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 06/20/18 EST. NO. 002 TIME 03:21 PM R.E. NAME: TIEU, FRED 07-307404 --------------------------------------------------------------------------- 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 06/20/18 EST. NO. 002 TIME 03:21 PM R.E. NAME: TIEU, FRED 07-307404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/20/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-307404 TIME 03:21 PM ESTIMATE NO. 002 BID OPENING 02/28/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/18 R.E. NAME: TIEU, FRED DATE OF THIS ESTIMATE 06/20/18 LOCATION RERUN PROGRESS ESTIMATE 07-LA-138-46.7/50.0 ----------------------- C. A. RASMUSSEN, INC. IN LOS ANGELES ROUTE 138 FROM 30TH 28548 LIVINGSTON AVENUE STREET E TO E AVENUE S VALENCIA CA 91355 FED. AID NO. ACNH-P138(59)E PAVEMENT PRESERVATION & AMERICANS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,495.0000 1,495.00 1.000 1,495 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 1,500.0000 1,500.00 0.250 375.00 0.250 375 003 TIME-RELATED OVERHEAD (WDAY) WDAY 1,500.0000 150,000.00 20.000 30,000.00 33.000 49,500 004 CONSTRUCTION AREA SIGNS LS 16,800.0000 16,800.00 0.850 14,280 005 TRAFFIC CONTROL SYSTEM LS 223,000.0000 223,000.00 0.020 4,460.00 0.020 4,460 006 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 37,600.0000 37,600.00 0.800 30,080.00 0.800 30,080 007 JOB SITE MANAGEMENT LS 7,500.0000 7,500.00 0.330 2,475.00 0.330 2,475 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 600.0000 600.00 1.000 600 009 TEMPORARY DRAINAGE INLET PROTECTION EA 180.0000 360.00 2.000 360.00 2.000 360 010 TEMPORARY GRAVEL BAG BERM LF 13.0000 325.00 0.000 0 011 TEMPORARY CONCRETE WASHOUT LS 2,000.0000 2,000.00 0.330 660.00 0.330 660 012 REMOVE CONCRETE (MISCELLANEOUS) (CY) CY 96.0000 12,480.00 130.000 12,480.00 130.000 12,480 013 ROADWAY EXCAVATION CY 48.0000 52,800.00 0.000 0 014 LEAN CONCRETE BASE RAPID SETTING CY 370.0000 270,100.00 0.000 0 015 PREPAVING INERTIAL PROFILER LS 2,800.0000 2,800.00 0.000 0 016 HOT MIX ASPHALT (TYPE A) TON 74.0000 2,227,400.00 0.000 0 017 DATA CORE LS 1,600.0000 1,600.00 0.000 0 018 PLACE HOT MIX ASPHALT SQYD 240.0000 2,400.00 0.000 0 (MISCELLANEOUS AREA) 019 TACK COAT TON 600.0000 37,800.00 0.000 0 020 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.9000 330,600.00 0.000 0 021 MINOR CONCRETE (RSC) CY 540.0000 129,600.00 240.000 129,600.00 240.000 129,600 022 DETECTABLE WARNING SURFACE SQFT 56.0000 16,800.00 300.000 16,800.00 300.000 16,800 PROGRAM CAS145 PAGE 2 DATE 06/20/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-307404 TIME 03:21 PM ESTIMATE NO. 002 BID OPENING 02/28/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/18 R.E. NAME: TIEU, FRED DATE OF THIS ESTIMATE 06/20/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 MINOR CONCRETE (MISCELLANEOUS CY 4,600.0000 1,840.00 0.400 1,840.00 0.400 1,840 CONSTRUCTION) 024 REMOVE CONCRETE CURB (CY) CY 310.0000 2,480.00 8.000 2,480.00 8.000 2,480 025 REMOVE CONCRETE CY 160.0000 17,600.00 110.000 17,600.00 110.000 17,600 (CURB, GUTTER, AND SIDEWALK) (CY) 026 PRE/POST CONSTRUCTION SURVEYS EA 850.0000 17,000.00 10.000 8,500.00 10.000 8,500 027 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 9,000.00 0.000 0 028 OBJECT MARKER (TYPE L-1) EA 100.0000 200.00 0.000 0 029 RELOCATE ROADSIDE SIGN EA 200.0000 200.00 0.000 0 030 RELOCATE SIGN PANEL EA 200.0000 200.00 0.000 0 031 ROADSIDE SIGN - ONE POST EA 1,000.0000 1,000.00 0.000 0 032 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 33.0000 3,960.00 0.000 0 033 VEGETATION CONTROL (MINOR CONCRETE) SQYD 90.0000 10,800.00 0.000 0 034 END ANCHOR ASSEMBLY (TYPE SFT) EA 790.0000 790.00 0.000 0 035 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,100.0000 3,100.00 0.000 0 036 THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 75,000.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 037 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 1,575.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 18-12) 038 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 85.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) 039 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 13,850.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 040 PAINT TRAFFIC STRIPE (2-COAT) LF 0.5000 855.00 0.000 0 041 PAINT PAVEMENT MARKING (2-COAT) SQFT 2.0000 7,520.00 0.000 0 042 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 97,600.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 043 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 6,165.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 044 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 870.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 045 MODIFYING EXISTING ELECTRICAL SYSTEM LS 66,000.0000 66,000.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 06/20/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-307404 TIME 03:21 PM ESTIMATE NO. 002 BID OPENING 02/28/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/18 R.E. NAME: TIEU, FRED DATE OF THIS ESTIMATE 06/20/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 257,710.00 293,585.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 257,710.00 293,585.00 046 MOBILIZATION LS 385,000.0000 385,000.00 0.500 192,500.00 0.500 192,500 ORIGINAL CONTRACT AMOUNT 4,248,250.00 TOTAL WORK COMPLETED 450,210.00 486,085.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 450,210.00 486,085.00 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 04/11/18 100 05/14/18 05/02/18 03/28/19 33 2 0 0 11% 33% PROGRESS IS SATISFACTORY TIEU, FRED RESIDENT ENGINEER PROGRAM CAS145 DATE 06/20/18