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 03/22/21 EST. NO. 013 TIME 11:06 AM R.E. NAME: CHAUDHARI, SUSHILKUMAR 07-238304 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 012 0001 23,500.00 E.W. @ L.S.(+) 030121 N 0001 0 013 0001 8,416.70 E.W. @ F.A.(+) 022221 N 0001 0 31,916.70 TOTAL THIS ESTIMATE 65,832.46 TOTAL PREVIOUS ESTIMATE 97,749.16 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 03/22/21 EST. NO. 013 TIME 11:06 AM R.E. NAME: CHAUDHARI, SUSHILKUMAR 07-238304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 102 -10,115.87 005 OVERBID ITEM NO. 102 -2,697.56 007 OVERBID ITEM NO. 102 -674.40 010 0.00 -13,487.83 TOTAL DEDUCTIONS 0.00 -13,487.83 PROGRAM CAS145 PAGE 1 DATE 03/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-238304 TIME 11:06 AM ESTIMATE NO. 013 BID OPENING 09/26/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/21 R.E. NAME: CHAUDHARI, SUSHILKUMAR DATE OF THIS ESTIMATE 03/22/21 LOCATION RERUN PROGRESS ESTIMATE 07-LA-110-13.4/23.1 ----------------------- IBARRA GENERAL ENGINEERING INC IN LOS ANGELES COUNTY IN LOS 4325 TYROLITE ST; ANGELES AT VARIOUS LOCATIONS FROM RIVERSIDE CA 92509 120TH STREET OVERCROSSING TO 3RD STREET OVERCROSSING FED. AID NO. HSIM- 110(848)E STORM WATER MITIGATION FOR LA RIVER ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 1.000 1,500 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 2,500.0000 2,500.00 0.332 830.00 1.000 2,500 003 CONSTRUCTION AREA SIGNS LS 22,765.0000 22,765.00 0.250 5,691.25 1.000 22,765 004 TRAFFIC CONTROL SYSTEM LS 350,075.0000 350,075.00 0.050 17,503.75 0.950 332,571 005 TEMPORARY TRAFFIC STRIPE (PAINT) LF 1.5000 6,555.00 4,370.000 6,555 006 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 3,500.00 99.000 3,465 007 TEMPORARY RAILING (TYPE K) LF 28.0000 59,920.00 2,140.000 59,920 008 TEMPORARY CRASH CUSHION MODULE EA 175.0000 19,250.00 -0.100 -17.50 110.000 19,250 009 JOB SITE MANAGEMENT LS 15,000.0000 15,000.00 0.190 2,850.00 0.900 13,500 010 PREPARE STORM WATER POLLUTION PREVENTION LS 1,650.0000 1,650.00 1.000 1,650 PLAN 011 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 0.000 0 012 TEMPORARY COVER SQYD 2.0000 1,020.00 510.000 1,020 013 TEMPORARY DRAINAGE INLET PROTECTION EA 150.0000 2,400.00 16.000 2,400 014 TEMPORARY FIBER ROLL LF 4.0000 1,840.00 500.000 2,000 015 TEMPORARY SILT FENCE LF 4.0000 4,880.00 1,150.000 4,600 016 STREET SWEEPING LS 25,000.0000 25,000.00 0.050 1,250.00 0.950 23,750 017 TEMPORARY CONCRETE WASHOUT LS 8,000.0000 8,000.00 1.000 8,000 018 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.5000 945.00 630.000 945 STRIPE (HAZARDOUS WASTE) 019 REMOVE CONCRETE (CY) CY 200.0000 2,400.00 14.060 2,812 020 TEMPORARY HIGH-VISIBILITY FENCE LF 4.0000 1,680.00 111.000 444.00 411.000 1,644 021 CLEARING AND GRUBBING (LS) LS 45,000.0000 45,000.00 1.000 45,000 022 ROADWAY EXCAVATION CY 65.0000 451,100.00 5,532.000 359,580 PROGRAM CAS145 PAGE 2 DATE 03/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-238304 TIME 11:06 AM ESTIMATE NO. 013 BID OPENING 09/26/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/21 R.E. NAME: CHAUDHARI, SUSHILKUMAR DATE OF THIS ESTIMATE 03/22/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ROADWAY EXCAVATION (TYPE COM) CY 250.0000 85,000.00 335.500 83,875.00 675.500 168,875 (AERIALLY DEPOSITED LEAD) 024 ROADWAY EXCAVATION (TYPE Z-2) CY 250.0000 47,500.00 190.000 47,500 (AERIALLY DEPOSITED LEAD) 025 STRUCTURE EXCAVATION CY 200.0000 37,800.00 189.000 37,800 (F) 026 STRUCTURE BACKFILL CY 250.0000 13,250.00 53.000 13,250 (F) 027 ROADSIDE CLEARING LS 13,100.0000 13,100.00 0.870 11,397 028 PRUNE EXISTING PLANTS LS 35,000.0000 35,000.00 0.370 12,950 029 SLOW-RELEASE FERTILIZER LB 2.3000 1,380.00 378.000 869.40 378.000 869 030 PLANT (GROUP A) EA 17.0000 27,200.00 998.000 16,966.00 998.000 16,966 031 PLANT (GROUP B) EA 30.9000 10,197.00 208.000 6,427.20 208.000 6,427 032 PLANT (GROUP U) EA 250.0000 7,000.00 18.000 4,500.00 18.000 4,500 033 MAINTAIN EXISTING PLANTED AREAS LS 38,100.0000 38,100.00 0.000 0 034 PLANT ESTABLISHMENT WORK LS 53,600.0000 53,600.00 0.000 0 035 WOOD MULCH CY 81.2000 104,748.00 0.000 0 036 CHECK AND TEST EXISTING IRRIGATION LS 20,500.0000 20,500.00 1.000 20,500 FACILITIES 037 OPERATE EXISTING IRRIGATION FACILITIES LS 12,700.0000 12,700.00 0.000 0 038 CONTROL AND NEUTRAL CONDUCTORS LS 50,000.0000 50,000.00 0.250 12,500.00 1.000 50,000 039 3/4" REMOTE CONTROL VALVE EA 510.0000 3,060.00 3.000 1,530 040 1" REMOTE CONTROL VALVE EA 660.0000 5,280.00 7.000 4,620 041 1 1/2" REMOTE CONTROL VALVE EA 680.0000 2,040.00 2.000 1,360 042 RISER SPRINKLER ASSEMBLY EA 62.5000 26,875.00 295.000 18,437 043 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 5.8500 32,719.05 3,545.000 20,738 (F) LINE) 044 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 5.9500 7,318.50 1,194.000 7,104 (F) LINE) 045 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 6.2000 620.00 52.000 322 (F) (SUPPLY LINE) 046 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 6.2000 930.00 65.000 403 (F) (SUPPLY LINE) 047 2" PLASTIC PIPE (SCHEDULE 40) LF 6.6500 1,496.25 145.000 964 (F) (SUPPLY LINE) 048 2 1/2" PLASTIC PIPE (SCHEDULE 40) LF 18.9000 567.00 0.000 0 (F) (SUPPLY LINE) 049 3" PLASTIC PIPE (SCHEDULE 40) LF 20.3000 304.50 0.000 0 (F) (SUPPLY LINE) PROGRAM CAS145 PAGE 3 DATE 03/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-238304 TIME 11:06 AM ESTIMATE NO. 013 BID OPENING 09/26/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/21 R.E. NAME: CHAUDHARI, SUSHILKUMAR DATE OF THIS ESTIMATE 03/22/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 BALL VALVE EA 410.0000 4,510.00 6.000 2,460 051 COMPOST (CY) CY 75.5000 37,750.00 500.000 37,750 052 INCORPORATE MATERIALS SQFT 1.0500 6,405.00 4,600.000 4,830 053 CLASS 3 AGGREGATE BASE (CY) CY 75.0000 9,000.00 120.000 9,000 054 LEAN CONCRETE BASE CY 400.0000 28,000.00 98.000 39,200 055 HOT MIX ASPHALT (TYPE A) TON 660.0000 6,600.00 9.500 6,270 056 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 17.4600 6,460.20 360.500 6,294 057 REMOVE ASPHALT CONCRETE DIKE LF 10.0000 5,000.00 490.500 4,905 058 JOINTED PLAIN CONCRETE PAVEMENT CY 650.0000 97,500.00 146.000 94,900 059 STRUCTURAL CONCRETE CY 1,150.0000 56,695.00 49.300 56,695 (F) 060 MINOR CONCRETE (MINOR STRUCTURE) CY 2,900.0000 100,340.00 32.120 93,148 (F) 061 BAR REINFORCING STEEL LB 2.2300 32,156.60 14,420.000 32,156 (F) 062 18" ALTERNATIVE PIPE CULVERT (TYPE A) LF 300.0000 7,500.00 25.000 7,500 063 18" ALTERNATIVE PIPE CULVERT (TYPE B) LF 300.0000 7,800.00 6.000 1,800.00 26.000 7,800 064 24" ALTERNATIVE PIPE CULVERT LF 500.0000 7,500.00 75.000 37,500 065 15" PLASTIC PIPE LF 270.0000 11,340.00 42.000 11,340 066 18" REINFORCED CONCRETE PIPE LF 450.0000 328,500.00 66.000 29,700.00 730.000 328,500 067 24" REINFORCED CONCRETE PIPE LF 400.0000 48,000.00 120.000 48,000 068 24" BITUMINOUS COATED CORRUGATED STEEL LF 400.0000 7,200.00 17.400 6,960 PIPE (.168" THICK) 069 36" CORRUGATED STEEL PIPE INLET LF 300.0000 4,500.00 15.000 4,500 (.168" THICK) 070 18" STEEL FLARED END SECTION EA 2,500.0000 5,000.00 2.000 5,000 071 18" CONCRETE FLARED END SECTION EA 2,500.0000 7,500.00 3.000 7,500 072 REMOVE PIPE (LF) LF 120.0000 16,800.00 199.200 23,904 073 CAP INLET EA 3,500.0000 3,500.00 1.000 3,500.00 1.000 3,500 074 ROCK SLOPE PROTECTION CY 250.0000 57,200.00 -60.000 -15,000.00 228.800 57,200 (F) (FACING, METHOD B) (CY) 075 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 10.0000 4,300.00 430.000 4,300 076 REMOVE CONCRETE CURB (LF) LF 25.0000 3,500.00 136.000 3,400 PROGRAM CAS145 PAGE 4 DATE 03/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-238304 TIME 11:06 AM ESTIMATE NO. 013 BID OPENING 09/26/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/21 R.E. NAME: CHAUDHARI, SUSHILKUMAR DATE OF THIS ESTIMATE 03/22/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 078 REMOVE CONCRETE LF 65.0000 7,150.00 110.000 7,150 (CURB, GUTTER, AND SIDEWALK) (LF) 079 MISCELLANEOUS IRON AND STEEL LB 4.0000 13,734.00 3,682.500 14,730 (F) 080 FRAME AND GRATE EA 1,000.0000 7,000.00 7.000 7,000 081 MISCELLANEOUS METAL LB 6.0000 18,810.00 720.000 4,320.00 3,135.000 18,810 (F) 082 MISCELLANEOUS METAL (INCLUDED SCREEN) LB 45.0000 35,550.00 330.000 14,850.00 790.000 35,550 (F) 083 MISCELLANEOUS METAL (SCREEN PIPE) LB 4.0000 4,364.00 1,091.000 4,364 (F) 084 CHAIN LINK FENCE (TYPE CL-6) LF 45.0000 38,700.00 860.000 38,700.00 860.000 38,700 085 4' CHAIN LINK GATE (TYPE CL-6) EA 1,000.0000 5,000.00 5.000 5,000.00 5.000 5,000 086 12' CHAIN LINK GATE (TYPE CL-6) EA 1,700.0000 1,700.00 1.000 1,700.00 1.000 1,700 087 REMOVE CHAIN LINK FENCE LF 13.0000 7,020.00 232.000 3,016.00 540.000 7,020 088 REMOVE GATE EA 250.0000 1,000.00 4.000 1,000 089 REMOVE PAVEMENT MARKER EA 1.0000 190.00 190.000 190 090 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 1,150.00 230.000 1,150 091 RELOCATE ROADSIDE SIGN EA 500.0000 1,000.00 3.000 1,500 092 CABLE RAILING LF 175.0000 19,075.00 109.000 19,075.00 109.000 19,075 (F) 093 CONCRETE BARRIER (TYPE 60M) LF 33.3400 3,000.60 90.000 3,000 094 CONCRETE BARRIER (TYPE 732B MODIFIED) LF 102.5000 4,100.00 40.000 4,100 (F) 095 REMOVE CONCRETE BARRIER LF 150.0000 6,000.00 40.000 6,000 096 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 4,020.00 2,010.000 4,020 097 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.5000 1,975.00 789.000 1,972 098 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 2,640.00 1,753.000 2,629 (BROKEN 36-12) 099 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 4,500.00 3,000.000 4,500 100 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,500.0000 1,500.00 1.000 1,500 SYSTEM ELEMENTS DURING CONSTRUCTION 101 MODIFYING EXISTING ELECTRICAL SYSTEM LS 248,121.0000 248,121.00 0.660 163,759.86 1.000 248,121 PROGRAM CAS145 PAGE 5 DATE 03/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-238304 TIME 11:06 AM ESTIMATE NO. 013 BID OPENING 09/26/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/21 R.E. NAME: CHAUDHARI, SUSHILKUMAR DATE OF THIS ESTIMATE 03/22/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 424,109.96 2,745,237.08 ADJUSTMENT OF COMPENSATION 0.00 11,500.00 EXTRA WORK 31,916.70 86,249.16 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 456,026.66 2,842,986.24 102 MOBILIZATION LS 350,000.0000 350,000.00 1.000 350,000 ORIGINAL CONTRACT AMOUNT 3,365,121.70 TOTAL WORK COMPLETED 456,026.66 3,192,986.24 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 -13,487.83 TOTAL 456,026.66 3,179,498.41 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 102 MOBILIZATION 336,512.17 350,000.00 13,487.83 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 12/13/19 490 02/06/20 02/06/20 05/03/22 207 69 0 0 88% 86% PROGRESS IS SATISFACTORY CHAUDHARI, SUSHILKUMAR RESIDENT ENGINEER PROGRAM CAS145 DATE 03/22/21