 1,080.0000 151,200.00 176.611 190,739.88 (RAPID STRENGTH CONCRETE) 19 TIE BAR (DRILL AND BOND) EA 20.0000 8,400.00 1,439.000 28,780.00 20 GRIND EXISTING CONCRETE M2 6.2000 2,703,200.00 75,506.290 468,139.00 145,103.970 899,644.61 S) PAVEMENT 21 THERMOPLASTIC PAVEMENT MARKING M2 38.0000 7,600.00 104.720 3,979.36 S) 22 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.9200 108,560.00 0.000 0.00 S) PROGRAM CAS145 PAGE 2 DATE 02/22/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-244504 TIME 03:39 PM ESTIMATE NO. 17 BID OPENING 09/29/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/07 R.E. NAME: MALACALZA, GEORGE DATE OF THIS ESTIMATE 02/22/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 200 MM THERMOPLASTIC TRAFFIC STRIPE M 2.2000 36,740.00 570.070 1,254.15 S) 24 PAINT TRAFFIC STRIPE (2-COAT) M 0.5500 31,130.00 2,450.450 1,347.75 S) 25 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.3500 33,345.00 0.000 0.00 S) 26 PAVEMENT MARKER (RETROREFLECTIVE-SPECIAL EA 3.2500 2,177.50 0.000 0.00 S) TYPE C) 27 PAVEMENT MARKER (RETROREFLECTIVE-SPECIAL EA 3.2500 43,225.00 292.000 949.00 S) TYPE G) 28 PAVEMENT MARKER (RETROREFLECTIVE-SPECIAL EA 3.2500 9,750.00 155.000 503.75 S) TYPE H) 29 MICROWAVE VEHICLE DETECTION SYSTEM LS 1100,000.0000 1,100,000.00 0.548 602,800.00 S) PROGRAM CAS145 PAGE 3 DATE 02/22/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-244504 TIME 03:39 PM ESTIMATE NO. 17 BID OPENING 09/29/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/07 R.E. NAME: MALACALZA, GEORGE DATE OF THIS ESTIMATE 02/22/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 525,419.83 5,002,994.71 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 49,526.23 76,476.23 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 574,946.06 5,079,470.94 30 MOBILIZATION LS 280,000.0000 280,000.00 0.050 14,000.00 1.000 280,000.00 ORIGINAL CONTRACT AMOUNT 9,325,300.00 TOTAL WORK COMPLETED 588,946.06 5,359,470.94 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -12,184.26 TOTAL 588,946.06 5,347,286.68 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) 4,500.00 5,082.50 582.50 010 CLEARING AND GRUBBING 1,800.00 5,000.00 3,200.00 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 10/27/05 315 11/14/05 11/14/05 05/01/07 296 19 0 0 55% 94% PROGRESS UNSATISFACTORY MALACALZA, GEORGE RESIDENT ENGINEER PROGRAM CAS145 PAGE 4 DATE 02/22/07