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 05/20/15 EST. NO. 018 TIME 08:32 AM R.E. NAME: WANG, SIMON YEH-FU 07-258804 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 004 0012 287.50 E.W. @ F.A.(+) 100313 N 101777 0013 287.50 101013 N 101779 0014 287.50 101713 N 101781 0015 287.50 102513 N 101782 0016 287.50 110113 N 101783 0017 287.50 110813 N 101785 0018 287.50 111513 N 101787 0019 287.50 112213 N 101788 0020 287.50 112913 N 101789 0021 287.50 120613 N 101790 0022 287.50 121313 N 101791 0023 287.50 122013 N 101793 0024 287.50 122813 N 101794 009 0001 -19,000.00 A.C. @ L.S.(-) 051415 N 1 0 0002 3,049.88 E.W. @ F.A.(+) 123013 N CCO9#1 0003 4,491.04 123113 N 1231#2 0004 4,409.46 011514 N CCO9#3 0005 4,409.46 011614 N CCO9#4 0006 2,992.13 011714 N CCO9#5 0008 4,627.57 012114 N CCO9#6 0009 4,471.58 012214 N CCO9#7 0010 3,209.79 012314 N CCO9#8 0011 6,845.52 012414 N CCO9#9 0012 7,755.30 020514 N CCO910 011 0001 13,330.00 A.C. @ L.S.(+) 050615 N 1 0 44,329.23 TOTAL THIS ESTIMATE 144,680.00 TOTAL PREVIOUS ESTIMATE 189,009.23 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 05/20/15 EST. NO. 018 TIME 08:32 AM R.E. NAME: WANG, SIMON YEH-FU 07-258804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 05/20/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-258804 TIME 08:32 AM ESTIMATE NO. 018 BID OPENING 02/28/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/11/15 R.E. NAME: WANG, SIMON YEH-FU DATE OF THIS ESTIMATE 05/20/15 LOCATION SEMI-FINAL ESTIMATE 07-LA-5-53.6/56.3 ------------------- WESTCOAST PUBLIC WORK INC IN LOS ANGELES COUNTY AT VARIOUS 20058 VENTURA BLVD #318 LOCATIONS WOODLAND HILLS CA 91364 FED. AID NO. ACST-X037(162)E ,P-X037(162)E CONSTRUCT SLOPE PAVING AND DRAINAGE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 20,000.0000 20,000.00 1.000 20,000 002 CONSTRUCTION SITE MANAGEMENT LS 31,190.0000 31,190.00 1.000 31,190 003 CONSTRUCTION AREA SIGNS LS 35,000.0000 35,000.00 1.000 35,000 004 TRAFFIC CONTROL SYSTEM LS 50,000.0000 50,000.00 1.000 50,000 005 PREPARE STORM WATER POLLUTION PREVENTION LS 5,000.0000 5,000.00 1.000 5,000 PLAN 006 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 0.000 0 007 TEMPORARY DRAINAGE INLET PROTECTION EA 20.0000 200.00 10.000 200 008 TEMPORARY FIBER ROLL LF 0.5000 505.00 500.000 250 009 TEMPORARY SILT FENCE LF 0.2000 400.00 0.000 0 010 STREET SWEEPING LS 500.0000 500.00 1.000 500 011 TEMPORARY CONCRETE WASHOUT LS 500.0000 500.00 1.000 500 012 REMOVE PIPE (LF) LF 5.0000 450.00 80.000 400 013 RECONSTRUCT CHAIN LINK FENCE LF 29.0000 28,710.00 1,022.000 29,638 014 RELOCATE ROADSIDE SIGN-TWO POST EA 150.0000 150.00 1.000 150 015 REMOVE CONCRETE (CHANNEL) CY 100.0000 2,700.00 27.000 2,700 016 CLEARING AND GRUBBING (LS) LS 7,840.0000 7,840.00 1.000 7,840 017 ROADWAY EXCAVATION CY 70.0000 42,000.00 600.000 42,000 018 ROADWAY EXCAVATION (TYPE Z-2) CY 150.0000 4,500.00 30.000 4,500 (AERIALLY DEPOSITED LEAD) 019 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 020 DITCH EXCAVATION CY 45.0000 1,305.00 14.000 630 021 IMPORTED BORROW (CY) CY 46.0000 2,530.00 12.000 552 022 HIGHWAY PLANTING LS 14,000.0000 14,000.00 1.000 14,000 PROGRAM CAS145 PAGE 2 DATE 05/20/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-258804 TIME 08:32 AM ESTIMATE NO. 018 BID OPENING 02/28/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/11/15 R.E. NAME: WANG, SIMON YEH-FU DATE OF THIS ESTIMATE 05/20/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ROCK BLANKET SQYD 135.0000 243,000.00 -160.000 -21,600.00 1,598.200 215,757 024 COMPOST (INCORPORATE) SQYD 1.0000 1,200.00 1,200.000 1,200 025 EROSION CONTROL (HYDROSEED) (SQFT) SQFT 0.0600 3,360.00 56,000.000 3,360 026 PLANT ESTABLISHMENT WORK LS 3,000.0000 3,000.00 1.000 3,000 027 IRRIGATION SYSTEM LS 5,000.0000 5,000.00 1.000 5,000 028 CLASS 3 AGGREGATE BASE (CY) CY 46.0000 920.00 20.000 920 029 LEAN CONCRETE BASE CY 500.0000 5,000.00 15.000 7,500 030 CEMENT TREATED PERMEABLE BASE CY 78.0000 21,840.00 280.000 21,840 031 CLASS D AGGREGATE BASE CY 70.0000 19,600.00 280.000 19,600 032 HOT MIX ASPHALT (TYPE A) TON 150.0000 5,400.00 36.000 5,400 033 PLACE HOT MIX ASPHALT SQYD 83.0000 498.00 0.000 0 (MISCELLANEOUS AREA) 034 SOIL NAIL LF 26.0000 85,800.00 1,780.000 46,280 035 SHOTCRETE CY 560.0000 100,800.00 216.630 121,312 036 18" CORRUGATED STEEL PIPE (.064" THICK) LF 58.0000 5,220.00 80.000 4,640 037 ROCK SLOPE PROTECTION CY 680.0000 21,080.00 31.000 21,080 (NO. 3, METHOD B) (CY) 038 SLOPE PAVING (CONCRETE) CY 601.0000 534,890.00 1,067.630 641,645 039 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 10.0000 210.00 21.000 210 040 MINOR CONCRETE (MISCELLANEOUS CY 580.0000 45,240.00 45.000 26,100 CONSTRUCTION) 041 CONCRETE BARRIER (TYPE 736B) LF 60.0000 3,720.00 62.000 3,720 042 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 1.000 500 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 05/20/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-258804 TIME 08:32 AM ESTIMATE NO. 018 BID OPENING 02/28/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/11/15 R.E. NAME: WANG, SIMON YEH-FU DATE OF THIS ESTIMATE 05/20/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION -21,600.00 1,394,115.43 ADJUSTMENT OF COMPENSATION -5,670.00 93,478.20 EXTRA WORK 49,999.23 95,531.03 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 22,729.23 1,583,124.66 043 MOBILIZATION LS 8,225.0000 8,225.00 1.000 8,225 ORIGINAL CONTRACT AMOUNT 1,363,983.00 TOTAL WORK COMPLETED 22,729.23 1,591,349.66 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 22,729.23 1,591,349.66 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 05/01/13 370 07/15/13 05/16/13 03/11/15 370 80 0 0 100% 100% WANG, SIMON YEH-FU RESIDENT ENGINEER PROGRAM CAS145 DATE 05/20/15