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 03/22/12 EST. NO.01 TIME 09:06 AM R.E. NAME: WANG, SIMON 07-293904 --------------------------------------------------------------------------- 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 03/22/12 EST. NO.01 TIME 09:06 AM R.E. NAME: WANG, SIMON 07-293904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 03/22/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-293904 TIME 09:06 AM ESTIMATE NO. 01 BID OPENING 02/29/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/12 R.E. NAME: WANG, SIMON DATE OF THIS ESTIMATE 03/22/12 LOCATION PROGRESS ESTIMATE 07-LA-60-7.7/ .0 ----------------- ORTIZ ENTERPRISES INCORPORATED IN LA COUNTY NO ROUTE 60 AT PARAMOU 6 CUSHING WAY SUITE 200 NT BOULEVARD OVERCROSSING (BRIDGE IRVINE CA 92618 53-1910) FED. AID NO. N O N E BRIDGE REPLACEMENT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 5,000.0000 5,000.00 0.182 910.00 0.182 910.00 002 PREPARE WATER POLLUTION CONTROL LS 12,000.0000 12,000.00 0.500 6,000.00 0.500 6,000.00 PROGRAM 003 TEMPORARY EROSION CONTROL BLANKET SQYD 5.0000 4,500.00 0.000 0.00 004 TEMPORARY FIBER ROLL LF 3.0000 3,000.00 0.000 0.00 005 TEMPORARY SILT FENCE LF 2.0000 1,400.00 0.000 0.00 006 TEMPORARY GRAVEL BAG BERM LF 4.0000 4,000.00 0.000 0.00 007 TEMPORARY CONSTRUCTION ENTRANCE EA 10,000.0000 20,000.00 0.000 0.00 008 TEMPORARY COVER SQYD 3.0000 1,800.00 400.000 1,200.00 400.000 1,200.00 009 TEMPORARY DRAINAGE INLET PROTECTION EA 500.0000 3,000.00 0.000 0.00 010 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 6,000.0000 6,000.00 0.000 0.00 011 TIME-RELATED OVERHEAD (WDAY) WDAY 2,200.0000 242,000.00 20.000 44,000.00 20.000 44,000.00 012 CONSTRUCTION AREA SIGNS LS 25,000.0000 25,000.00 0.500 12,500.00 0.500 12,500.00 013 TRAFFIC CONTROL SYSTEM LS 100,000.0000 100,000.00 0.192 19,200.00 0.192 19,200.00 014 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 015 CHANNELIZER (SURFACE MOUNTED) EA 50.0000 500.00 10.000 500.00 10.000 500.00 016 TEMPORARY TERMINAL SECTION (TYPE K) EA 2,500.0000 2,500.00 1.000 2,500.00 1.000 2,500.00 017 TEMPORARY RAILING (TYPE K) LF 17.0000 13,940.00 1,695.000 28,815.00 1,695.000 28,815.00 018 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 019 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 4.0000 8,800.00 760.000 3,040.00 760.000 3,040.00 STRIPE (HAZARDOUS WASTE) 020 REMOVE CHAIN LINK FENCE LF 8.0000 1,200.00 0.000 0.00 021 REMOVE PAINTED TRAFFIC STRIPE LF 1.0000 2,600.00 2,185.000 2,185.00 2,185.000 2,185.00 022 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 4,380.00 2,031.000 2,031.00 2,031.000 2,031.00 PROGRAM CAS145 PAGE 2 DATE 03/22/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-293904 TIME 09:06 AM ESTIMATE NO. 01 BID OPENING 02/29/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/12 R.E. NAME: WANG, SIMON DATE OF THIS ESTIMATE 03/22/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.7500 1,787.50 0.000 0.00 024 REMOVE PAVEMENT MARKER EA 1.0000 3,080.00 547.000 547.00 547.000 547.00 025 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 026 REMOVE PIPE (LF) LF 25.0000 13,500.00 0.000 0.00 027 REMOVE INLET EA 700.0000 1,400.00 0.000 0.00 028 MODIFY INLET EA 1,200.0000 1,200.00 0.000 0.00 029 REMOVE CONCRETE (LF) LF 90.0000 5,220.00 0.000 0.00 030 REMOVE CONCRETE BARRIER LF 13.0000 10,400.00 700.000 9,100.00 700.000 9,100.00 031 BRIDGE REMOVAL LS 35,000.0000 35,000.00 0.800 28,000.00 0.800 28,000.00 032 ROADWAY EXCAVATION CY 80.0000 47,200.00 75.000 6,000.00 75.000 6,000.00 033 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 1.000 2,000.00 1.000 2,000.00 034 STRUCTURE EXCAVATION (BRIDGE) CY 24.0000 71,592.00 1,324.000 31,776.00 1,324.000 31,776.00 (F) 035 STRUCTURE BACKFILL (BRIDGE) CY 40.0000 86,240.00 0.000 0.00 (F) 036 HIGHWAY PLANTING LS 14,000.0000 14,000.00 0.000 0.00 037 PLANT ESTABLISHMENT WORK LS 7,500.0000 7,500.00 0.000 0.00 038 MAINTAIN EXISTING IRRIGATION FACILITIES LS 5,000.0000 5,000.00 0.182 910.00 0.182 910.00 039 IRRIGATION SYSTEM LS 25,000.0000 25,000.00 0.000 0.00 040 CLASS 3 AGGREGATE BASE (CY) CY 39.0000 12,090.00 0.000 0.00 041 LEAN CONCRETE BASE RAPID SETTING CY 198.0000 35,640.00 0.000 0.00 042 HOT MIX ASPHALT (TYPE A) TON 132.0000 30,360.00 0.000 0.00 043 TACK COAT TON 7,000.0000 2,100.00 0.000 0.00 044 JOINTED PLAIN CONCRETE PAVEMENT CY 434.0000 52,080.00 0.000 0.00 (RAPID STRENGTH CONCRETE) 045 SEAL PAVEMENT JOINT LF 20.0000 3,600.00 0.000 0.00 046 SEAL ISOLATION JOINT LF 26.0000 5,460.00 0.000 0.00 047 REPAIR SPALLED JOINTS, SQYD 2,500.0000 6,250.00 0.000 0.00 POLYESTER GROUT 048 FURNISH STEEL PILING (HP 14 X 89) LF 49.0000 366,814.00 1,389.340 68,077.66 1,389.340 68,077.66 049 DRIVE STEEL PILE (HP 14 X 89) EA 1,700.0000 311,100.00 32.000 54,400.00 32.000 54,400.00 PROGRAM CAS145 PAGE 3 DATE 03/22/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-293904 TIME 09:06 AM ESTIMATE NO. 01 BID OPENING 02/29/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/12 R.E. NAME: WANG, SIMON DATE OF THIS ESTIMATE 03/22/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 050 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 250.0000 132,000.00 0.000 0.00 (F) 051 STRUCTURAL CONCRETE, BRIDGE CY 347.0000 576,367.00 0.000 0.00 (F) 052 STRUCTURAL CONCRETE, APPROACH SLAB CY 760.0000 54,720.00 0.000 0.00 (F) (TYPE EQ) 053 MINOR CONCRETE (MINOR STRUCTURE) CY 920.0000 6,624.00 0.000 0.00 (F) 054 FURNISH PRECAST PRESTRESSED CONCRETE EA 27,700.0000 941,800.00 0.000 0.00 BULB-TEE GIRDER (120'-130') 055 ERECT PRECAST PRESTRESSED CONCRETE EA 1,500.0000 51,000.00 0.000 0.00 GIRDER 056 JOINT SEAL (MR 1 1/2") LF 70.0000 18,200.00 0.000 0.00 057 BAR REINFORCING STEEL (BRIDGE) LB 0.7900 526,650.34 0.000 0.00 (F) 058 HEADED BAR REINFORCEMENT EA 14.0000 5,040.00 0.000 0.00 (F) 059 FURNISH SIGN STRUCTURE (BRIDGE MOUNTED LB 5.0000 39,310.00 0.000 0.00 (F) WITH WALKWAY) 060 INSTALL SIGN STRUCTURE (BRIDGE MOUNTED LB 2.0000 15,724.00 0.000 0.00 (F) WITH WALKWAY) 061 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 25.0000 10,250.00 0.000 0.00 062 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.0000 256.00 0.000 0.00 (0.063"-UNFRAMED) 063 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.0000 256.00 0.000 0.00 (0.080"-UNFRAMED) 064 ROADSIDE SIGN - ONE POST EA 350.0000 1,400.00 0.000 0.00 065 3" PLASTIC PIPE LF 23.0000 13,570.00 0.000 0.00 066 18" REINFORCED CONCRETE PIPE LF 120.0000 33,600.00 0.000 0.00 067 18" CORRUGATED STEEL PIPE (.079" THICK) LF 235.0000 728.50 0.000 0.00 068 12" SLOTTED CORRUGATED STEEL PIPE LF 120.0000 24,000.00 0.000 0.00 (.079" THICK) 069 18" SLOTTED CORRUGATED STEEL PIPE LF 110.0000 26,400.00 0.000 0.00 (.079" THICK) 070 MINOR CONCRETE (TEXTURED PAVING) SQFT 6.0000 15,660.00 0.000 0.00 071 MINOR CONCRETE (CURB, SIDEWALK AND CY 580.0000 9,860.00 0.000 0.00 CURB RAMP) 072 MISCELLANEOUS IRON AND STEEL LB 4.0000 9,128.00 0.000 0.00 (F) 073 CHAIN LINK FENCE (TYPE CL-6) LF 26.0000 3,380.00 0.000 0.00 074 CHAIN LINK RAILING (TYPE 7) LF 66.0000 38,940.00 0.000 0.00 (F) 075 CONCRETE BARRIER (TYPE K) LF 11.0000 3,300.00 0.000 0.00 076 CONCRETE BARRIER (TYPE 26 MODIFIED) LF 214.0000 107,000.00 0.000 0.00 (F) PROGRAM CAS145 PAGE 4 DATE 03/22/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-293904 TIME 09:06 AM ESTIMATE NO. 01 BID OPENING 02/29/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/12 R.E. NAME: WANG, SIMON DATE OF THIS ESTIMATE 03/22/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 077 CONCRETE BARRIER (TYPE 26A MODIFIED) LF 240.0000 22,560.00 0.000 0.00 (F) 078 CONCRETE BARRIER (TYPE 60F) LF 212.0000 46,640.00 0.000 0.00 079 CONCRETE BARRIER (TYPE 60) LF 47.0000 23,500.00 0.000 0.00 080 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.6500 3,815.50 0.000 0.00 081 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 1,960.00 0.000 0.00 082 THERMOPLASTIC PAVEMENT MARKING SQFT 10.0000 11,900.00 0.000 0.00 083 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 170.00 0.000 0.00 (BROKEN 6-1) 084 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 2,145.00 0.000 0.00 (BROKEN 36-12) 085 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 1,320.00 0.000 0.00 (BROKEN 17-7) 086 PAINT TRAFFIC STRIPE (2-COAT) LF 1.0000 6,600.00 7,350.000 7,350.00 7,350.000 7,350.00 087 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.0000 2,020.00 412.000 824.00 412.000 824.00 088 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 2,400.00 132.000 660.00 132.000 660.00 089 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 3,000.0000 3,000.00 0.182 546.00 0.182 546.00 SYSTEM ELEMENTS DURING CONSTRUCTION 090 LIGHTING (TEMPORARY) LS 7,000.0000 7,000.00 0.000 0.00 091 INTERCONNECTION CONDUIT AND CABLE (LS) LS 10,000.0000 10,000.00 0.000 0.00 092 MODIFY LIGHTING AND SIGN ILLUMINATION LS 40,000.0000 40,000.00 0.000 0.00 093 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 094 REMOVE METAL BEAM GUARD RAILING LF 23.0000 2,024.00 0.000 0.00 095 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 35.0000 3,500.00 0.000 0.00 096 MODIFY RAMP METERING SYSTEM LS 4,000.0000 4,000.00 0.000 0.00 PROGRAM CAS145 PAGE 5 DATE 03/22/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-293904 TIME 09:06 AM ESTIMATE NO. 01 BID OPENING 02/29/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/12 R.E. NAME: WANG, SIMON DATE OF THIS ESTIMATE 03/22/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 333,071.66 333,071.66 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 333,071.66 333,071.66 097 MOBILIZATION LS 300,000.0000 300,000.00 0.750 225,000.00 0.750 225,000.00 ORIGINAL CONTRACT AMOUNT 4,776,951.84 TOTAL WORK COMPLETED 558,071.66 558,071.66 MATERIALS ON HAND ON SITE 505,030.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 558,071.66 1,063,101.66 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 02/29/12 200 03/01/12 03/01/12 10/31/12 18 2 0 0 12% 9% PROGRESS IS SATISFACTORY WANG, SIMON RESIDENT ENGINEER PROGRAM CAS145 DATE 03/22/12