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 10/30/17 EST. NO. 021 TIME 09:13 AM R.E. NAME: PATEL, PRAVIN 07-287104 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0025 1,632.34 E.W. @ F.A.(+) 070217 N 0052.0 0026 512.88 061917 N 0055.0 0027 5,255.65 072917 N 0056.0 0028 4,709.19 091117 N 0057.0 0029 684.03 061917 N 0053.1 0030 2,567.90 091117 N GG30 0 0031 1,118.71 110116 N Q31 0 004 0006 4,219.09 E.W. @ F.A.(+) 042617 N 0043.1 007 0016 684.03 E.W. @ F.A.(+) 061917 N 0053.0 008 0001 43,456.73 E.W. @ L.S.(+) 102017 N 1 0 014 0012 4,172.43 E.W. @ F.A.(+) 042317 N 0037.0 0013 1,582.29 071117 N 0054.0 015 0003 5,759.16 E.W. @ F.A.(+) 042317 N 0036.0 0004 1,365.34 042417 N 0040.0 0006 3,381.69 050217 N 0044.0 81,101.46 TOTAL THIS ESTIMATE 158,790.02 TOTAL PREVIOUS ESTIMATE 239,891.48 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 10/30/17 EST. NO. 021 TIME 09:13 AM R.E. NAME: PATEL, PRAVIN 07-287104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/30/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-287104 TIME 09:13 AM ESTIMATE NO. 021 BID OPENING 11/10/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/11/17 R.E. NAME: PATEL, PRAVIN DATE OF THIS ESTIMATE 10/30/17 LOCATION SEMI-FINAL ESTIMATE 07-LA-101-0.0/0.1 ------------------- PETERSON-CHASE GENERAL LA COUNTY IN LA FROM SOUTHBOUND ENGINEERING CONSTRUCTION, INC. ROUTE 101 TO EASTBOUND ROUTE 10 16351 CONSTRUCTION CIRCLEWEST CONNECTOR AND WESTBOUND ROUTE 10 TO IRVINE, CA 92606 NORTHBOUND ROUTE 101 FED. AID NO. HSNH-PG ( ) ,Q101-280 (E ) INSTALL CONCRETE BARRIER, FLASHING ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 7,200.0000 7,200.00 1.000 7,200 002 CONSTRUCTION AREA SIGNS LS 5,300.0000 5,300.00 1.000 5,300 003 TRAFFIC CONTROL SYSTEM LS 334,000.0000 334,000.00 1.000 334,000 004 CHANNELIZER (SURFACE MOUNTED) EA 51.0000 2,295.00 79.000 4,029 005 TEMPORARY TERMINAL SECTION (TYPE K) EA 1,500.0000 4,500.00 3.000 4,500 006 TEMPORARY RAILING (TYPE K) LF 24.0000 84,000.00 3,680.000 88,320 007 TEMPORARY CRASH CUSHION MODULE EA 200.0000 4,200.00 41.000 8,200 008 JOB SITE MANAGEMENT LS 2,540.0000 2,540.00 1.000 2,540 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 720.0000 720.00 1.000 720 010 TEMPORARY EROSION CONTROL BLANKET SQYD 10.8000 9,288.00 0.000 0 011 TEMPORARY DRAINAGE INLET PROTECTION EA 270.0000 540.00 2.000 540 012 TEMPORARY FIBER ROLL LF 4.4000 1,540.00 350.000 1,540 013 TEMPORARY GRAVEL BAG BERM LF 14.0000 560.00 40.000 560 014 STREET SWEEPING LS 2,250.0000 2,250.00 1.000 2,250 015 TEMPORARY CONCRETE WASHOUT LS 5,500.0000 5,500.00 1.000 5,500 016 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.5500 8,757.50 4,009.000 6,213 STRIPE (HAZARDOUS WASTE) 017 TREATED WOOD WASTE LB 0.2700 3,807.00 11,526.750 3,112 018 REMOVE GUARDRAIL LF 11.0000 13,420.00 1,373.000 15,103 019 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 11,100.00 20,426.000 12,255 020 REMOVE PAVEMENT MARKER EA 1.8000 3,510.00 2,706.000 4,870 021 REMOVE ASPHALT CONCRETE DIKE LF 29.0000 2,262.00 78.000 2,262 022 REMOVE ASPHALT CONCRETE SURFACING SQFT 2.4500 9,971.50 5,399.000 13,227 PROGRAM CAS145 PAGE 2 DATE 10/30/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-287104 TIME 09:13 AM ESTIMATE NO. 021 BID OPENING 11/10/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/11/17 R.E. NAME: PATEL, PRAVIN DATE OF THIS ESTIMATE 10/30/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 SALVAGE IRRIGATION FACILITY LS 2,730.0000 2,730.00 0.000 0 024 SALVAGE CONCRETE BARRIER (TYPE K) LF 15.0000 5,100.00 255.000 3,825 025 REMOVE CONCRETE CURB (LF) LF 12.7000 25,908.00 2,175.000 27,622 026 FURNISH POLYESTER CONCRETE OVERLAY CF 127.0000 11,557.00 99.160 12,593 027 PLACE POLYESTER CONCRETE OVERLAY SQFT 8.3000 3,021.20 364.000 3,021 (F) 028 BRIDGE REMOVAL (PORTION), LOCATION A LS 47,000.0000 47,000.00 1.000 47,000 029 BRIDGE REMOVAL (PORTION), LOCATION B LS 29,000.0000 29,000.00 1.000 29,000 030 CLEARING AND GRUBBING (LS) LS 3,500.0000 3,500.00 1.000 3,500 031 ROADWAY EXCAVATION CY 126.0000 206,640.00 1,230.000 154,980 032 STRUCTURE EXCAVATION CY 196.0000 9,604.00 49.000 9,604 (F) 033 ROADSIDE CLEARING LS 16,000.0000 16,000.00 1.000 16,000 034 PRUNE EXISTING PLANTS LS 15,400.0000 15,400.00 1.000 15,400 035 SLOW-RELEASE FERTILIZER LB 21.5000 322.50 15.000 322 036 PLANT (GROUP A) EA 16.7000 4,509.00 230.000 3,841 037 PLANT (GROUP U) EA 210.0000 2,940.00 14.000 2,940 038 PLANT ESTABLISHMENT WORK LS 52,000.0000 52,000.00 1.000 52,000 039 WOOD MULCH CY 143.0000 42,900.00 370.000 52,910 040 CHECK AND TEST EXISTING IRRIGATION LS 2,730.0000 2,730.00 1.000 2,730 FACILITIES 041 OPERATE EXISTING IRRIGATION FACILITIES LS 11,000.0000 11,000.00 1.000 11,000 042 CONTROL AND NEUTRAL CONDUCTORS LS 1,010.0000 1,010.00 1.000 1,010 043 1" REMOTE CONTROL VALVE EA 650.0000 650.00 1.000 650 044 1 1/2" REMOTE CONTROL VALVE EA 680.0000 1,360.00 2.000 1,360 045 24-32 STATION IRRIGATION CONTROLLER EA 8,000.0000 8,000.00 0.000 0 (WALL MOUNTED) 046 2" GALVANIZED STEEL PIPE (SUPPLY LINE) LF 85.0000 2,550.00 0.000 0 (F) 047 IRRIGATION CONTROLLER ENCLOSURE EA 6,900.0000 6,900.00 0.000 0 CABINET 048 2" BACKFLOW PREVENTER ASSEMBLY EA 6,000.0000 6,000.00 0.000 0 049 RISER SPRINKLER ASSEMBLY EA 50.0000 14,500.00 244.000 12,200 PROGRAM CAS145 PAGE 3 DATE 10/30/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-287104 TIME 09:13 AM ESTIMATE NO. 021 BID OPENING 11/10/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/11/17 R.E. NAME: PATEL, PRAVIN DATE OF THIS ESTIMATE 10/30/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 5.7000 7,888.80 1,384.000 7,888 (F) LINE) 051 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 5.9000 2,035.50 345.000 2,035 (F) LINE) 052 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 6.1000 244.00 40.000 244 (F) (SUPPLY LINE) 053 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 6.7000 274.70 41.000 274 (F) (SUPPLY LINE) 054 2" PLASTIC PIPE (SCHEDULE 40) LF 8.6000 301.00 35.000 301 (F) (SUPPLY LINE) 055 2 1/2" PLASTIC PIPE (SCHEDULE 40) LF 11.3000 113.00 10.000 113 (F) (SUPPLY LINE) 056 BALL VALVE EA 800.0000 800.00 1.000 800 057 CLASS 3 AGGREGATE BASE (CY) CY 230.0000 78,200.00 328.670 75,594 058 LEAN CONCRETE BASE CY 234.0000 39,780.00 147.450 34,503 059 HOT MIX ASPHALT (TYPE A) TON 230.0000 34,500.00 193.000 44,390 060 PLACE HOT MIX ASPHALT SQYD 19.0000 16,340.00 1,107.000 21,033 (MISCELLANEOUS AREA) 061 JOINTED PLAIN CONCRETE PAVEMENT CY 246.0000 120,540.00 35.000 8,610.00 431.200 106,075 062 JOINT SEAL (PREFORMED COMPRESSION) LF 3.6000 3,852.00 1,070.000 3,852 063 ISOLATION JOINT SEAL (PREFORMED LF 3.9400 7,564.80 1,920.000 7,564 COMPRESSION) 064 STRUCTURAL CONCRETE, RETAINING WALL CY 1,420.0000 44,020.00 41.300 58,646 (F) 065 MINOR CONCRETE (MINOR STRUCTURE) CY 1,280.0000 3,456.00 2.700 3,456 (F) 066 BAR REINFORCING STEEL (RETAINING WALL) LB 1.4300 5,226.65 4,085.000 5,841 (F) 067 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.0000 990.00 110.000 990 (0.080"-UNFRAMED) 068 ROADSIDE SIGN - ONE POST EA 600.0000 4,800.00 8.000 4,800 069 MINOR CONCRETE (CURB) (CY) CY 2,700.0000 5,400.00 3.000 8,100 070 CRASH CUSHION (REACT 9CBB) EA 47,000.0000 47,000.00 0.000 0 071 CONCRETE BARRIER (TYPE 60) LF 206.0000 131,840.00 632.620 130,319 072 CONCRETE BARRIER (TRANSITION) LF 740.0000 7,400.00 10.000 7,400 073 CONCRETE BARRIER (TYPE 60F MODIFIED) LF 400.0000 32,400.00 81.000 32,400 074 CONCRETE BARRIER (TYPE 60C MODIFIED) LF 240.0000 42,960.00 179.000 42,960 075 CONCRETE BARRIER (TYPE 60A MODIFIED) LF 250.0000 8,750.00 35.000 8,750 076 CONCRETE BARRIER (TYPE 60D MODIFIED) LF 130.0000 40,300.00 387.000 50,310 PROGRAM CAS145 PAGE 4 DATE 10/30/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-287104 TIME 09:13 AM ESTIMATE NO. 021 BID OPENING 11/10/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/11/17 R.E. NAME: PATEL, PRAVIN DATE OF THIS ESTIMATE 10/30/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 CONCRETE BARRIER (TYPE 736 MODIFIED) LF 354.0000 15,576.00 44.000 15,576 (F) 078 CONCRETE BARRIER (TYPE 60G MODIFIED) LF 480.0000 36,480.00 76.000 36,480 079 CONCRETE BARRIER (TYPE 736B) LF 225.0000 173,925.00 773.000 173,925 (F) 080 CONCRETE BARRIER (TYPE 736A MODIFIED) LF 250.0000 78,000.00 312.000 78,000 (F) 081 CONCRETE BARRIER (TYPE 736B MODIFIED) LF 304.0000 46,208.00 152.000 46,208 (F) 082 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4100 8,364.00 16,874.000 6,918 083 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.9500 2,052.00 2,644.000 2,511 084 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 315.00 722.000 361 (BROKEN 12-3) 085 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 9,300.00 12,772.000 7,663 (BROKEN 36-12) 086 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.6700 2,237.80 1,169.000 1,952 087 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.6000 3,384.00 500.000 1,800 088 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,200.0000 1,200.00 1.000 1,200 SYSTEM ELEMENTS DURING CONSTRUCTION 089 FLASHING BEACON SYSTEM LS 36,000.0000 36,000.00 1.000 36,000 090 MODIFY LIGHTING AND SIGN ILLUMINATION LS 20,300.0000 20,300.00 1.000 20,300 PROGRAM CAS145 PAGE 5 DATE 10/30/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-287104 TIME 09:13 AM ESTIMATE NO. 021 BID OPENING 11/10/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/11/17 R.E. NAME: PATEL, PRAVIN DATE OF THIS ESTIMATE 10/30/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 8,610.00 2,073,291.88 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 81,101.46 239,891.48 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 89,711.46 2,313,183.36 091 MOBILIZATION LS 138,000.0000 138,000.00 1.000 138,000 ORIGINAL CONTRACT AMOUNT 2,308,410.95 TOTAL WORK COMPLETED 89,711.46 2,451,183.36 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 89,711.46 2,451,183.36 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 01/12/16 450 02/12/16 01/27/16 09/11/17 274 126 76 0 100% 100% PATEL, PRAVIN RESIDENT ENGINEER PROGRAM CAS145 DATE 10/30/17