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 04/24/18 EST. NO. 023 TIME 11:58 AM R.E. NAME: YUE, WARREN 07-306404 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 005 0001 43,894.88 E.W. @ L.S.(+) 041818 N 0001 0 43,894.88 TOTAL THIS ESTIMATE 229,505.29 TOTAL PREVIOUS ESTIMATE 273,400.17 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 04/24/18 EST. NO. 023 TIME 11:58 AM R.E. NAME: YUE, WARREN 07-306404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE EEO REPORT -10,000.00 003 EEO REPORT 10,000.00 005 MISSING DBE CEM 2406 -82,032.00 010 MSSNG DBE CEM 2406 82,032.00 011 0.00 0.00 LABOR COMPLIANCE VIOLATION DEL CPRS JUL-AUG-SEP -8,000.00 004 MSS CPR APR&MAY 2017 -10,000.00 013 DEL CPRS JUL-AUG-SEP 8,000.00 015 MSS CPR APR&MAY 2017 10,000.00 016 CPR'S JUL-NOV '17 -10,000.00 019 CPR'S DEC 17 -4,000.00 020 CPR'S JAN-FEB '18 -4,000.00 023 -4,000.00 -18,000.00 TOTAL DEDUCTIONS -4,000.00 -18,000.00 PROGRAM CAS145 PAGE 1 DATE 04/24/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-306404 TIME 11:58 AM ESTIMATE NO. 023 BID OPENING 12/01/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/18 R.E. NAME: YUE, WARREN DATE OF THIS ESTIMATE 04/24/18 LOCATION PROGRESS ESTIMATE 07-LA-210-24.7/44.9 ----------------- SELECT ELECTRIC, INC. IN LOS ANGELES COUNTY, IN VARIOUS 2790 BUSINESS PARK DRIVE CITIES ALONG I-210 CORRIDOR, VISTA, CA 92081 BETWEEN SR-134 & SR-57 FED. AID NO. NHPI-210 ( ) ,1-830 (E ) INSTALL & UPGRADE TRANSPORTATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,559.0000 2,559.00 1.000 2,559 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 42,988.0000 42,988.00 0.270 11,606.76 0.790 33,960 003 TIME-RELATED OVERHEAD (WDAY) WDAY 3,957.0000 2,215,920.00 23.000 91,011.00 455.000 1,800,435 004 CONSTRUCTION AREA SIGNS LS 97,227.0000 97,227.00 0.600 58,336 005 TRAFFIC CONTROL SYSTEM LS 1,203,784.0000 1,203,784.00 0.050 60,189.20 0.740 890,800 006 JOB SITE MANAGEMENT LS 19,125.0000 19,125.00 0.050 956.25 0.740 14,152 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 496.0000 496.00 1.000 496 008 TEMPORARY COVER SQYD 1.0000 440.00 0.000 0 009 TEMPORARY DRAINAGE INLET PROTECTION EA 169.0000 11,830.00 0.000 0 010 TEMPORARY SILT FENCE LF 2.0000 800.00 0.000 0 011 TEMPORARY CONSTRUCTION ENTRANCE EA 8,802.0000 26,406.00 0.000 0 012 STREET SWEEPING LS 15,465.0000 15,465.00 0.000 0 013 TEMPORARY CONCRETE WASHOUT LS 1,024.0000 1,024.00 0.000 0 014 TREATED WOOD WASTE LB 0.2500 967.50 0.000 0 015 REMOVE GUARDRAIL LF 11.0000 3,080.00 0.000 0 016 REMOVE IRRIGATION FACILITY LS 5,118.0000 5,118.00 0.000 0 017 REMOVE ASPHALT CONCRETE PAVEMENT (SQFT) SQFT 13.0000 5,070.00 390.000 5,070.00 390.000 5,070 018 ADJUST PULL BOX EA 614.0000 1,228.00 0.000 0 019 REMOVE CONCRETE (CURB AND GUTTER) LF 54.0000 3,780.00 70.000 3,780.00 70.000 3,780 020 ROADWAY EXCAVATION (TYPE Z-2) CY 141.0000 23,970.00 33.000 4,653.00 67.000 9,447 (AERIALLY DEPOSITED LEAD) 021 CHECK AND TEST EXISTING IRRIGATION LS 4,606.0000 4,606.00 0.500 2,303.00 0.500 2,303 FACILITIES 022 RISER SPRINKLER ASSEMBLY EA 164.0000 820.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 04/24/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-306404 TIME 11:58 AM ESTIMATE NO. 023 BID OPENING 12/01/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/18 R.E. NAME: YUE, WARREN DATE OF THIS ESTIMATE 04/24/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 26.0000 5,200.00 0.000 0 (F) LINE) 024 CLASS 3 AGGREGATE BASE (CY) CY 74.0000 7,400.00 0.000 0 025 LEAN CONCRETE BASE CY 142.0000 4,970.00 0.000 0 026 HOT MIX ASPHALT (TYPE A) TON 391.0000 31,280.00 0.000 0 027 60" CAST-IN-DRILLED-HOLE CONCRETE LF 1,015.0000 52,780.00 52.000 52,780 PILE (SIGN FOUNDATION) 028 FURNISH SIGN STRUCTURE (TRUSS) LB 3.8400 123,713.28 30,691.000 117,853 (F) 029 INSTALL SIGN STRUCTURE (TRUSS) LB 0.1200 3,866.04 30,691.000 3,682 (F) 030 MINOR CONCRETE (CURB AND GUTTER) CY 567.0000 2,268.00 4.000 2,268.00 4.000 2,268 031 GUARD RAILING DELINEATOR EA 24.0000 720.00 0.000 0 032 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 26.0000 8,060.00 0.000 0 033 VEGETATION CONTROL (MINOR CONCRETE) SQYD 61.0000 15,250.00 0.000 0 034 END ANCHOR ASSEMBLY (TYPE SFT) EA 784.0000 1,568.00 0.000 0 035 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,655.0000 5,310.00 0.000 0 036 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 20,000.0000 20,000.00 0.500 10,000 SYSTEM ELEMENTS DURING CONSTRUCTION 037 CHANGEABLE MESSAGE SIGN AND CLOSED LS 77,120.0000 77,120.00 0.163 12,570.56 0.921 71,027 CIRCUIT TELEVISION CAMERA (LOCATION ALLEN AVE) 038 WORK AT HUB BUILDINGS LS 11,926.0000 11,926.00 0.000 0 039 WORK AT LOS ANGELES REGIONAL LS 154,615.0000 154,615.00 0.000 0 TRANSPORTATION MANAGEMENT CENTER 040 MODIFY COMMUNICATION SYSTEM LS 1,314,790.0000 1,314,790.00 0.188 247,180.52 0.850 1,117,571 041 INDUCTIVE LOOP DETECTOR (LS) LS 302,660.0000 302,660.00 0.160 48,425.60 0.487 147,395 042 MODIFY TRAFFIC MONITORING STATION LS 73,941.0000 73,941.00 0.000 0 043 CLOSED CIRCUIT TELEVISION CAMERA LS 3,014,780.0000 3,014,780.00 0.195 587,882.10 0.905 2,728,375 044 CHANGEABLE MESSAGE SIGN LS 46,023.0000 46,023.00 0.168 7,731.86 0.994 45,746 (LOCATION MYRTLE AVE) 045 MODIFY RAMP METERING SYSTEM LS 976,419.0000 976,419.00 0.734 716,691 046 MODIFY SIGNAL LS 552,756.0000 552,756.00 0.546 301,804 047 SYSTEM TESTING AND DOCUMENTATION LS 329,125.0000 329,125.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 04/24/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-306404 TIME 11:58 AM ESTIMATE NO. 023 BID OPENING 12/01/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/18 R.E. NAME: YUE, WARREN DATE OF THIS ESTIMATE 04/24/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,085,627.85 8,136,537.27 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 43,894.88 273,400.17 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,129,522.73 8,409,937.44 048 MOBILIZATION LS 840,459.0000 840,459.00 1.000 840,459 ORIGINAL CONTRACT AMOUNT 11,663,702.82 TOTAL WORK COMPLETED 1,129,522.73 9,250,396.44 MATERIALS ON HAND ON SITE -21,451.19 324,240.07 DEDUCTIONS -4,000.00 -18,000.00 TOTAL 1,104,071.54 9,556,636.51 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 02/24/16 560 06/25/16 04/19/16 10/11/18 440 59 0 0 76% 79% PROGRESS IS SATISFACTORY YUE, WARREN RESIDENT ENGINEER PROGRAM CAS145 DATE 04/24/18