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 02/25/20 EST. NO. 001 TIME 12:54 PM R.E. NAME: TIEU, FRED 07-310404 --------------------------------------------------------------------------- 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 02/25/20 EST. NO. 001 TIME 12:54 PM R.E. NAME: TIEU, FRED 07-310404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 02/25/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-310404 TIME 12:54 PM ESTIMATE NO. 001 BID OPENING 09/25/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/20 R.E. NAME: TIEU, FRED DATE OF THIS ESTIMATE 02/25/20 LOCATION PROGRESS ESTIMATE 07-LA-138-0.0/36.9 ----------------- C. A. RASMUSSEN, INC. IN LOS ANGELES ON ROUTE 138 FROM 28548 LIVINGSTON AVENUE; FROM I-5 (GORMAN POST ROAD) TO VALENCIA CA 91355 JUNCTION OF SR-138/14 FED. AID NO. ACNH-P138(62)E PAVEMENT PRESERVATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 6,000.0000 6,000.00 1.000 6,000.00 1.000 6,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,000.0000 5,000.00 0.250 1,250.00 0.250 1,250 003 TIME-RELATED OVERHEAD (WDAY) WDAY 2,000.0000 500,000.00 12.000 24,000.00 12.000 24,000 004 CONSTRUCTION AREA SIGNS LS 43,000.0000 43,000.00 0.800 34,400.00 0.800 34,400 005 TRAFFIC CONTROL SYSTEM LS 405,000.0000 405,000.00 0.000 0 006 ENVIRONMENTAL PRODUCT DECLARATIONS LS 500.0000 500.00 1.000 500.00 1.000 500 007 JOB SITE MANAGEMENT LS 17,000.0000 17,000.00 0.000 0 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 700.0000 700.00 1.000 700.00 1.000 700 009 TEMPORARY COVER SQYD 6.0000 1,800.00 0.000 0 010 TEMPORARY FIBER ROLL LF 3.4000 17,476.00 0.000 0 011 TEMPORARY GRAVEL BAG BERM LF 16.0000 1,920.00 0.000 0 012 TEMPORARY CONSTRUCTION ENTRANCE EA 3,500.0000 7,000.00 0.000 0 013 STREET SWEEPING LS 8,500.0000 8,500.00 0.000 0 014 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.1500 25,950.00 0.000 0 STRIPE (HAZARDOUS WASTE) 015 TREATED WOOD WASTE LB 0.2700 9,180.00 0.000 0 016 CLEARING AND GRUBBING (LS) LS 100,000.0000 100,000.00 0.000 0 017 ROADWAY EXCAVATION CY 29.0000 19,720.00 0.000 0 018 SHOULDER BACKING TON 30.0000 185,400.00 0.000 0 019 IMPORTED BORROW (CY) CY 52.0000 21,840.00 0.000 0 020 TEMPORARY IRRIGATION SYSTEM LS 28,000.0000 28,000.00 0.000 0 021 ORGANIC FERTILIZER LB 5.2000 442.00 0.000 0 022 PLANT (GROUP A) EA 18.0000 9,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 02/25/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-310404 TIME 12:54 PM ESTIMATE NO. 001 BID OPENING 09/25/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/20 R.E. NAME: TIEU, FRED DATE OF THIS ESTIMATE 02/25/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PLANT ESTABLISHMENT WORK LS 28,000.0000 28,000.00 0.000 0 024 WOOD MULCH CY 130.0000 260.00 0.000 0 025 FOLIAGE PROTECTOR EA 47.0000 2,162.00 0.000 0 026 DEEP WATERING PIPE EA 16.0000 3,360.00 0.000 0 027 DRY SEED (SQFT) SQFT 0.1600 1,920.00 0.000 0 028 ROLLED EROSION CONTROL PRODUCT SQFT 0.5900 7,080.00 0.000 0 (JUTE MESH) 029 COMPOST (CY) CY 110.0000 4,070.00 0.000 0 030 CRACK TREATMENT LNMI 7,100.0000 120,700.00 0.000 0 031 FULL WIDTH SEGMENT CORRECTION EA 2,600.0000 124,800.00 0.000 0 032 PARTIAL WIDTH SEGMENT CORRECTION EA 1,800.0000 63,000.00 0.000 0 033 REPLACE ASPHALT CONCRETE SURFACING CY 270.0000 483,300.00 0.000 0 034 HOT MIX ASPHALT (TYPE A) TON 81.0000 8,586,000.00 0.000 0 035 DATA CORE LS 15,000.0000 15,000.00 0.000 0 036 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 1.8000 1,278.00 0.000 0 037 PLACE HOT MIX ASPHALT DIKE (TYPE D) LF 1.8000 2,448.00 0.000 0 038 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.8000 15,732.00 0.000 0 039 TACK COAT TON 750.0000 90,000.00 0.000 0 040 REMOVE ASPHALT CONCRETE DIKE LF 0.9700 10,573.00 0.000 0 041 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 4.3000 1,092,200.00 0.000 0 042 60" CAST-IN-DRILLED-HOLE CONCRETE LF 920.0000 20,240.00 0.000 0 PILE (SIGN FOUNDATION) 043 STRUCTURAL CONCRETE, HEADWALL CY 2,300.0000 262,200.00 0.000 0 (F) 044 FURNISH SIGN STRUCTURE (TRUSS) LB 4.6000 66,516.00 0.000 0 (F) 045 INSTALL SIGN STRUCTURE (TRUSS) LB 0.3000 4,338.00 0.000 0 (F) 046 REMOVE SIGN STRUCTURE (EA) EA 3,000.0000 3,000.00 0.000 0 047 18" CORRUGATED STEEL PIPE (.079" THICK) LF 170.0000 47,600.00 0.000 0 048 REMOVE HEADWALL EA 1,200.0000 18,000.00 0.000 0 049 ADJUST INLET EA 2,800.0000 28,000.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 02/25/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-310404 TIME 12:54 PM ESTIMATE NO. 001 BID OPENING 09/25/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/20 R.E. NAME: TIEU, FRED DATE OF THIS ESTIMATE 02/25/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 MISCELLANEOUS IRON AND STEEL LB 4.1000 26,863.20 0.000 0 (F) 051 ADJUST MONUMENT COVER TO GRADE EA 1,900.0000 77,900.00 0.000 0 052 REMOVE PAVEMENT MARKER EA 1.1000 10,241.00 0.000 0 053 REMOVE DELINEATOR EA 20.0000 7,200.00 0.000 0 054 DELINEATOR (CLASS 1) EA 63.0000 23,940.00 0.000 0 055 GUARD RAILING DELINEATOR EA 23.0000 9,200.00 0.000 0 056 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.1000 4,872.00 0.000 0 057 PAVEMENT MARKER EA 11.0000 86,350.00 0.000 0 (RETROREFLECTIVE-RECESSED) 058 MILEPOST MARKER EA 74.0000 8,880.00 0.000 0 059 REMOVE MARKER EA 25.0000 3,000.00 0.000 0 060 REMOVE ROADSIDE SIGN (WOOD POST) EA 98.0000 20,580.00 0.000 0 061 REMOVE ROADSIDE SIGN (METAL POST) EA 95.0000 14,250.00 0.000 0 062 REMOVE ROADSIDE SIGN EA 90.0000 1,350.00 0.000 0 (STRAP AND SADDLE BRACKET METHOD) 063 FURNISH FORMED PANEL SIGN (OVERHEAD) SQFT 14.0000 13,020.00 0.000 0 FOR RETROFLECTIVE SHEETING (TYPE XI) 064 FURNISH LAMINATED PANEL SIGN SQFT 23.0000 10,350.00 0.000 0 (1"-TYPE B) FOR RETROREFLECTIVE SHEETING (TYPE XI) 065 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.0000 10,920.00 0.000 0 (0.063"-UNFRAMED) 066 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.0000 8,200.00 0.000 0 (0.063"-UNFRAMED) FOR RETROREFLECTVE SHEETING (TYPE XI) 067 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 8,100.00 0.000 0 (0.080"-UNFRAMED) 068 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 11.0000 7,700.00 0.000 0 (0.080"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 069 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 300.00 0.000 0 (0.063"-FRAMED) 070 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.0000 17,420.00 0.000 0 (0.063"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 071 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 20,850.00 0.000 0 (0.080-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 072 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 3.7000 20,757.00 0.000 0 073 METAL (ROADSIDE SIGN) LB 3.0000 19,440.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 02/25/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-310404 TIME 12:54 PM ESTIMATE NO. 001 BID OPENING 09/25/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/20 R.E. NAME: TIEU, FRED DATE OF THIS ESTIMATE 02/25/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 074 ROADSIDE SIGN - ONE POST EA 310.0000 55,800.00 0.000 0 075 ROADSIDE SIGN - TWO POST EA 670.0000 48,910.00 0.000 0 076 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 140.0000 2,100.00 0.000 0 METHOD) 077 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 7.0000 5,530.00 0.000 0 078 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 40.0000 16,800.00 0.000 0 079 MIDWEST GUARDRAIL SYSTEM (8' POST) LF 43.0000 128,140.00 0.000 0 080 VEGETATION CONTROL (MINOR CONCRETE) SQYD 68.0000 163,200.00 0.000 0 081 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,100.0000 1,100.00 0.000 0 082 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,500.0000 108,500.00 0.000 0 083 REMOVE GUARDRAIL LF 9.0000 1,350.00 0.000 0 084 THERMOPLASTIC PAVEMENT MARKING SQFT 15.0000 48,150.00 0.000 0 (PREFORMED) 085 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.3600 45,720.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 18-12) 086 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.3600 93.60 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 087 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.3600 13,680.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 088 PAINT TRAFFIC STRIPE (2-COAT) LF 0.1000 5,170.00 0.000 0 089 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6100 337,940.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 090 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 3,982.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 091 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.1500 32,700.00 0.000 0 092 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 460.00 0.000 0 093 6" RUMBLE STRIP STA 38.0000 105,260.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 094 12" RUMBLE STRIP STA 41.0000 53,710.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 095 LIGHTING SYSTEM LS 371,000.0000 371,000.00 0.000 0 096 CENSUS STATION SYSTEM LS 44,000.0000 44,000.00 0.000 0 097 FLASHING BEACON SYSTEM LS 105,000.0000 105,000.00 0.000 0 098 MODIFYING EXISTING ELECTRICAL SYSTEM LS 64,000.0000 64,000.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 02/25/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-310404 TIME 12:54 PM ESTIMATE NO. 001 BID OPENING 09/25/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/20 R.E. NAME: TIEU, FRED DATE OF THIS ESTIMATE 02/25/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 66,850.00 66,850.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 66,850.00 66,850.00 099 MOBILIZATION LS 1,600,000.0000 1,600,000.00 0.000 0 ORIGINAL CONTRACT AMOUNT 16,309,183.80 TOTAL WORK COMPLETED 66,850.00 66,850.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 66,850.00 66,850.00 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 11/04/19 500 01/23/20 11/19/19 06/14/22 12 60 0 0 0% 2% PROGRESS IS SATISFACTORY TIEU, FRED RESIDENT ENGINEER PROGRAM CAS145 DATE 02/25/20