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 10/23/12 EST. NO.02 TIME 07:58 AM R.E. NAME: WANG, SIMON YEH-FU 07-250504 --------------------------------------------------------------------------- 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 618.59 E.W. @ F.A.(+) 092712 N JF1 0 0002 199.88 101012 N 8.0 0 818.47 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 818.47 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 10/23/12 EST. NO.02 TIME 07:58 AM R.E. NAME: WANG, SIMON YEH-FU 07-250504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/23/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-250504 TIME 07:58 AM ESTIMATE NO. 02 BID OPENING 06/07/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/12 R.E. NAME: WANG, SIMON YEH-FU DATE OF THIS ESTIMATE 10/23/12 LOCATION PROGRESS ESTIMATE 07-LA-605-0.1/R16.6 ----------------- MODERN ALLOYS INC IN LA COUNTY IN LOS ANGELES AT 11172 WESTERN AVENUE ROUTE 605 FROM COYOTE CR BRIDGE STANTON CA 90680 TO N/B OFF PECK ROAD FED. AID NO. ACIM-G605(296)2E INST MBGR AND WIDEN SHOULDER ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 5,000.0000 5,000.00 0.150 750.00 0.150 750 002 PREPARE WATER POLLUTION CONTROL LS 1,441.5900 1,441.59 0.500 720.80 0.500 720 PROGRAM 003 TEMPORARY SILT FENCE LF 1.9400 4,132.20 0.000 0 004 TEMPORARY DRAINAGE INLET PROTECTION EA 257.8300 8,508.39 5.000 1,289.15 5.000 1,289 005 STREET SWEEPING LS 4,996.3500 4,996.35 0.000 0 006 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 697.0300 697.03 0.150 104.55 0.150 104 007 CONSTRUCTION AREA SIGNS LS 7,166.6200 7,166.62 0.500 3,583 008 TRAFFIC CONTROL SYSTEM LS 116,200.7800 116,200.78 0.150 17,430.12 0.150 17,430 009 TEMPORARY RAILING (TYPE K) LF 15.3100 46,848.60 0.000 0 010 TEMPORARY CRASH CUSHION MODULE EA 103.4800 4,346.16 0.000 0 011 REMOVE METAL BEAM GUARD RAILING LF 5.1000 7,752.00 327.000 1,667.70 327.000 1,667 012 REMOVE PAINTED TRAFFIC STRIPE LF 6.3000 5,166.00 0.000 0 013 REMOVE ASPHALT CONCRETE DIKE LF 4.6900 63,784.00 0.000 0 014 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 20.1300 10,467.60 0.000 0 015 REMOVE CONCRETE CURB (LF) LF 8.6000 7,396.00 0.000 0 016 REMOVE CONCRETE ISLAND (PORTIONS) (CY) CY 811.5600 1,623.12 0.000 0 017 CLEARING AND GRUBBING (LS) LS 13,829.9200 13,829.92 0.350 4,840.47 0.350 4,840 018 ROADWAY EXCAVATION CY 177.0900 2,656.35 0.000 0 019 ROADWAY EXCAVATION (TYPE Z-2) CY 343.0700 44,599.10 0.000 0 (AERIALLY DEPOSITED LEAD) 020 LEAD COMPLIANCE PLAN LS 2,210.1500 2,210.15 0.500 1,105.08 0.500 1,105 021 ROCK BLANKET SQYD 451.3300 9,026.60 0.000 0 022 CHECK AND TEST EXISTING IRRIGATION LS 1,365.4200 1,365.42 0.000 0 FACILITIES PROGRAM CAS145 PAGE 2 DATE 10/23/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-250504 TIME 07:58 AM ESTIMATE NO. 02 BID OPENING 06/07/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/12 R.E. NAME: WANG, SIMON YEH-FU DATE OF THIS ESTIMATE 10/23/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 CLASS 3 AGGREGATE BASE (CY) CY 180.6400 9,393.28 0.000 0 024 LEAN CONCRETE BASE CY 284.8500 11,394.00 0.000 0 025 HOT MIX ASPHALT (TYPE A) TON 163.6500 27,820.50 0.000 0 026 MINOR HOT MIX ASPHALT TON 85.8800 13,740.80 0.000 0 027 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 3.7500 3,000.00 0.000 0 028 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 2.2400 25,760.00 0.000 0 029 MINOR CONCRETE (MINOR STRUCTURE) CY 1,302.0598 29,166.14 2.600 3,385.36 2.600 3,385 (F) 030 MINOR CONCRETE (CURB) (CY) CY 725.1700 12,327.89 0.000 0 031 GUARD RAILING DELINEATOR EA 9.5500 1,241.50 0.000 0 032 METAL BEAM GUARD RAILING (WOOD POST) LF 15.5700 179,055.00 8,740.900 136,095.81 8,740.900 136,095 033 METAL BEAM GUARD RAILING (7' WOOD POST) LF 30.3600 4,554.00 0.000 0 034 VEGETATION CONTROL (MINOR CONCRETE) SQYD 43.4600 257,717.80 1,774.500 77,119.77 1,774.500 77,119 035 DOUBLE THRIE BEAM BARRIER (WOOD POST) LF 55.6700 1,391.75 0.000 0 036 TRANSITION RAILING (TYPE WB) EA 2,171.8200 8,687.28 1.000 2,171.82 1.000 2,171 037 TRANSITION RAILING (TYPE SP) EA 3,985.3500 11,956.05 0.000 0 038 END CAP (TYPE A) EA 40.3000 201.50 2.000 80.60 2.000 80 039 END ANCHOR ASSEMBLY (TYPE SFT) EA 414.1700 5,384.21 3.000 1,242.51 3.000 1,242 040 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,257.0800 2,257.08 1.000 2,257.08 1.000 2,257 041 ALTERNATIVE FLARED TERMINAL SYSTEM EA 1,913.6100 21,049.71 3.000 5,740.83 3.000 5,740 042 CRASH CUSHION (TYPE CAT) EA 3,781.6600 3,781.66 0.000 0 043 CRASH CUSHION (TYPE CAT) BACKUP EA 115.5900 115.59 0.000 0 044 CONCRETE BARRIER (TYPE 60) LF 50.5800 77,893.20 0.000 0 045 CONCRETE BARRIER (TYPE 60C) LF 114.4000 51,480.00 0.000 0 046 PAINT TRAFFIC STRIPE (2-COAT) LF 3.1500 2,583.00 0.000 0 047 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,775.3500 1,775.35 0.150 266.30 0.150 266 SYSTEM ELEMENTS DURING CONSTRUCTION 048 MODIFY LIGHTING LS 40,687.5000 40,687.50 0.000 0 PROGRAM CAS145 PAGE 3 DATE 10/23/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-250504 TIME 07:58 AM ESTIMATE NO. 02 BID OPENING 06/07/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/12 R.E. NAME: WANG, SIMON YEH-FU DATE OF THIS ESTIMATE 10/23/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 256,267.95 259,851.26 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 818.47 818.47 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 257,086.42 260,669.73 049 MOBILIZATION LS 30,047.8800 30,047.88 0.950 28,545.49 0.950 28,545 ORIGINAL CONTRACT AMOUNT 1,203,676.65 TOTAL WORK COMPLETED 285,631.91 289,215.22 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 285,631.91 289,215.22 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 07/30/12 200 08/28/12 08/14/12 06/10/13 45 3 0 0 24% 23% PROGRESS IS SATISFACTORY WANG, SIMON YEH-FU RESIDENT ENGINEER PROGRAM CAS145 DATE 10/23/12