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 12/23/21 EST. NO. 019 TIME 02:04 PM R.E. NAME: CHAUDHARI, SUSHILKUMAR 07-304304 --------------------------------------------------------------------------- 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 12/23/21 EST. NO. 019 TIME 02:04 PM R.E. NAME: CHAUDHARI, SUSHILKUMAR 07-304304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 071 -17,770.59 004 OVERBID ITEM NO. 071 -8,885.29 005 OVERBID ITEM NO. 071 -7,108.24 006 OVERBID ITEM NO. 071 -1,777.06 008 0.00 -35,541.18 TOTAL DEDUCTIONS 0.00 -35,541.18 PROGRAM CAS145 PAGE 1 DATE 12/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-304304 TIME 02:04 PM ESTIMATE NO. 019 BID OPENING 10/16/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/21 R.E. NAME: CHAUDHARI, SUSHILKUMAR DATE OF THIS ESTIMATE 12/23/21 LOCATION RERUN PROGRESS ESTIMATE 07-LA-10-S0.4/21.1 ----------------------- BOSCO CONSTRUCTORS, INC. IN LOS ANGELES COUNTY IN AND NEAR 21353 MAYALL ST.; LOS ANGELES FROM 0.3 MILE EAST OF CHATSWORTH CA 91311 CESAR CHAVEZ OVERCROSSING TO CAMPUS ROAD OVERCROSSING FED. AID NO. HSIM- 010-1(853)E PAVING BEYOND GORES AND VEGETATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,695.0000 1,695.00 1.000 1,695 002 CONSTRUCTION AREA SIGNS LS 16,667.5000 16,667.50 1.000 16,667 003 TRAFFIC CONTROL SYSTEM LS 149,487.7000 149,487.70 1.000 149,487 004 JOB SITE MANAGEMENT LS 10,735.0000 10,735.00 1.000 10,735 005 PREPARE STORM WATER POLLUTION PREVENTION LS 2,017.0500 2,017.05 1.000 2,017 PLAN 006 RAIN EVENT ACTION PLAN EA 500.0000 4,000.00 1.000 500 007 STORM WATER SAMPLING AND ANALYSIS DAY EA 226.0000 1,808.00 0.000 0 008 STORM WATER ANNUAL REPORT EA 2,000.0000 8,000.00 1.000 2,000 009 MOVE-IN/MOVE-OUT EA 5,650.0000 22,600.00 0.000 0 (TEMPORARY EROSION CONTROL) 010 TEMPORARY HYDRAULIC MULCH SQYD 2.0000 5,900.00 0.000 0 011 TEMPORARY DRAINAGE INLET PROTECTION EA 124.3000 5,469.20 26.000 3,231 012 TEMPORARY FIBER ROLL LF 3.5000 6,475.00 1,300.000 4,550 013 TEMPORARY CONSTRUCTION ENTRANCE EA 3,955.0000 7,910.00 1.000 3,955 014 STREET SWEEPING LS 50,850.0000 50,850.00 1.000 50,850 015 TEMPORARY CONCRETE WASHOUT LS 9,040.0000 9,040.00 1.000 9,040 016 TREATED WOOD WASTE LB 0.8500 4,505.00 5,300.000 4,505 017 CLEARING AND GRUBBING (LS) LS 35,323.8000 35,323.80 1.000 35,323 018 ROADWAY EXCAVATION (TYPE Z-2) CY 299.2500 191,520.00 528.000 158,004 (AERIALLY DEPOSITED LEAD) 019 ROADSIDE CLEARING LS 18,871.0000 18,871.00 1.000 18,871 020 PRUNE EXISTING PLANTS LS 2,666.8000 2,666.80 1.000 2,666 021 ROCK BLANKET SQFT 13.9100 204,477.00 14,700.000 204,477 022 SLOW-RELEASE FERTILIZER LB 2.4300 1,433.70 127.250 309 PROGRAM CAS145 PAGE 2 DATE 12/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-304304 TIME 02:04 PM ESTIMATE NO. 019 BID OPENING 10/16/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/21 R.E. NAME: CHAUDHARI, SUSHILKUMAR DATE OF THIS ESTIMATE 12/23/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PLANT (GROUP A) EA 24.1800 604.50 0.000 0 024 PLANT (GROUP B) EA 41.5800 46,985.40 711.000 29,563 025 PLANT (GROUP U) EA 203.4000 5,288.40 26.000 5,288 026 PLANT ESTABLISHMENT WORK LS 40,906.0000 40,906.00 0.320 13,089.92 0.800 32,724 027 WOOD MULCH CY 67.2400 140,531.60 2,135.000 143,557 028 CHECK AND TEST EXISTING IRRIGATION LS 14,690.0000 14,690.00 1.000 14,690 FACILITIES 029 REMOVE IRRIGATION FACILITY LS 6,361.9000 6,361.90 1.000 6,361 030 CONTROL AND NEUTRAL CONDUCTORS LS 23,504.0000 23,504.00 1.000 23,504 031 1" REMOTE CONTROL VALVE EA 395.5000 791.00 1.000 395 032 1 1/2" REMOTE CONTROL VALVE EA 519.8000 7,797.00 9.000 4,678 033 CERTIFY EXISTING BACKFLOW PREVENTERS LS 2,644.2000 2,644.20 0.000 0 034 POP-UP SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 103.1700 9,388.47 60.000 6,190 035 RISER SPRINKLER ASSEMBLY EA 31.6400 18,984.00 296.000 9,365 036 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 5.3700 26,366.70 2,395.000 12,861 (F) LINE) 037 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 5.4200 14,146.20 2,125.000 11,517 (F) LINE) 038 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 5.7100 6,623.60 810.000 4,625 (F) (SUPPLY LINE) 039 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 5.7600 8,467.20 1,970.000 11,347 (F) (SUPPLY LINE) 040 2" PLASTIC PIPE (SCHEDULE 40) LF 9.1500 22,326.00 1,025.000 9,378 (F) (SUPPLY LINE) 041 BALL VALVE EA 418.1000 3,762.90 4.000 1,672 042 CLASS 3 AGGREGATE BASE (CY) CY 270.7100 24,363.90 90.000 24,363 043 LEAN CONCRETE BASE CY 376.4600 13,552.56 36.000 13,552 044 HOT MIX ASPHALT (TYPE A) TON 452.0000 31,640.00 70.000 31,640 045 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 34.8300 6,617.70 233.000 8,115 046 REMOVE ASPHALT CONCRETE PAVEMENT (SQFT) SQFT 4.0500 18,832.50 4,650.000 18,832 047 REMOVE ASPHALT CONCRETE DIKE LF 56.5000 5,367.50 95.000 5,367 048 MINOR CONCRETE CY 508.5000 254.25 0.500 254 049 MINOR CONCRETE (STAMPED CONCRETE) SQFT 7.2900 312,012.00 35,241.000 256,906 PROGRAM CAS145 PAGE 3 DATE 12/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-304304 TIME 02:04 PM ESTIMATE NO. 019 BID OPENING 10/16/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/21 R.E. NAME: CHAUDHARI, SUSHILKUMAR DATE OF THIS ESTIMATE 12/23/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 REMOVE CONCRETE CURB (LF) LF 113.0000 10,735.00 95.000 10,735 051 OBJECT MARKER (TYPE L-1) EA 62.1500 1,056.55 17.000 1,056 052 REMOVE MARKER EA 28.2500 480.25 17.000 480 053 REMOVE ROADSIDE SIGN (WOOD POST) EA 84.7500 2,288.25 27.000 2,288 054 REMOVE ROADSIDE SIGN (METAL POST) EA 141.2500 1,553.75 11.000 1,553 055 REMOVE ROADSIDE SIGN EA 141.2500 1,412.50 10.000 1,412 (STRAP AND SADDLE BRACKET METHOD) 056 FURNISH LAMINATED PANEL SIGN (1"-TYPE B) SQFT 28.2500 1,525.50 54.000 1,525 057 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 11.3000 689.30 61.000 689 (0.063"-UNFRAMED) 058 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.0400 1,808.00 200.000 1,808 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 059 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.4300 1,367.30 110.000 1,367 (0.080"-UNFRAMED) 060 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.3200 1,491.20 160.000 1,491 (0.080"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 061 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.4300 410.19 33.000 410 (0.063"-FRAMED) FOR RETROREFLETIVE SHEETING (TYPE XI) 062 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.9500 1,491.60 88.000 1,491 (0.080"-FRAMED) 063 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.2800 2,788.80 210.000 2,788 (0.080"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 064 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 3.9600 2,574.00 650.000 2,574 065 METAL (ROADSIDE SIGN) LB 7.3500 4,116.00 560.000 4,116 066 ROADSIDE SIGN - ONE POST EA 322.0500 9,017.40 28.000 9,017 067 ROADSIDE SIGN - TWO POST EA 734.5000 5,141.50 7.000 5,141 068 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 141.2500 1,412.50 10.000 1,412 METHOD) 069 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,130.0000 1,130.00 1.000 1,130 SYSTEM ELEMENTS DURING CONSTRUCTION 070 MODIFYING EXISTING ELECTRICAL SYSTEM LS 37,516.0000 37,516.00 1.000 37,516 PROGRAM CAS145 PAGE 4 DATE 12/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-304304 TIME 02:04 PM ESTIMATE NO. 019 BID OPENING 10/16/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/21 R.E. NAME: CHAUDHARI, SUSHILKUMAR DATE OF THIS ESTIMATE 12/23/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 13,089.92 1,455,645.77 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 99,840.38 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 13,089.92 1,555,486.15 071 MOBILIZATION LS 224,408.7300 224,408.73 1.000 224,408 ORIGINAL CONTRACT AMOUNT 1,888,675.55 TOTAL WORK COMPLETED 13,089.92 1,779,894.88 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 -35,541.18 TOTAL 13,089.92 1,744,353.70 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 071 MOBILIZATION 188,867.55 224,408.73 35,541.18 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 11/19/19 500 01/13/20 01/13/20 06/01/22 387 96 0 0 PLANT ESTABLISHMENT PERI PROGRESS IS SATISFACTORY CHAUDHARI, SUSHILKUMAR RESIDENT ENGINEER PROGRAM CAS145 DATE 12/23/21