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 12/20/13 EST. NO.15 TIME 01:29 PM 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 --------------------------------------------------------------------------- 005 0029 2,742.82 E.W. @ F.A.(+) 092513 N 47.0 0 2,742.82 TOTAL THIS ESTIMATE 216,909.09 TOTAL PREVIOUS ESTIMATE 219,651.91 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 12/20/13 EST. NO.15 TIME 01:29 PM 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 12/20/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-250504 TIME 01:29 PM ESTIMATE NO. 15 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 12/20/13 R.E. NAME: WANG, SIMON YEH-FU DATE OF THIS ESTIMATE 12/20/13 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 1.000 5,000 002 PREPARE WATER POLLUTION CONTROL LS 1,441.5900 1,441.59 1.000 1,441 PROGRAM 003 TEMPORARY SILT FENCE LF 1.9400 4,132.20 2,125.000 4,122 004 TEMPORARY DRAINAGE INLET PROTECTION EA 257.8300 8,508.39 30.000 7,734 005 STREET SWEEPING LS 4,996.3500 4,996.35 1.000 4,996 006 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 697.0300 697.03 1.000 697 007 CONSTRUCTION AREA SIGNS LS 7,166.6200 7,166.62 0.750 5,374 008 TRAFFIC CONTROL SYSTEM LS 116,200.7800 116,200.78 1.000 116,200 009 TEMPORARY RAILING (TYPE K) LF 15.3100 46,848.60 3,680.000 56,340 010 TEMPORARY CRASH CUSHION MODULE EA 103.4800 4,346.16 56.000 5,794 011 REMOVE METAL BEAM GUARD RAILING LF 5.1000 7,752.00 1,694.000 8,639 012 REMOVE PAINTED TRAFFIC STRIPE LF 6.3000 5,166.00 815.000 5,134 013 REMOVE ASPHALT CONCRETE DIKE LF 4.6900 63,784.00 13,425.000 62,963 014 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 20.1300 10,467.60 513.000 10,326 015 REMOVE CONCRETE CURB (LF) LF 8.6000 7,396.00 657.000 5,650 016 REMOVE CONCRETE ISLAND (PORTIONS) (CY) CY 811.5600 1,623.12 2.000 1,623 017 CLEARING AND GRUBBING (LS) LS 13,829.9200 13,829.92 1.000 13,829 018 ROADWAY EXCAVATION CY 177.0900 2,656.35 15.000 2,656 019 ROADWAY EXCAVATION (TYPE Z-2) CY 343.0700 44,599.10 162.500 55,748 (AERIALLY DEPOSITED LEAD) 020 LEAD COMPLIANCE PLAN LS 2,210.1500 2,210.15 1.000 2,210 021 ROCK BLANKET SQYD 451.3300 9,026.60 20.000 9,026 022 CHECK AND TEST EXISTING IRRIGATION LS 1,365.4200 1,365.42 0.700 955 FACILITIES PROGRAM CAS145 PAGE 2 DATE 12/20/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-250504 TIME 01:29 PM ESTIMATE NO. 15 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 12/20/13 R.E. NAME: WANG, SIMON YEH-FU DATE OF THIS ESTIMATE 12/20/13 ------------------------------------------------------------------------------------------------------------------------------------ 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 52.000 9,393 024 LEAN CONCRETE BASE CY 284.8500 11,394.00 40.000 11,394 025 HOT MIX ASPHALT (TYPE A) TON 163.6500 27,820.50 177.150 28,990 026 MINOR HOT MIX ASPHALT TON 85.8800 13,740.80 196.920 16,911 027 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 3.7500 3,000.00 918.000 3,442 028 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 2.2400 25,760.00 13,033.000 29,193 029 MINOR CONCRETE (MINOR STRUCTURE) CY 1,302.0598 29,166.14 22.400 29,166 (F) 030 MINOR CONCRETE (CURB) (CY) CY 725.1700 12,327.89 6.200 4,496 031 GUARD RAILING DELINEATOR EA 9.5500 1,241.50 103.000 983 032 METAL BEAM GUARD RAILING (WOOD POST) LF 15.5700 179,055.00 12,690.000 197,583 033 METAL BEAM GUARD RAILING (7' WOOD POST) LF 30.3600 4,554.00 250.000 7,590 034 VEGETATION CONTROL (MINOR CONCRETE) SQYD 43.4600 257,717.80 4,435.190 192,753 035 DOUBLE THRIE BEAM BARRIER (WOOD POST) LF 55.6700 1,391.75 25.000 1,391 036 TRANSITION RAILING (TYPE WB) EA 2,171.8200 8,687.28 4.000 8,687 037 TRANSITION RAILING (TYPE SP) EA 3,985.3500 11,956.05 3.000 11,956 038 END CAP (TYPE A) EA 40.3000 201.50 6.000 241 039 END ANCHOR ASSEMBLY (TYPE SFT) EA 414.1700 5,384.21 11.000 4,555 040 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,257.0800 2,257.08 1.000 2,257 041 ALTERNATIVE FLARED TERMINAL SYSTEM EA 1,913.6100 21,049.71 11.000 21,049 042 CRASH CUSHION (TYPE CAT) EA 3,781.6600 3,781.66 1.000 3,781 043 CRASH CUSHION (TYPE CAT) BACKUP EA 115.5900 115.59 1.000 115 044 CONCRETE BARRIER (TYPE 60) LF 50.5800 77,893.20 1,463.000 73,998 045 CONCRETE BARRIER (TYPE 60C) LF 114.4000 51,480.00 428.000 48,963 046 PAINT TRAFFIC STRIPE (2-COAT) LF 3.1500 2,583.00 815.000 2,567 047 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,775.3500 1,775.35 0.500 887 SYSTEM ELEMENTS DURING CONSTRUCTION 048 MODIFY LIGHTING LS 40,687.5000 40,687.50 0.542 22,052 PROGRAM CAS145 PAGE 3 DATE 12/20/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-250504 TIME 01:29 PM ESTIMATE NO. 15 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 12/20/13 R.E. NAME: WANG, SIMON YEH-FU DATE OF THIS ESTIMATE 12/20/13 ------------------------------------------------------------------------------------------------------------------------------------ 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 1,120,873.03 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 2,742.82 219,651.91 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 2,742.82 1,340,524.94 049 MOBILIZATION LS 30,047.8800 30,047.88 1.000 30,047 ORIGINAL CONTRACT AMOUNT 1,203,676.65 TOTAL WORK COMPLETED 2,742.82 1,370,572.82 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 2,742.82 1,370,572.82 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 02/28/14 293 43 0 0 90% 100% PROGRESS IS SATISFACTORY CCO PENDING WANG, SIMON YEH-FU RESIDENT ENGINEER PROGRAM CAS145 DATE 12/20/13