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 07/20/20 EST. NO. 027 TIME 02:47 PM R.E. NAME: MINOVI, SEPAND 07-300704 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 023 0001 75,365.86 A.C. @ L.S.(+) 071620 N 1 0 75,365.86 TOTAL THIS ESTIMATE 7,314,121.52 TOTAL PREVIOUS ESTIMATE 7,389,487.38 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 07/20/20 EST. NO. 027 TIME 02:47 PM R.E. NAME: MINOVI, SEPAND 07-300704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE LATE OPEN LANECLOSUR -36,000.00 004 LATE OPENING CLOSURE -13,800.00 008 CEM4401 ANNUAL 2017 -10,000.00 012 CEM4401 ANNUAL 2017 10,000.00 015 LATE OPEN RETURN 49,800.00 025 0.00 0.00 LABOR COMPLIANCE VIOLATION MISS CPR'S MAY/JUN17 -6,000.00 007 MISS CPR'S MAY/JUN17 6,000.00 010 5/26,6/2,6/9 -3,000.00 010 CPR'S MAY-DEC '17 -10,000.00 011 CPR'S FOR NOV/DEC 17 -5,000.00 012 CPR'S MAY-DEC'17 10,000.00 012 5/26,6/2,6/9 3,000.00 012 MISSING CPRS JAN 18 -4,000.00 013 MISS CPR'S FEB/MAR18 -10,000.00 016 CPR'S FOR NOV/DEC 17 5,000.00 017 MISS CPR'S FEB/MAR18 10,000.00 017 CALSTRIPE CPR'18 -2,000.00 022 MISSING CPRS JAN 18 4,000.00 022 CALSTRIPE CPR'18 2,000.00 023 MISSING CPR'S -5,000.00 025 MISSING CPR'S 5,000.00 027 5,000.00 0.00 TOTAL DEDUCTIONS 5,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 07/20/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-300704 TIME 02:47 PM ESTIMATE NO. 027 BID OPENING 04/26/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/21/19 R.E. NAME: MINOVI, SEPAND DATE OF THIS ESTIMATE 07/20/20 LOCATION FINAL ESTIMATE 07-LA-5-13.8/19.2 -------------- SECURITY PAVING COMPANY, INC. IN LOS ANGELES COUNTY 3075 TOWNSGATE ROAD SUITE 200 LA-5 PAVEMENT REHAB WESTLAKE VILLAGE CA 91361 FROM ROUTE 5/710 SEPERATION TO MAIN STREET UNDERCROSSING FED. AID NO. NHPI-052(979)E PVMT REHAB ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 825.5000 825.50 1.000 825 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 3,412.0000 3,412.00 1.000 3,412 003 TIME-RELATED OVERHEAD (WDAY) WDAY 1,070.0000 326,350.00 369.000 394,830 004 CONSTRUCTION AREA SIGNS LS 21,030.0000 21,030.00 1.000 21,030 005 TRAFFIC CONTROL SYSTEM LS 517,200.0000 517,200.00 1.000 517,200 006 JOB SITE MANAGEMENT LS 35,830.0000 35,830.00 1.000 35,830 007 PREPARE STORM WATER POLLUTION PREVENTION LS 1,760.0000 1,760.00 1.000 1,760 PLAN 008 RAIN EVENT ACTION PLAN EA 500.0000 13,000.00 13.000 6,500 009 STORM WATER SAMPLING AND ANALYSIS DAY EA 160.0000 1,920.00 0.010 1 010 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 3.000 6,000 011 MOVE-IN/MOVE-OUT EA 533.0000 1,066.00 1.000 533 (TEMPORARY EROSION CONTROL) 012 TEMPORARY HYDRAULIC MULCH SQYD 0.3100 3,100.00 1.000 0 013 TEMPORARY COVER SQYD 2.5000 5,000.00 2,000.000 5,000 014 TEMPORARY DRAINAGE INLET PROTECTION EA 256.5000 7,951.50 31.000 7,951 015 TEMPORARY FIBER ROLL LF 4.6000 83,260.00 600.000 2,760 016 TEMPORARY GRAVEL BAG BERM LF 4.8000 3,840.00 620.000 2,976 017 TEMPORARY CONSTRUCTION ENTRANCE EA 2,244.0000 4,488.00 1.000 2,244 018 STREET SWEEPING LS 55,280.0000 55,280.00 1.000 55,280 019 TEMPORARY CONCRETE WASHOUT LS 5,599.0000 5,599.00 1.000 5,599 020 TREATED WOOD WASTE LB 0.1100 10,329.00 0.000 0 021 RAPID SETTING CONCRETE (PATCH) CF 1,282.0000 2,564.00 2.000 2,564 022 REMOVE CHAIN LINK FENCE LF 19.2000 1,747.20 91.000 1,747 PROGRAM CAS145 PAGE 2 DATE 07/20/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-300704 TIME 02:47 PM ESTIMATE NO. 027 BID OPENING 04/26/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/21/19 R.E. NAME: MINOVI, SEPAND DATE OF THIS ESTIMATE 07/20/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE GUARDRAIL LF 7.5500 77,765.00 0.000 0 024 REMOVE PAVEMENT MARKER EA 1.2500 31,125.00 24,900.000 31,125 025 REMOVE ROADSIDE SIGN EA 160.0000 1,920.00 12.000 1,920 026 REMOVE ASPHALT CONCRETE DIKE LF 4.6500 54,870.00 210.000 976 027 REMOVE ASPHALT CONCRETE SURFACING SQFT 5.7000 10,773.00 0.000 0 028 ADJUST PULL BOX EA 533.0000 5,863.00 0.010 5 029 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.2000 851,200.00 191,520.190 612,864 030 REMOVE CONCRETE (CURB AND GUTTER) LF 5.5000 76,450.00 0.000 0 031 REMOVE UNSOUND CONCRETE CF 780.5000 1,561.00 2.000 1,561 032 REMOVE CONCRETE BARRIER (TYPE K) LF 13.0000 2,470.00 0.000 0 033 REMOVE CONCRETE (MISCELLANEOUS) (SQFT) SQFT 10.9000 106,275.00 8,564.000 93,347 034 REMOVE CRASH CUSHION EA 3,555.0000 7,110.00 0.000 0 035 REMOVE CRASH CUSHION (SAND FILLED) EA 1,452.0000 2,904.00 0.000 0 036 ROADWAY EXCAVATION CY 51.6000 76,884.00 415.410 21,435 037 ROADWAY EXCAVATION (TYPE Z-2) CY 263.0000 55,230.00 0.000 0 (AERIALLY DEPOSITED LEAD) 038 CLASS 3 AGGREGATE BASE (CY) CY 132.0000 8,712.00 0.000 0 039 LEAN CONCRETE BASE RAPID SETTING CY 586.0000 11,720.00 0.000 0 040 REPLACE BASE CY 194.0000 129,980.00 151.710 29,431 041 ALTERNATE TREATED BASE CY 258.5000 49,115.00 0.000 0 042 BASE BOND BREAKER SQYD 0.5000 8,250.00 8,250.000 4,125 043 HOT MIX ASPHALT (TYPE A) TON 204.0000 14,280.00 0.000 0 044 MINOR HOT MIX ASPHALT TON 71.2000 19,936.00 0.000 0 045 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 102.5000 3,679,750.00 22,726.200 2,329,435 046 DATA CORE LS 6,398.0000 6,398.00 1.000 6,398 047 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 1.4500 13,514.00 0.000 0 048 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.4500 3,523.50 0.000 0 049 TACK COAT TON 426.5000 17,060.00 28.800 12,283 PROGRAM CAS145 PAGE 3 DATE 07/20/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-300704 TIME 02:47 PM ESTIMATE NO. 027 BID OPENING 04/26/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/21/19 R.E. NAME: MINOVI, SEPAND DATE OF THIS ESTIMATE 07/20/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 JOINTED PLAIN CONCRETE PAVEMENT CY 399.5000 439,450.00 415.350 165,932 (RSC) 051 DRILL AND BOND (DOWEL BAR) EA 22.0000 172,700.00 4,122.000 90,684 052 INDIVIDUAL PRECAST SLAB REPLACEMENT CY 826.0000 1,544,620.00 2,005.850 1,656,832 053 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 492.5000 719,050.00 1,824.450 898,541 054 GRIND EXISTING CONCRETE SQYD 5.3000 283,020.00 52,974.000 280,762 PAVEMENT 055 STRUCTURAL CONCRETE, APPROACH SLAB CY 924.0000 281,820.00 250.090 231,083 (TYPE R) 056 STRUCTURAL CONCRETE,APPROACH SLAB CY 850.5000 174,352.50 255.980 217,710 (TYPE R MODIFIED) 057 PAVING NOTCH EXTENSION CF 27.7000 5,069.10 183.000 5,069 058 CLEAN EXPANSION JOINT LF 31.7000 1,965.40 62.000 1,965 059 JOINT SEAL (MR 1/2") LF 88.8000 21,844.80 246.000 21,844 060 JOINT SEAL (MR 1") LF 86.0000 19,264.00 224.000 19,264 061 ROADSIDE SIGN - ONE POST EA 426.5000 2,132.50 5.000 2,132 062 ROADSIDE SIGN - TWO POST EA 800.0000 2,400.00 3.000 2,400 063 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 266.5000 1,332.50 5.000 1,332 METHOD) 064 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 12.2000 150,060.00 12,255.850 149,521 065 FURNISH FORMED PANEL SIGN (OVERHEAD) SQFT 15.7000 110,057.00 7,010.000 110,057 FOR RETROREFLECTIVE SHEETING (TYPE XI) 066 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 28.0000 147,280.00 5,260.000 147,280 FOR RETROREFLECTIVE SHEETING (TYPE XI) 067 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 35.0000 805.00 23.000 805 (0.063"-UNFRAMED)FOR RETROREFLECTIVE SHEETING (TYPE XI) 068 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 11.7000 1,287.00 106.000 1,240 (0.080"-UNFRAMED)FOR RETROREFLECTIVE SHEETING (TYPE XI) 069 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 17.5000 2,450.00 138.100 2,416 (0.080"-FRAMED)FOR RETROREFLECTIVE SHEETING (TYPE XI) 070 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 5.8500 73,710.00 12,600.000 73,710 071 DETECTABLE WARNING SURFACE SQFT 37.3000 18,650.00 321.000 11,973 072 MINOR CONCRETE (STAMPED CONCRETE) SQFT 11.1000 45,843.00 0.000 0 073 MINOR CONCRETE (CURB, SIDEWALK AND CY 792.0000 871,200.00 138.000 109,296 CURB RAMP) 074 PRE/POST CONSTRUCTION SURVEYS EA 522.5000 18,810.00 36.000 18,810 PROGRAM CAS145 PAGE 4 DATE 07/20/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-300704 TIME 02:47 PM ESTIMATE NO. 027 BID OPENING 04/26/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/21/19 R.E. NAME: MINOVI, SEPAND DATE OF THIS ESTIMATE 07/20/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 075 MISCELLANEOUS METAL LB 5.3500 2,177.45 0.000 0 (F) 076 CHAIN LINK FENCE (TYPE CL-6) LF 76.8000 6,451.20 84.000 6,451 077 GUARD RAILING DELINEATOR EA 32.0000 29,760.00 0.000 0 078 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 27.7000 222,985.00 0.000 0 079 VEGETATION CONTROL (MINOR CONCRETE) SQYD 56.1000 454,971.00 0.000 0 080 SINGLE THRIE BEAM BARRIER LF 32.0000 45,760.00 0.000 0 081 DOUBLE THRIE BEAM BARRIER LF 45.9000 42,228.00 0.000 0 082 TRANSITION RAILING (TYPE STB) EA 4,212.0000 12,636.00 0.000 0 083 TRANSITION RAILING (TYPE DTB) EA 4,372.0000 8,744.00 0.000 0 084 TRANSITION RAILING (TYPE WB-31) EA 3,732.0000 93,300.00 0.000 0 085 END CAP (TYPE A) EA 320.0000 1,600.00 0.000 0 086 END ANCHOR ASSEMBLY (TYPE SFT) EA 720.0000 10,080.00 0.000 0 087 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,626.0000 47,138.00 0.000 0 088 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,346.0000 21,114.00 0.000 0 089 CRASH CUSHION (TYPE SC1-100GM) EA 47,430.0000 284,580.00 0.000 0 090 CRASH CUSHION (TYPE SC1-70GM) EA 48,300.0000 96,600.00 0.000 0 091 CONCRETE BARRIER (TYPE 60 MODIFIED) LF 106.0000 74,200.00 0.000 0 092 CONCRET TRANSITION BLOCK (MODIFIED) LF 235.5000 75,360.00 0.000 0 093 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3300 59,400.00 155,354.000 51,266 094 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.5800 13,572.00 20,059.000 11,634 095 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.4700 4,089.00 11,128.000 5,230 (BROKEN 12-3) 096 THERMOPLASTIC PAVEMENT MARKING SQFT 2.3500 22,278.00 2,437.000 5,726 097 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2300 45,310.00 1.000 0 (BROKEN 36-12) 098 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2300 1,607.70 6,716.000 1,544 (BROKEN 17-7) 099 PAINT TRAFFIC STRIPE (2-COAT) LF 0.1200 23,640.00 197,000.000 23,640 100 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.1500 18,860.00 0.000 0 101 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.3500 19,998.50 3,275.000 7,696 PROGRAM CAS145 PAGE 5 DATE 07/20/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-300704 TIME 02:47 PM ESTIMATE NO. 027 BID OPENING 04/26/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/21/19 R.E. NAME: MINOVI, SEPAND DATE OF THIS ESTIMATE 07/20/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 102 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,280.0000 1,280.00 1.000 1,280 SYSTEM ELEMENTS DURING CONSTRUCTION 103 MODIFY TRAFFIC MONITORING STATION LS 23,460.0000 23,460.00 0.000 0 104 MODIFY RAMP METERING SYSTEM LS 291,100.0000 291,100.00 0.000 0 105 MODIFY AUTOMATION VEHICLE CLASSIFICATION LS 27,730.0000 27,730.00 0.000 0 PROGRAM CAS145 PAGE 6 DATE 07/20/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-300704 TIME 02:47 PM ESTIMATE NO. 027 BID OPENING 04/26/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/21/19 R.E. NAME: MINOVI, SEPAND DATE OF THIS ESTIMATE 07/20/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 8,554,087.59 ADJUSTMENT OF COMPENSATION 75,365.86 542,840.01 EXTRA WORK 0.00 6,846,647.37 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 75,365.86 15,943,574.97 106 MOBILIZATION LS 770,578.1500 770,578.15 1.000 770,578 ORIGINAL CONTRACT AMOUNT 14,395,951.50 TOTAL WORK COMPLETED 75,365.86 16,714,153.12 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 5,000.00 0.00 TOTAL 80,365.86 16,714,153.12 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 06/20/16 305 11/01/16 09/19/16 11/21/19 305 484 0 0 100% 100% MINOVI, SEPAND RESIDENT ENGINEER PROGRAM CAS145 DATE 07/20/20