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 02/23/18 EST. NO. 002 TIME 01:29 PM R.E. NAME: TIEU, FRED 07-293504 --------------------------------------------------------------------------- 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 02/23/18 EST. NO. 002 TIME 01:29 PM R.E. NAME: TIEU, FRED 07-293504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 02/23/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-293504 TIME 01:29 PM ESTIMATE NO. 002 BID OPENING 01/19/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/18 R.E. NAME: TIEU, FRED DATE OF THIS ESTIMATE 02/23/18 LOCATION PROGRESS ESTIMATE 07-LA-138-58.5/60.2 ----------------- C. A. RASMUSSEN, IN LA COUNTY NEAR PEARBLOSSOM, FROM INC. 0.7 M WEST OF 121ST STREET TO 28548 LIVINGSTON AVENUE LONGVIEW ROAD VALENCIA CA 91355 FED. AID NO. ACNH-P138(56)E WIDEN (SEG 9)FR 2 TO 4 LN W MEDIAN ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,800.0000 1,800.00 0.000 0 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 1,500.0000 1,500.00 0.000 0 003 TIME-RELATED OVERHEAD (WDAY) WDAY 3,000.0000 360,000.00 20.000 60,000.00 33.000 99,000 004 CONSTRUCTION AREA SIGNS LS 6,500.0000 6,500.00 0.000 0 005 TRAFFIC CONTROL SYSTEM LS 45,000.0000 45,000.00 0.000 0 006 TYPE III BARRICADE EA 80.0000 1,440.00 0.000 0 007 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 3.3000 693.00 0.000 0 008 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.2000 15,100.00 0.000 0 009 CHANNELIZER (SURFACE MOUNTED) EA 42.0000 6,720.00 0.000 0 010 CHANNELIZER (SURFACE MOUNTED) EA 52.0000 1,820.00 0.000 0 (LEFT IN PLACE) 011 TRAFFIC PLASTIC DRUM EA 170.0000 510.00 0.000 0 012 TEMPORARY PAVEMENT MARKER EA 4.0000 8,680.00 0.000 0 013 TEMPORARY RAILING (TYPE K) LF 13.0000 86,840.00 0.000 0 014 TEMPORARY CRASH CUSHION MODULE EA 230.0000 6,440.00 0.000 0 015 JOB SITE MANAGEMENT LS 17,000.0000 17,000.00 0.000 0 016 PREPARE STORM WATER POLLUTION PREVENTION LS 1,900.0000 1,900.00 0.000 0 PLAN 017 RAIN EVENT ACTION PLAN EA 500.0000 2,000.00 0.000 0 018 STORM WATER SAMPLING AND ANALYSIS DAY EA 200.0000 4,000.00 0.000 0 019 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 0.000 0 020 MOVE-IN/MOVE-OUT EA 350.0000 7,000.00 0.000 0 (TEMPORARY EROSION CONTROL) 021 TEMPORARY HYDRAULIC MULCH SQYD 0.8500 4,250.00 0.000 0 (BONDED FIBER MATRIX) 022 TEMPORARY FIBER ROLL LF 2.5000 12,500.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 02/23/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-293504 TIME 01:29 PM ESTIMATE NO. 002 BID OPENING 01/19/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/18 R.E. NAME: TIEU, FRED DATE OF THIS ESTIMATE 02/23/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY CONSTRUCTION ENTRANCE EA 2,800.0000 11,200.00 0.000 0 024 STREET SWEEPING LS 6,000.0000 6,000.00 0.000 0 025 TEMPORARY CONCRETE WASHOUT LS 29,000.0000 29,000.00 0.000 0 026 TEMPORARY FENCE (TYPE ESA) LF 2.4000 21,264.00 0.000 0 027 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.3500 12,880.00 0.000 0 STRIPE (HAZARDOUS WASTE) 028 REMOVE YELLOW THERMOPLASTIC PAVEMENT SQFT 2.0000 260.00 0.000 0 MARKING (HAZARDOUS WASTE) 029 TREATED WOOD WASTE LB 1.0000 4,140.00 0.000 0 030 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.3500 10,430.00 0.000 0 031 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 6,820.00 0.000 0 032 REMOVE PAVEMENT MARKER EA 1.0000 1,260.00 0.000 0 033 REMOVE CHANNELIZERS EA 4.0000 140.00 0.000 0 034 REMOVE ROADSIDE SIGN EA 100.0000 3,200.00 0.000 0 035 REMOVE PIPE (LF) LF 70.0000 58,800.00 0.000 0 036 REMOVE INLET EA 1,930.0000 25,090.00 0.000 0 037 RELOCATE ROADSIDE SIGN EA 390.0000 5,460.00 0.000 0 038 REMOVE CONCRETE (CY) CY 380.0000 9,880.00 0.000 0 039 CLEARING AND GRUBBING (LS) LS 97,000.0000 97,000.00 0.000 0 040 ROADWAY EXCAVATION CY 17.0000 323,000.00 0.000 0 041 DITCH EXCAVATION CY 70.0000 23,100.00 0.000 0 042 TRANSPLANT JOSHUA TREE EA 4,400.0000 4,400.00 0.000 0 043 PLANT ESTABLISHMENT WORK LS 6,000.0000 6,000.00 0.000 0 044 TEMPORARY IRRIGATION SYSTEM LS 12,000.0000 12,000.00 0.000 0 045 CLASS 3 AGGREGATE BASE (CY) CY 27.0000 745,200.00 0.000 0 046 LEAN CONCRETE BASE CY 117.0000 1,544,400.00 0.000 0 047 BASE BOND BREAKER SQYD 3.8000 1,824.00 0.000 0 048 HOT MIX ASPHALT (TYPE A) TON 60.0000 1,068,000.00 0.000 0 049 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 83.0000 736,210.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 02/23/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-293504 TIME 01:29 PM ESTIMATE NO. 002 BID OPENING 01/19/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/18 R.E. NAME: TIEU, FRED DATE OF THIS ESTIMATE 02/23/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 DATA CORE LS 800.0000 800.00 0.000 0 051 TACK COAT TON 1,000.0000 14,000.00 0.000 0 052 JOINTED PLAIN CONCRETE PAVEMENT CY 200.0000 30,000.00 0.000 0 053 STRUCTURAL CONCRETE, BOX CULVERT CY 1,600.0000 470,400.00 0.000 0 (F) 054 MINOR CONCRETE (MINOR STRUCTURE) CY 1,600.0000 331,200.00 0.000 0 (F) 055 BAR REINFORCING STEEL (BOX CULVERT) LB 1.6000 59,192.00 0.000 0 (F) 056 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 17.0000 1,224.00 0.000 0 (0.063"-UNFRAMED) 057 ROADSIDE SIGN - ONE POST EA 330.0000 5,610.00 0.000 0 058 ROADSIDE SIGN - TWO POST EA 470.0000 1,410.00 0.000 0 059 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 165.0000 165.00 0.000 0 METHOD) 060 FURNISH LAMINATED PANEL SIGN (1"-TYPE B) SQFT 38.0000 2,052.00 0.000 0 FOR RETROREFLECTIVE SHEETING (TYPE XI) 061 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 17.0000 1,870.00 0.000 0 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 062 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.0000 768.00 0.000 0 (0.080"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 063 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 19.0000 2,280.00 0.000 0 (0.080"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 064 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 7.0000 2,310.00 0.000 0 065 18" ALTERNATIVE SLOTTED PIPE LF 270.0000 24,030.00 0.000 0 066 18" REINFORCED CONCRETE PIPE LF 150.0000 14,850.00 0.000 0 067 24" REINFORCED CONCRETE PIPE LF 130.0000 387,400.00 0.000 0 068 30" REINFORCED CONCRETE PIPE LF 160.0000 289,600.00 0.000 0 069 42" REINFORCED CONCRETE PIPE LF 500.0000 5,500.00 0.000 0 070 24" CONCRETE FLARED END SECTION EA 1,700.0000 5,100.00 0.000 0 071 30" CONCRETE FLARED END SECTION EA 2,100.0000 4,200.00 0.000 0 072 36" PRECAST CONCRETE PIPE MANHOLE LF 830.0000 3,320.00 0.000 0 073 ROCK SLOPE PROTECTION (1T, METHOD A) CY 120.0000 21,600.00 0.000 0 (F) 074 ROCK SLOPE PROTECTION CY 100.0000 7,800.00 0.000 0 (FACING, METHOD B) (CY) PROGRAM CAS145 PAGE 4 DATE 02/23/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-293504 TIME 01:29 PM ESTIMATE NO. 002 BID OPENING 01/19/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/18 R.E. NAME: TIEU, FRED DATE OF THIS ESTIMATE 02/23/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 075 CONCRETE (DITCH LINING) CY 460.0000 253,000.00 0.000 0 076 ROCK SLOPE PROTECTION FABRIC (CLASS 10) SQYD 5.0000 2,850.00 0.000 0 077 MINOR CONCRETE (CURB, GUTTER, SIDEWALK CY 190.0000 197,600.00 0.000 0 AND DRIVEWAY) 078 MISCELLANEOUS IRON AND STEEL LB 1.4500 52,320.35 0.000 0 (F) 079 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 1,220.00 0.000 0 080 THERMOPLASTIC PAVEMENT MARKING SQFT 3.5000 10,080.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 081 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 23,800.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 082 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 9,930.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 083 PAVEMENT MARKER EA 5.6000 8,904.00 0.000 0 (RETROREFLECTIVE-RECESSED) 084 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 085 MODIFYING EXISTING ELECTRICAL SYSTEM LS 131,000.0000 131,000.00 0.000 0 086 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 087 ROCK BLANKET SQYD 300.0000 7,200.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 02/23/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-293504 TIME 01:29 PM ESTIMATE NO. 002 BID OPENING 01/19/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/18 R.E. NAME: TIEU, FRED DATE OF THIS ESTIMATE 02/23/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 60,000.00 99,000.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 60,000.00 99,000.00 088 MOBILIZATION LS 575,000.0000 575,000.00 0.000 0 ORIGINAL CONTRACT AMOUNT 8,320,236.35 TOTAL WORK COMPLETED 60,000.00 99,000.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 60,000.00 99,000.00 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 03/13/17 370 00/00/00 00/00/00 09/20/19 33 0 0 0 1% 9% PROGRESS IS SATISFACTORY TIEU, FRED RESIDENT ENGINEER PROGRAM CAS145 DATE 02/23/18