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 04/22/14 EST. NO.07 TIME 09:00 AM R.E. NAME: TIEU, FRED 07-252634 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- *** THERE ARE NO EXTRA WORK PAYMENTS THIS ESTIMATE *** 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 04/22/14 EST. NO.07 TIME 09:00 AM R.E. NAME: TIEU, FRED 07-252634 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION NOV MISSING PAYROLLS -9,000.00 03 NOV MISSING PAYROLLS 9,000.00 04 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 04/22/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-252634 TIME 09:00 AM ESTIMATE NO. 07 BID OPENING 05/02/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/14 R.E. NAME: TIEU, FRED DATE OF THIS ESTIMATE 04/22/14 LOCATION PROGRESS ESTIMATE 07-LA-5-R45.4/R59.7 ----------------- C A RASMUSSEN, INC IN LOS ANGELES COUNTY IN LOS 28548 LIVINGSTON AVE ANGELES AND SANTA CLARITA FROM VALENCIA CA 91355 0.2 MILE SOUTH OF 5/14 SEPARATION TO 0.2 MILE NORTH OF LAKE HUGHES ROAD UNDERCROSSING FED. AID NO. ACIM-053(80)E ROADWAY REHABILITATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,200.0000 1,200.00 1.000 1,200 002 CONSTRUCTION SITE MANAGEMENT LS 2,200.0000 2,200.00 0.100 220.00 0.850 1,870 003 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 1,200.0000 1,200.00 0.250 300 004 TIME-RELATED OVERHEAD (WDAY) WDAY 1,500.0000 375,000.00 18.000 27,000.00 130.000 195,000 005 CONSTRUCTION AREA SIGNS LS 10,000.0000 10,000.00 0.850 8,500 006 TRAFFIC CONTROL SYSTEM LS 250,000.0000 250,000.00 0.050 12,500.00 0.900 225,000 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 750.0000 750.00 1.000 750 008 TEMPORARY DRAINAGE INLET PROTECTION EA 150.0000 900.00 6.000 900 009 TEMPORARY CONCRETE WASHOUT LS 12,500.0000 12,500.00 0.050 625.00 0.950 11,875 010 REMOVE PAVEMENT MARKER EA 0.8000 10,080.00 1,055.000 844.00 12,237.000 9,789 011 REMOVE ASPHALT CONCRETE DIKE LF 1.2000 30,000.00 720.000 864.00 23,970.000 28,764 012 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.3000 668,200.00 37,877.330 49,240.53 401,866.010 522,425 013 REMOVE CONCRETE (MISCELLANEOUS) (CY) CY 76.0000 15,200.00 91.000 6,916 014 ROADWAY EXCAVATION CY 55.0000 74,250.00 603.000 33,165.00 694.000 38,170 015 ROCK BLANKET SQYD 430.0000 2,150.00 0.000 0 016 CLASS 3 AGGREGATE BASE (CY) CY 53.0000 22,790.00 197.000 10,441.00 197.000 10,441 017 LEAN CONCRETE BASE RAPID SETTING CY 280.0000 70,000.00 144.080 40,342.40 144.080 40,342 018 HOT MIX ASPHALT (TYPE C) TON 68.0000 1,836,000.00 4,387.570 298,354.76 16,555.360 1,125,764 019 HOT MIX ASPHALT TON 68.0000 1,944,800.00 28,600.000 1,944,800 020 DATA CORE LS 2,600.0000 2,600.00 0.000 0 021 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.7000 34,680.00 0.000 0 022 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.7000 7,820.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 04/22/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-252634 TIME 09:00 AM ESTIMATE NO. 07 BID OPENING 05/02/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/14 R.E. NAME: TIEU, FRED DATE OF THIS ESTIMATE 04/22/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TACK COAT TON 1,400.0000 113,400.00 12.650 17,710.00 142.120 198,968 024 JOINTED PLAIN CONCRETE PAVEMENT CY 520.0000 244,400.00 270.000 140,400.00 270.000 140,400 (RAMP TERMINI WITH RAPID STRENGTH CONCRETE) 025 SEAL PAVEMENT JOINT LF 4.0000 26,000.00 0.000 0 026 DOWEL BAR (DRILL AND BOND) EA 9.8000 180,320.00 18,268.000 179,026 027 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 430.0000 2,433,800.00 6,683.000 2,873,690 028 GRIND EXISTING CONCRETE SQYD 7.3000 167,900.00 0.000 0 PAVEMENT 029 MINOR CONCRETE (CURB AND GUTTER) CY 230.0000 41,400.00 0.000 0 030 MINOR CONCRETE (CURB, SIDEWALK AND CY 290.0000 26,390.00 91.000 26,390 CURB RAMP) 031 CURB RAMP DETECTABLE WARNING SURFACE SQFT 44.0000 4,840.00 110.000 4,840 032 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5200 172,640.00 0.000 0 033 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 7,130.00 0.000 0 034 THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 34,100.00 0.000 0 035 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4200 30,492.00 0.000 0 (BROKEN 36-12) 036 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4200 6,300.00 0.000 0 (BROKEN 17-7) 037 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.2000 7,824.00 0.000 0 038 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.8000 21,896.00 0.000 0 039 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 0.700 350 SYSTEM ELEMENTS DURING CONSTRUCTION 040 MODIFY RAMP METERING SYSTEM LS 41,000.0000 41,000.00 0.000 0 041 MODIFY SIGNAL AND LIGHTING LS 27,000.0000 27,000.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 04/22/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-252634 TIME 09:00 AM ESTIMATE NO. 07 BID OPENING 05/02/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/14 R.E. NAME: TIEU, FRED DATE OF THIS ESTIMATE 04/22/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 631,706.69 7,596,472.69 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 76,816.66 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 631,706.69 7,673,289.35 042 MOBILIZATION LS 493,000.0000 493,000.00 1.000 493,000 ORIGINAL CONTRACT AMOUNT 9,452,652.00 TOTAL WORK COMPLETED 631,706.69 8,166,289.35 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 631,706.69 8,166,289.35 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 06/27/13 250 09/24/13 08/21/13 10/08/14 130 32 0 0 81% 52% PROGRESS IS SATISFACTORY TIEU, FRED RESIDENT ENGINEER PROGRAM CAS145 DATE 04/22/14