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 03/24/14 EST. NO.09 TIME 10:25 AM R.E. NAME: TIEU, FRED 07-252614 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 003 0025 6,798.90 E.W. @ F.A.(+) 112213 N 0013.1 6,798.90 TOTAL THIS ESTIMATE 106,182.78 TOTAL PREVIOUS ESTIMATE 112,981.68 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 03/24/14 EST. NO.09 TIME 10:25 AM R.E. NAME: TIEU, FRED 07-252614 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 03/24/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-252614 TIME 10:25 AM ESTIMATE NO. 09 BID OPENING 11/08/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/14 R.E. NAME: TIEU, FRED DATE OF THIS ESTIMATE 03/24/14 LOCATION PROGRESS ESTIMATE 07-LA-5-C43.9/C46.4 ----------------- SECURITY PAVING COMPANY INC IN LOS ANGELES COUNTY IN AND NEAR P O BOX 1489 LOS ANGELES FROM SAN FERNANDO ROAD SUN VALLEY CA 913532617 OVERHEAD TO 0.2 MILE SOUTH OF WELDON CANYON OVERCROSSING FED. AID NO. IM-005 -3(81) ROADWAY REHABILITATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 1,500.0000 1,500.00 0.250 375 002 CONSTRUCTION SITE MANAGEMENT LS 12,500.0000 12,500.00 0.090 1,125.00 0.180 2,250 003 PREPARE WATER POLLUTION CONTROL LS 1,500.0000 1,500.00 0.750 1,125 PROGRAM 004 TEMPORARY DRAINAGE INLET PROTECTION EA 750.0000 750.00 5.000 3,750.00 15.000 11,250 005 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 7,500.0000 7,500.00 0.090 675.00 0.180 1,350 006 TIME-RELATED OVERHEAD (WDAY) WDAY 1,565.0000 359,950.00 206.000 322,390 007 CONSTRUCTION AREA SIGNS LS 8,000.0000 8,000.00 0.050 400.00 0.500 4,000 008 TRAFFIC CONTROL SYSTEM LS 525,000.0000 525,000.00 0.090 47,250.00 0.180 94,500 009 REPLACE UNDERLYING BASE CY 400.0000 344,000.00 116.680 46,672.00 526.010 210,404 010 REMOVE PAVEMENT MARKER EA 2.0000 11,720.00 0.000 0 011 REMOVE ASPHALT CONCRETE DIKE LF 2.0000 50,600.00 0.000 0 012 REMOVE CONCRETE PAVEMENT (CY) CY 22.0000 117,260.00 1,128.770 24,832.94 1,906.820 41,950 013 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.5500 64,170.00 0.000 0 014 ROADWAY EXCAVATION CY 40.2500 539,350.00 2,145.260 86,346.72 3,332.640 134,138 015 LEAD COMPLIANCE PLAN LS 3,000.0000 3,000.00 1.000 3,000 016 CLASS 3 AGGREGATE BASE (CY) CY 60.0000 174,600.00 552.570 33,154.20 552.570 33,154 017 LEAN CONCRETE BASE RAPID SETTING CY 385.0000 854,700.00 351.960 135,504.60 351.960 135,504 018 HOT MIX ASPHALT (TYPE A) TON 81.3500 258,693.00 0.000 0 019 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 95.8500 339,309.00 0.000 0 020 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 1.7500 9,555.00 0.000 0 021 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.7500 1,785.00 0.000 0 022 PLACE HOT MIX ASPHALT DIKE (TYPE D) LF 1.7500 27,825.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 03/24/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-252614 TIME 10:25 AM ESTIMATE NO. 09 BID OPENING 11/08/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/14 R.E. NAME: TIEU, FRED DATE OF THIS ESTIMATE 03/24/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.7500 5,162.50 0.000 0 024 TACK COAT TON 650.0000 13,000.00 0.000 0 025 PRECAST PRESTRESSED CONCRETE PAVEMENT CY 878.0000 4,565,600.00 905.040 794,625.12 905.040 794,625 026 INDIVIDUAL SLAB REPLACEMENT CY 870.0000 1,157,100.00 218.260 189,886.20 983.190 855,375 (PRECAST CONCRETE PANELS) 027 JOINTED PLAIN CONCRETE PAVEMENT CY 529.0000 491,970.00 0.000 0 (ROLLER COMPACTED CONCRETE) 028 SEAL PAVEMENT JOINT LF 8.5000 192,100.00 0.000 0 029 SEAL ISOLATION JOINT LF 18.0000 194,400.00 0.000 0 030 DOWEL BAR (DRILL AND BOND) EA 18.0000 7,200.00 0.000 0 031 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 463.0000 185,200.00 68.200 31,576.60 85.400 39,540 032 REPAIR SPALLED JOINTS, SQYD 1,200.0000 19,200.00 0.000 0 POLYESTER GROUT 033 GRIND EXISTING CONCRETE SQYD 4.5000 391,500.00 0.000 0 PAVEMENT 034 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5300 58,830.00 0.000 0 035 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.9500 10,070.00 0.000 0 036 THERMOPLASTIC PAVEMENT MARKING SQFT 5.2500 12,915.00 0.000 0 037 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.6500 8,665.50 0.000 0 038 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.7000 10,212.00 0.000 0 039 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 550.0000 550.00 0.090 49.50 0.180 99 SYSTEM ELEMENTS DURING CONSTRUCTION 040 MODIFY TRAFFIC MONITORING STATION LS 7,600.0000 7,600.00 0.000 0 041 MODIFY RAMP METERING SYSTEM LS 7,600.0000 7,600.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 03/24/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-252614 TIME 10:25 AM ESTIMATE NO. 09 BID OPENING 11/08/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/14 R.E. NAME: TIEU, FRED DATE OF THIS ESTIMATE 03/24/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,395,847.88 2,685,031.22 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 6,798.90 112,981.68 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,402,646.78 2,798,012.90 042 MOBILIZATION LS 175,000.0000 175,000.00 0.950 166,250 ORIGINAL CONTRACT AMOUNT 11,227,142.00 TOTAL WORK COMPLETED 1,402,646.78 2,964,262.90 MATERIALS ON HAND ON SITE 1,081,945.62 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,402,646.78 4,046,208.52 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 01/10/13 230 01/21/14 04/10/13 08/06/14 92 143 0 0 26% 40% PROGRESS IS SATISFACTORY TIEU, FRED RESIDENT ENGINEER PROGRAM CAS145 DATE 03/24/14