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 11/29/16 EST. NO. 004 TIME 07:46 AM R.E. NAME: EID, EMILE 07-2827U4 --------------------------------------------------------------------------- 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 11/29/16 EST. NO. 004 TIME 07:46 AM R.E. NAME: EID, EMILE 07-2827U4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 11/29/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-2827U4 TIME 07:46 AM ESTIMATE NO. 004 BID OPENING 04/05/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/16 R.E. NAME: EID, EMILE DATE OF THIS ESTIMATE 11/29/16 LOCATION PROGRESS ESTIMATE 07-LA-101-S0.0/25.9 ----------------- PETERSON-CHASE GENERAL IN LOS ANGELES COUNTY IN LOS ENGINEERING CONSTRUCTION, INC. ANGELES AT VARIOUS LOCATIONS FROM 16351 CONTRUCTION CIR WEST ROUTE 5/60 SEPARATION TO 0.1 MILE IRVINE CA 92606 WEST OF VENTURA BLVD OC AND ON ROUTE 5 AT POSTMILE 16.4 FED. AID NO. NHP-X037(192)E ROADSIDE SAFETY IMPROVMENTS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,200.0000 2,200.00 1.000 2,200 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 8,750.0000 8,750.00 1.000 8,750 003 TIME-RELATED OVERHEAD (WDAY) WDAY 1,600.0000 312,000.00 20.000 32,000.00 73.000 116,800 004 CONSTRUCTION AREA SIGNS LS 35,154.0000 35,154.00 0.590 20,740 005 TRAFFIC CONTROL SYSTEM LS 570,000.0000 570,000.00 0.100 57,000.00 0.380 216,600 006 CHANNELIZER (SURFACE MOUNTED) EA 37.0000 9,990.00 128.000 4,736 007 TEMPORARY RAILING (TYPE K) LF 21.0000 375,900.00 7,220.000 151,620 008 TEMPORARY CRASH CUSHION MODULE EA 225.0000 49,500.00 79.000 17,775 009 ALTERNATIVE TEMPORARY CRASH CUSHION EA 4,000.0000 68,000.00 10.000 40,000 010 JOB SITE MANAGEMENT LS 20,000.0000 20,000.00 0.100 2,000.00 0.370 7,400 011 PREPARE STORM WATER POLLUTION PREVENTION LS 2,000.0000 2,000.00 1.000 2,000 PLAN 012 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 0.000 0 013 TEMPORARY DRAINAGE INLET PROTECTION EA 50.0000 6,500.00 14.000 700.00 24.000 1,200 014 TEMPORARY FIBER ROLL LF 4.0000 3,720.00 0.000 0 015 TEMPORARY GRAVEL BAG BERM LF 4.0000 30,240.00 960.000 3,840.00 960.000 3,840 016 TEMPORARY CONSTRUCTION ENTRANCE EA 3,000.0000 3,000.00 0.000 0 017 STREET SWEEPING LS 8,000.0000 8,000.00 0.100 800.00 0.380 3,040 018 TEMPORARY CONCRETE WASHOUT LS 3,500.0000 3,500.00 0.000 0 019 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.1000 10,175.00 4,335.000 4,768 STRIPE (HAZARDOUS WASTE) 020 TREATED WOOD WASTE LB 0.1600 16,608.00 0.000 0 021 REMOVE GUARDRAIL LF 10.0000 63,400.00 1,437.000 14,370 022 REMOVE IRRIGATION FACILITY LS 23,000.0000 23,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 11/29/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-2827U4 TIME 07:46 AM ESTIMATE NO. 004 BID OPENING 04/05/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/16 R.E. NAME: EID, EMILE DATE OF THIS ESTIMATE 11/29/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE PAINTED TRAFFIC STRIPE LF 0.5400 23,760.00 0.000 0 024 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.5400 18,792.00 20,538.000 11,090 025 REMOVE PAVEMENT MARKER EA 1.3500 12,420.00 2,193.000 2,960 026 REMOVE ROADSIDE SIGN (WOOD POST) EA 100.0000 3,300.00 0.000 0 027 REMOVE ROADSIDE SIGN (METAL POST) EA 100.0000 100.00 0.000 0 028 REMOVE ASPHALT CONCRETE DIKE LF 2.5000 14,275.00 0.000 0 029 REMOVE INLET EA 750.0000 1,500.00 0.000 0 030 REMOVE RETAINING WALL (PORTION) (LS) LS 13,000.0000 13,000.00 1.000 13,000 031 ADJUST INLET EA 2,000.0000 4,000.00 0.000 0 032 MODIFY INLET EA 4,000.0000 8,000.00 1.000 4,000 033 REMOVE CONCRETE CURB (LF) LF 8.0000 15,280.00 293.000 2,344.00 1,015.000 8,120 034 REMOVE CONCRETE (CURB AND GUTTER) LF 11.0000 65,120.00 -293.000 -3,223.00 1,435.000 15,785 035 CAP INLET EA 1,100.0000 39,600.00 3.000 3,300 036 REMOVE CRASH CUSHION EA 600.0000 1,200.00 0.000 0 037 ROADWAY EXCAVATION CY 70.0000 281,400.00 138.000 9,660.00 319.000 22,330 038 ROADWAY EXCAVATION (TYPE Z-2) CY 200.0000 740,000.00 517.000 103,400.00 517.000 103,400 (AERIALLY DEPOSITED LEAD) 039 ROADWAY EXCAVATION (TYPE Z-3) CY 450.0000 76,500.00 0.000 0 (AERIALLY DEPOSITED LEAD) 040 STRUCTURE EXCAVATION (RETAINING WALL) CY 70.0000 3,990.00 57.000 3,990 (F) 041 STRUCTURE BACKFILL (RETAINING WALL) CY 80.0000 2,400.00 30.000 2,400.00 30.000 2,400 (F) 042 DITCH EXCAVATION CY 175.0000 2,975.00 0.000 0 043 SUBGRADE ENHANCEMENT GEOTEXTILE, SQYD 1.9000 9,386.00 442.000 839.80 442.000 839 CLASS A1 044 ROADSIDE CLEARING LS 5,500.0000 5,500.00 0.000 0 045 ROCK BLANKET SQFT 16.0000 184,000.00 0.000 0 046 SOIL AMENDMENT CY 68.0000 1,360.00 0.000 0 047 SLOW-RELEASE FERTILIZER LB 4.0000 280.00 0.000 0 048 PLANT (GROUP A) EA 10.0000 2,700.00 0.000 0 049 PLANT (GROUP B) EA 30.0000 1,110.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 11/29/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-2827U4 TIME 07:46 AM ESTIMATE NO. 004 BID OPENING 04/05/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/16 R.E. NAME: EID, EMILE DATE OF THIS ESTIMATE 11/29/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 MAINTAIN EXISTING PLANTED AREAS LS 7,500.0000 7,500.00 0.000 0 051 PLANT ESTABLISHMENT WORK LS 18,500.0000 18,500.00 0.000 0 052 WOOD MULCH CY 75.0000 13,500.00 0.000 0 053 CHECK AND TEST EXISTING IRRIGATION LS 52,000.0000 52,000.00 0.186 9,672 FACILITIES 054 OPERATE EXISTING IRRIGATION FACILITIES LS 45,000.0000 45,000.00 0.186 8,370 055 CONTROL AND NEUTRAL CONDUCTORS LS 34,000.0000 34,000.00 0.000 0 056 3/4" REMOTE CONTROL VALVE EA 440.0000 880.00 0.000 0 057 1" REMOTE CONTROL VALVE EA 440.0000 9,240.00 0.000 0 058 1 1/4" REMOTE CONTROL VALVE EA 460.0000 9,200.00 0.000 0 059 1 1/2" REMOTE CONTROL VALVE EA 460.0000 7,820.00 0.000 0 060 TREE WELL SPRINKLER ASSEMBLY EA 30.0000 6,000.00 0.000 0 061 RISER SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 52.0000 12,480.00 0.000 0 062 RISER SPRINKLER ASSEMBLY EA 41.0000 1,107.00 0.000 0 063 1 1/2" GATE VALVE EA 400.0000 400.00 0.000 0 064 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 4.6000 12,337.20 0.000 0 (F) LINE) 065 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 4.8000 15,033.60 0.000 0 (F) LINE) 066 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 4.9500 22,938.30 0.000 0 (F) (SUPPLY LINE) 067 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 5.2000 18,652.40 0.000 0 (F) (SUPPLY LINE) 068 2" PLASTIC PIPE (SCHEDULE 40) LF 10.2500 60,259.75 0.000 0 (F) (SUPPLY LINE) 069 2 1/2" PLASTIC PIPE (SCHEDULE 40) LF 7.8000 4,407.00 0.000 0 (F) (SUPPLY LINE) 070 3" PLASTIC PIPE (SCHEDULE 40) LF 7.5000 9,982.50 0.000 0 (F) (SUPPLY LINE) 071 4" PLASTIC PIPE (SCHEDULE 40) LF 615.0000 4,920.00 0.000 0 (F) (SUPPLY LINE) 072 6" PLASTIC PIPE (SCHEDULE 40) LF 510.0000 5,100.00 0.000 0 (F) (SUPPLY LINE) 073 8" PLASTIC PIPE (SCHEDULE 40) LF 465.0000 57,195.00 0.000 0 (F) (SUPPLY LINE) 074 10" PLASTIC PIPE (SCHEDULE 40) LF 365.0000 24,820.00 0.000 0 (F) (SUPPLY LINE) 075 BALL VALVE EA 355.0000 7,810.00 0.000 0 076 CLASS 3 AGGREGATE BASE (CY) CY 69.0000 358,800.00 188.000 12,972 PROGRAM CAS145 PAGE 4 DATE 11/29/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-2827U4 TIME 07:46 AM ESTIMATE NO. 004 BID OPENING 04/05/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/16 R.E. NAME: EID, EMILE DATE OF THIS ESTIMATE 11/29/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 LEAN CONCRETE BASE CY 195.0000 360,750.00 0.000 0 078 HOT MIX ASPHALT (TYPE A) TON 170.0000 688,500.00 0.000 0 079 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 4.0000 41,600.00 0.000 0 080 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 4.0000 7,600.00 0.000 0 081 PLACE HOT MIX ASPHALT SQYD 110.0000 4,290.00 0.000 0 (MISCELLANEOUS AREA) 082 TACK COAT TON 1,100.0000 6,600.00 0.000 0 083 SHOULDER CONCRETE PAVEMENT CY 225.0000 135,000.00 0.000 0 084 24" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 180.0000 5,400.00 30.000 5,400.00 30.000 5,400 085 16" CAST-IN-DRILLED-HOLE CONCRETE LF 66.0000 289,080.00 1,363.000 89,958.00 1,363.000 89,958 PILING (BARRIER) 086 STRUCTURAL CONCRETE, RETAINING WALL CY 920.0000 37,720.00 6.000 5,520.00 41.000 37,720 (F) 087 MINOR CONCRETE (MINOR STRUCTURE) CY 2,150.0000 180,600.00 6.000 12,900.00 11.380 24,467 (F) 088 DRILL AND BOND DOWEL LF 25.0000 7,500.00 300.000 7,500 089 BAR REINFORCING STEEL (RETAINING WALL) LB 1.0500 7,692.30 7,326.000 7,692 (F) 090 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.0000 2,380.00 0.000 0 (0.063"-UNFRAMED) 091 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.0000 2,100.00 0.000 0 (0.080"-UNFRAMED) 092 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 1,200.00 0.000 0 (0.063"-FRAMED) 093 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 21.0000 756.00 0.000 0 (0.080"-FRAMED) 094 ROADSIDE SIGN - ONE POST EA 350.0000 10,150.00 0.000 0 095 ROADSIDE SIGN - TWO POST EA 850.0000 4,250.00 0.000 0 096 18" REINFORCED CONCRETE PIPE LF 130.0000 20,800.00 12.000 1,560 097 24" REINFORCED CONCRETE PIPE LF 150.0000 19,500.00 0.000 0 098 CONCRETED-ROCK SLOPE PROTECTION CY 350.0000 5,845.00 0.000 0 (F) (FACING, METHOD A) (CY) 099 MINOR CONCRETE (CURB) (CY) CY 1,000.0000 28,000.00 0.000 0 100 MINOR CONCRETE (MISCELLANEOUS CY 1,000.0000 4,000.00 0.000 0 CONSTRUCTION) 101 MINOR CONCRETE (CURB AND GUTTER) CY 850.0000 9,350.00 0.000 0 102 MINOR CONCRETE (BRUSHED CONCRETE) SQFT 10.0000 199,000.00 0.000 0 103 MINOR CONCRETE (TEXTURED PAVING) CY 560.0000 347,200.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 11/29/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-2827U4 TIME 07:46 AM ESTIMATE NO. 004 BID OPENING 04/05/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/16 R.E. NAME: EID, EMILE DATE OF THIS ESTIMATE 11/29/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 MISCELLANEOUS IRON AND STEEL LB 1.3000 15,470.00 978.000 1,271 (F) 105 4' CHAIN LINK GATE (TYPE CL-6) EA 1,800.0000 1,800.00 0.000 0 106 OBJECT MARKER (TYPE L-1) EA 25.0000 450.00 0.000 0 107 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 29.0000 58,000.00 0.000 0 108 MIDWEST GUARDRAIL SYSTEM (7' WOOD POST) LF 31.0000 372,000.00 0.000 0 109 VEGETATION CONTROL (MINOR CONCRETE) SQYD 67.0000 353,760.00 0.000 0 110 CABLE RAILING LF 28.0000 74,396.00 0.000 0 (F) 111 TRANSITION RAILING (TYPE WB-31) EA 4,500.0000 112,500.00 0.000 0 112 END CAP (TYPE A) EA 245.0000 3,185.00 0.000 0 113 END ANCHOR ASSEMBLY (TYPE SFT) EA 900.0000 15,300.00 0.000 0 114 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,600.0000 61,200.00 0.000 0 115 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,700.0000 29,700.00 0.000 0 116 CRASH CUSHION (TYPE SC170GM) EA 31,500.0000 63,000.00 0.000 0 117 CRASH CUSHION (TYPE SC1100GM) EA 36,500.0000 109,500.00 0.000 0 118 CONCRETE BARRIER (TYPE 60C) LF 240.0000 38,400.00 0.000 0 119 CONCRETE BARRIER (TYPE 736SV)MODIFIED LF 190.0000 534,850.00 0.000 0 (F) 120 CONCRETE BARRIER (TYPE 736B) LF 240.0000 4,800.00 0.000 0 (F) 121 CALIFORNIA ST-70 BRIDGE RAIL LF 690.0000 113,160.00 0.000 0 (F) 122 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 21,680.00 0.000 0 123 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 6,028.00 0.000 0 124 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5500 544.50 0.000 0 (BROKEN 17-7) 125 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5500 20,020.00 0.000 0 (BROKEN 18-12) 126 PAINT TRAFFIC STRIPE (2-COAT) LF 0.7000 35,770.00 35,309.000 24,716 127 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.6500 10,593.00 1,432.000 2,362 128 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.8500 10,664.50 731.000 2,814 129 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 25,300.0000 25,300.00 0.956 24,186.80 0.956 24,186 SYSTEM ELEMENTS DURING CONSTRUCTION 130 LIGHTING (TEMPORARY) LS 420,000.0000 420,000.00 0.028 11,760.00 0.374 157,080 PROGRAM CAS145 PAGE 6 DATE 11/29/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-2827U4 TIME 07:46 AM ESTIMATE NO. 004 BID OPENING 04/05/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/16 R.E. NAME: EID, EMILE DATE OF THIS ESTIMATE 11/29/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 LIGHTING (CITY STREET) LS 66,000.0000 66,000.00 0.000 0 132 MODIFY RAMP METERING SYSTEM LS 480,000.0000 480,000.00 0.350 168,000 133 MODIFY LIGHTING AND SIGN ILLUMINATION LS 654,000.0000 654,000.00 -0.550 -359,700.00 0.100 65,400 134 MODIFY COMMUNICATION SYSTEM LS 621,000.0000 621,000.00 0.000 0 135 SYSYEM TESTING AND DOCUMENTATION LS 64,000.0000 64,000.00 0.000 0 PROGRAM CAS145 PAGE 7 DATE 11/29/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-2827U4 TIME 07:46 AM ESTIMATE NO. 004 BID OPENING 04/05/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/16 R.E. NAME: EID, EMILE DATE OF THIS ESTIMATE 11/29/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,785.60 1,458,199.18 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,785.60 1,458,199.18 136 MOBILIZATION LS 700,000.0000 700,000.00 0.750 525,000 ORIGINAL CONTRACT AMOUNT 11,499,402.05 TOTAL WORK COMPLETED 1,785.60 1,983,199.18 MATERIALS ON HAND ON SITE 246,632.75 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,785.60 2,229,831.93 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 05/26/16 445 00/00/00 09/25/15 05/19/17 73 0 0 0 17% 16% PROGRESS IS SATISFACTORY EID, EMILE RESIDENT ENGINEER PROGRAM CAS145 DATE 11/29/16