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 10/25/16 EST. NO. 009 TIME 10:07 AM R.E. NAME: WANG, PAUL 07-293804 --------------------------------------------------------------------------- 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 10/25/16 EST. NO. 009 TIME 10:07 AM R.E. NAME: WANG, PAUL 07-293804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/25/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-293804 TIME 10:07 AM ESTIMATE NO. 009 BID OPENING 07/28/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/16 R.E. NAME: WANG, PAUL DATE OF THIS ESTIMATE 10/25/16 LOCATION PROGRESS ESTIMATE 07-LA-110-8.6/14.0 ----------------- CROSSTOWN ELECTRICAL & DATA, LA COUNTY ON NORTHBOUND I-405 OFF INC. RAMP AT ARTESIA BLVD, SOUTHBOUND 5463 DIAZ ST. I-110 OFF RAMP AT PCH IRWINDALE CA 91706 FED. AID NO. N O N E RAMP/ARTERIAL SIGNALILIZED INTERSEC ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000 002 CONSTRUCTION AREA SIGNS LS 48,400.0000 48,400.00 0.800 38,720 003 TRAFFIC CONTROL SYSTEM LS 125,000.0000 125,000.00 0.750 93,750 004 JOB SITE MANAGEMENT LS 25,000.0000 25,000.00 0.700 17,500 005 PREPARE WATER POLLUTION CONTROL PROGRAM LS 8,000.0000 8,000.00 1.000 8,000 006 TEMPORARY COVER SQYD 10.0000 1,000.00 100.000 1,000 007 TEMPORARY DRAINAGE INLET PROTECTION EA 360.0000 1,800.00 5.000 1,800 008 TEMPORARY SILT FENCE LF 18.0000 3,600.00 200.000 3,600 009 TEMPORARY CONSTRUCTION ENTRANCE EA 2,900.0000 5,800.00 2.000 5,800 010 STREET SWEEPING LS 12,500.0000 12,500.00 0.800 10,000 011 TEMPORARY CONCRETE WASHOUT LS 7,000.0000 7,000.00 1.000 7,000 012 TREATED WOOD WASTE LB 20.0000 3,600.00 180.000 3,600 013 REMOVE THERMOPLASTIC TRAFFIC STRIPE EA 1.7400 6,403.20 3,680.000 6,403.20 3,680.000 6,403 014 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.3200 2,343.20 1,010.000 2,343.20 1,010.000 2,343 015 REMOVE PAVEMENT MARKER EA 2.3200 371.20 160.000 371.20 160.000 371 016 REMOVE ROADSIDE SIGN (WOOD POST) EA 92.8000 742.40 8.000 742.40 8.000 742 017 REMOVE ROADSIDE SIGN (METAL POST) EA 92.8000 185.60 2.000 185.60 2.000 185 018 REMOVE ROADSIDE SIGN EA 52.2000 261.00 5.000 261.00 5.000 261 (STRAP AND SADDLE BRACKET METHOD) 019 REMOVE SIGN PANEL EA 52.2000 52.20 1.000 52.20 1.000 52 020 REMOVE ASPHALT CONCRETE DIKE LF 11.6000 1,055.60 91.000 1,055 021 REMOVE CONCRETE BARRIER LF 200.0000 3,600.00 18.000 3,600 022 CLEARING AND GRUBBING (LS) LS 20,000.0000 20,000.00 1.000 20,000 PROGRAM CAS145 PAGE 2 DATE 10/25/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-293804 TIME 10:07 AM ESTIMATE NO. 009 BID OPENING 07/28/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/16 R.E. NAME: WANG, PAUL DATE OF THIS ESTIMATE 10/25/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ROADWAY EXCAVATION CY 365.0000 730.00 2.000 730 024 ROADWAY EXCAVATION (TYPE Z-2) CY 365.0000 13,870.00 38.000 13,870 (AERIALLY DEPOSITED LEAD) 025 STRUCTURE BACKFILL (SLURRY CEMENT) CY 2,495.0000 12,475.00 5.000 12,475 (F) 026 ROADSIDE CLEARING LS 12,939.0000 12,939.00 1.000 12,939 027 MAINTAIN EXISTING PLANTED AREAS LS 4,628.0000 4,628.00 1.000 4,628 028 CHECK AND TEST EXISTING IRRIGATION LS 2,387.0000 2,387.00 1.000 2,387 FACILITIES 029 CLASS 2 AGGREGATE BASE (CY) CY 568.0000 6,248.00 11.000 6,248 030 HOT MIX ASPHALT (TYPE A) TON 614.0000 10,438.00 17.000 10,438 031 PLACE HOT MIX ASPHALT SQYD 348.0000 12,876.00 37.000 12,876 (MISCELLANEOUS AREA) 032 60" CAST-IN-DRILLED-HOLE CONCRETE LF 1,218.0000 59,682.00 49.000 59,682 PILE (SIGN FOUNDATION) 033 FURNISH SIGN STRUCTURE (TRUSS) LB 3.4800 101,786.52 29,249.000 101,786 (F) 034 INSTALL SIGN STRUCTURE (TRUSS) LB 0.4600 13,454.54 29,249.000 13,454 (F) 035 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 19.7200 3,155.20 160.000 3,155.20 160.000 3,155 (0.063"-UNFRAMED) 036 ROADSIDE SIGN - ONE POST EA 336.0000 1,344.00 4.000 1,344.00 4.000 1,344 037 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 116.0000 3,016.00 26.000 3,016.00 26.000 3,016 METHOD) 038 INSTALL SIGN PANEL ON EXISTING FRAME EA 1,972.0000 1,972.00 1.000 1,972.00 1.000 1,972 039 FURNISH LAMINATED SIGN PANEL SQFT 29.0000 2,465.00 85.000 2,465.00 85.000 2,465 (1"-TYPE A) FOR RETROREFLECTIVE SHEETING (TYPE XI) 040 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 7.0000 595.00 85.000 595.00 85.000 595 041 TIMBER RETAINING WALL LF 460.0000 34,500.00 75.000 34,500 (F) 042 MINOR CONCRETE (MISCELLANEOUS CY 4,872.0000 2,436.00 0.500 2,436 CONSTRUCTION) 043 GUARD RAILING DELINEATOR EA 41.0000 902.00 22.000 902 044 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 40.0000 6,400.00 160.000 6,400 045 MIDWEST GUARDRAIL SYSTEM (7' WOOD POST) LF 50.0000 3,150.00 63.000 3,150 046 CONCRETE BARRIER (TYPE 50C MODIFIED) LF 19.5000 351.00 18.000 351 047 CABLE RAILING LF 191.0000 3,820.00 20.000 3,820 (F) 048 TYPE SRT-31 TERMINAL SYSTEM EA 2,668.0000 5,336.00 2.000 5,336 PROGRAM CAS145 PAGE 3 DATE 10/25/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-293804 TIME 10:07 AM ESTIMATE NO. 009 BID OPENING 07/28/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/16 R.E. NAME: WANG, PAUL DATE OF THIS ESTIMATE 10/25/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 049 END ANCHOR ASSEMBLY (TYPE SFT) EA 812.0000 2,436.00 3.000 2,436 050 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,668.0000 2,668.00 1.000 2,668 051 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.8500 4,384.50 2,370.000 4,384.50 2,370.000 4,384 052 THERMOPLASTIC PAVEMENT MARKING SQFT 5.8000 4,930.00 850.000 4,930.00 850.000 4,930 053 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 1,965.00 1,310.000 1,965.00 1,310.000 1,965 (BROKEN 17-7) 054 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.3200 348.00 150.000 348.00 150.000 348 055 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.8000 1,334.00 230.000 1,334.00 230.000 1,334 056 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 6,000.0000 6,000.00 0.700 4,200.00 0.700 4,200 SYSTEM ELEMENTS DURING CONSTRUCTION 057 MODIFY COMMUNICATION SYSTEM LS 830,000.0000 830,000.00 0.500 415,000 058 CHANGEABLE MESSAGE SIGN SYSTEM LS 95,500.0000 95,500.00 0.700 66,850 (LOCATION HA111) 059 CHANGEABLE MESSAGE SIGN SYSTEM AND LS 169,000.0000 169,000.00 0.600 101,400 CLOSED CIRCUIT TELEVISION CAMERA SYSTEM (LOCATION HA126) 060 CABLE NODE (LOCATION HA138) LS 32,000.0000 32,000.00 0.500 16,000 061 WORK AT LOS ANGELES AIRPORT HUB BUILDING LS 8,400.0000 8,400.00 0.000 0 062 WORK AT EAST LOS ANGELES HUB BUILDING LS 8,400.0000 8,400.00 0.000 0 063 WORK AT LOS ANGELES REGIONAL LS 10,000.0000 10,000.00 0.000 0 TRANSPORTATION MANAGEMENT CENTER 064 MODIFY RAMP METERING SYSTEM LS 142,000.0000 142,000.00 0.320 45,440.00 1.000 142,000 065 SYSTEM TESTING AND DOCUMENTATION LS 63,400.0000 63,400.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 10/25/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-293804 TIME 10:07 AM ESTIMATE NO. 009 BID OPENING 07/28/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/16 R.E. NAME: WANG, PAUL DATE OF THIS ESTIMATE 10/25/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 85,507.50 1,315,256.16 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 85,507.50 1,315,256.16 066 MOBILIZATION LS 180,000.0000 180,000.00 1.000 180,000 ORIGINAL CONTRACT AMOUNT 2,165,436.16 TOTAL WORK COMPLETED 85,507.50 1,495,256.16 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 85,507.50 1,495,256.16 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 09/23/15 250 10/08/15 10/08/15 02/23/17 171 89 0 0 69% 68% PROGRESS IS SATISFACTORY WANG, PAUL RESIDENT ENGINEER PROGRAM CAS145 DATE 10/25/16