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 10/22/18 EST. NO. 010 TIME 03:31 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 10/22/18 EST. NO. 010 TIME 03:31 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 10/22/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-293504 TIME 03:31 PM ESTIMATE NO. 010 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 10/20/18 R.E. NAME: TIEU, FRED DATE OF THIS ESTIMATE 10/22/18 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 1.000 1,800 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 1,500.0000 1,500.00 0.200 300.00 0.450 675 003 TIME-RELATED OVERHEAD (WDAY) WDAY 3,000.0000 360,000.00 180.000 540,000 004 CONSTRUCTION AREA SIGNS LS 6,500.0000 6,500.00 0.800 5,200.00 0.800 5,200 005 TRAFFIC CONTROL SYSTEM LS 45,000.0000 45,000.00 0.100 4,500.00 0.430 19,350 006 TYPE III BARRICADE EA 80.0000 1,440.00 9.000 720 007 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 3.3000 693.00 186.000 613 008 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.2000 15,100.00 44,945.000 8,989 009 CHANNELIZER (SURFACE MOUNTED) EA 42.0000 6,720.00 14.000 588 010 CHANNELIZER (SURFACE MOUNTED) EA 52.0000 1,820.00 0.000 0 (LEFT IN PLACE) 011 TRAFFIC PLASTIC DRUM EA 170.0000 510.00 1.000 170 012 TEMPORARY PAVEMENT MARKER EA 4.0000 8,680.00 952.000 3,808 013 TEMPORARY RAILING (TYPE K) LF 13.0000 86,840.00 540.000 7,020.00 7,220.000 93,860 014 TEMPORARY CRASH CUSHION MODULE EA 230.0000 6,440.00 28.000 6,440 015 JOB SITE MANAGEMENT LS 17,000.0000 17,000.00 0.100 1,700.00 0.200 3,400 016 PREPARE STORM WATER POLLUTION PREVENTION LS 1,900.0000 1,900.00 1.000 1,900 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 1,000.000 2,500 PROGRAM CAS145 PAGE 2 DATE 10/22/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-293504 TIME 03:31 PM ESTIMATE NO. 010 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 10/20/18 R.E. NAME: TIEU, FRED DATE OF THIS ESTIMATE 10/22/18 ------------------------------------------------------------------------------------------------------------------------------------ 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 2.000 5,600.00 2.000 5,600 024 STREET SWEEPING LS 6,000.0000 6,000.00 0.170 1,020.00 0.170 1,020 025 TEMPORARY CONCRETE WASHOUT LS 29,000.0000 29,000.00 0.050 1,450.00 0.050 1,450 026 TEMPORARY FENCE (TYPE ESA) LF 2.4000 21,264.00 500.000 1,200.00 5,500.000 13,200 027 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.3500 12,880.00 39,668.000 13,883 STRIPE (HAZARDOUS WASTE) 028 REMOVE YELLOW THERMOPLASTIC PAVEMENT SQFT 2.0000 260.00 36.000 72 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 4,008.000 1,402 031 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 6,820.00 379.000 758 032 REMOVE PAVEMENT MARKER EA 1.0000 1,260.00 1,835.000 1,835 033 REMOVE CHANNELIZERS EA 4.0000 140.00 35.000 140.00 35.000 140 034 REMOVE ROADSIDE SIGN EA 100.0000 3,200.00 16.000 1,600.00 16.000 1,600 035 REMOVE PIPE (LF) LF 70.0000 58,800.00 135.000 9,450.00 135.000 9,450 036 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 9.570 3,636.60 9.570 3,636 039 CLEARING AND GRUBBING (LS) LS 97,000.0000 97,000.00 0.100 9,700.00 0.100 9,700 040 ROADWAY EXCAVATION CY 17.0000 323,000.00 12,736.000 216,512.00 13,736.000 233,512 041 DITCH EXCAVATION CY 70.0000 23,100.00 0.000 0 042 TRANSPLANT JOSHUA TREE EA 4,400.0000 4,400.00 1.000 4,400 043 PLANT ESTABLISHMENT WORK LS 6,000.0000 6,000.00 0.706 4,236 044 TEMPORARY IRRIGATION SYSTEM LS 12,000.0000 12,000.00 0.700 8,400 045 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 10/22/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-293504 TIME 03:31 PM ESTIMATE NO. 010 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 10/20/18 R.E. NAME: TIEU, FRED DATE OF THIS ESTIMATE 10/22/18 ------------------------------------------------------------------------------------------------------------------------------------ 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 20.180 32,288.00 20.180 32,288 (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 -36.000 -612.00 0.000 0 (0.063"-UNFRAMED) 057 ROADSIDE SIGN - ONE POST EA 330.0000 5,610.00 -8.000 -2,640.00 0.000 0 058 ROADSIDE SIGN - TWO POST EA 470.0000 1,410.00 -2.000 -940.00 0.000 0 059 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 165.0000 165.00 -0.500 -82.50 0.000 0 METHOD) 060 FURNISH LAMINATED PANEL SIGN (1"-TYPE B) SQFT 38.0000 2,052.00 -27.000 -1,026.00 0.000 0 FOR RETROREFLECTIVE SHEETING (TYPE XI) 061 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 17.0000 1,870.00 -55.000 -935.00 0.000 0 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 062 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.0000 768.00 -24.000 -384.00 0.000 0 (0.080"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 063 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 19.0000 2,280.00 -60.000 -1,140.00 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 387,400.00 741.900 96,447.00 741.900 96,447 068 30" REINFORCED CONCRETE PIPE LF 160.0000 289,600.00 1,001.900 160,304.00 1,001.900 160,304 069 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 1.000 1,700.00 1.000 1,700 071 30" CONCRETE FLARED END SECTION EA 2,100.0000 4,200.00 2.000 4,200.00 2.000 4,200 072 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 10/22/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-293504 TIME 03:31 PM ESTIMATE NO. 010 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 10/20/18 R.E. NAME: TIEU, FRED DATE OF THIS ESTIMATE 10/22/18 ------------------------------------------------------------------------------------------------------------------------------------ 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 10,000.000 14,500.00 10,000.000 14,500 (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 10/22/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-293504 TIME 03:31 PM ESTIMATE NO. 010 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 10/20/18 R.E. NAME: TIEU, FRED DATE OF THIS ESTIMATE 10/22/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 570,708.10 1,313,749.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 570,708.10 1,313,749.00 088 MOBILIZATION LS 575,000.0000 575,000.00 0.250 143,750.00 0.750 431,250 ORIGINAL CONTRACT AMOUNT 8,320,236.35 TOTAL WORK COMPLETED 714,458.10 1,744,999.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 714,458.10 1,744,999.00 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 06/26/19 180 0 0 0 21% 49% PROGRESS IS SATISFACTORY TIEU, FRED RESIDENT ENGINEER PROGRAM CAS145 DATE 10/22/18