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 05/22/18 EST. NO. 002 TIME 01:45 PM R.E. NAME: M WANG 07-309804 --------------------------------------------------------------------------- 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 05/22/18 EST. NO. 002 TIME 01:45 PM R.E. NAME: M WANG 07-309804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 05/22/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-309804 TIME 01:45 PM ESTIMATE NO. 002 BID OPENING 11/29/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/18 R.E. NAME: M WANG DATE OF THIS ESTIMATE 05/22/18 LOCATION PROGRESS ESTIMATE 07-LA-605-10.1/25.6 ----------------- RV CONCRETE, INC. IN LOS ANGELES COUNTY IN SANTA FE 605 E COMMERCIAL ST SPRINGS AND IRWINDALE FROM ANAHEIM CA 92801 TELEGRAPH RD UCTO ROSE HILLS RD OC AND FROM RAMONA BOULEVARD OC TO ROUTE 605/210 SEP FED. AID NO. CIMG- 605-2(991)E SAFETY IMPROVEMENTS GRINDING ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 673.0000 673.00 0.500 336 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 50,000.0000 50,000.00 0.100 5,000.00 0.200 10,000 003 CONSTRUCTION AREA SIGNS LS 9,000.0000 9,000.00 0.500 4,500 004 TRAFFIC CONTROL SYSTEM LS 161,500.0000 161,500.00 0.210 33,915.00 0.310 50,065 005 JOB SITE MANAGEMENT LS 52,000.0000 52,000.00 0.100 5,200 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 750.0000 750.00 1.000 750 007 TEMPORARY DRAINAGE INLET PROTECTION EA 20.0000 3,000.00 43.000 860.00 88.000 1,760 008 TEMPORARY CONCRETE WASHOUT LS 5,000.0000 5,000.00 0.500 2,500.00 0.500 2,500 009 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.0000 2,550.00 2,548.000 2,548 STRIPE (HAZARDOUS WASTE) 010 LEAN CONCRETE BASE RAPID SETTING CY 300.0000 81,000.00 0.000 0 011 BASE BOND BREAKER SQYD 3.0000 4,380.00 1,781.230 5,343.69 1,781.230 5,343 012 DRILL AND BOND (DOWEL BAR) EA 21.0000 26,250.00 1,468.000 30,828.00 1,468.000 30,828 013 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 780.0000 304,200.00 409.120 319,113.60 409.120 319,113 014 JOINT SEAL (PREFORMED COMPRESSION) LF 9.2000 37,352.00 0.000 0 015 GRIND EXISTING CONCRETE SQYD 4.5000 1,071,000.00 142,052.980 639,238.41 142,052.980 639,238 PAVEMENT 016 REPAIR SPALLED SURFACE AREA SQFT 200.0000 82,000.00 422.380 84,476 017 REMOVE PAVEMENT MARKER EA 1.0000 17,200.00 17,032.000 17,032 018 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.0000 8,800.00 0.000 0 019 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 47,400.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 020 PAINT TRAFFIC STRIPE (2-COAT) LF 0.1500 23,700.00 0.000 0 021 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 33,120.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) PROGRAM CAS145 PAGE 2 DATE 05/22/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-309804 TIME 01:45 PM ESTIMATE NO. 002 BID OPENING 11/29/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/18 R.E. NAME: M WANG DATE OF THIS ESTIMATE 05/22/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 022 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 1,024.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 023 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.1000 9,300.00 66,459.000 6,645 024 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,800.0000 1,800.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 025 MODIFYING EXISTING ELECTRICAL SYSTEM LS 64,000.0000 64,000.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 05/22/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-309804 TIME 01:45 PM ESTIMATE NO. 002 BID OPENING 11/29/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/18 R.E. NAME: M WANG DATE OF THIS ESTIMATE 05/22/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,036,798.70 1,180,337.10 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,036,798.70 1,180,337.10 026 MOBILIZATION LS 231,000.0000 231,000.00 0.500 115,500.00 1.000 231,000 ORIGINAL CONTRACT AMOUNT 2,327,999.00 TOTAL WORK COMPLETED 1,152,298.70 1,411,337.10 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,152,298.70 1,411,337.10 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 01/04/18 220 00/00/00 00/00/00 03/04/19 50 30 0 0 60% 23% PROGRESS IS SATISFACTORY M WANG RESIDENT ENGINEER PROGRAM CAS145 DATE 05/22/18