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 08/23/19 EST. NO. 003 TIME 02:36 PM R.E. NAME: OSORIO, OSCAR 07-312504 --------------------------------------------------------------------------- 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 08/23/19 EST. NO. 003 TIME 02:36 PM R.E. NAME: OSORIO, OSCAR 07-312504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/23/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-312504 TIME 02:36 PM ESTIMATE NO. 003 BID OPENING 12/04/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/19 R.E. NAME: OSORIO, OSCAR DATE OF THIS ESTIMATE 08/23/19 LOCATION PROGRESS ESTIMATE 07-LA-5-81.8/87.8 ----------------- POWELL CONSTRUCTORS INC IN LA CNTY FR RTE 138 / FRAZIER MOU 8555 BANANA AVENUE NTAIN PARK ROAD FONTNA CA 92335 FED. AID NO. ACIM-005 -3(126)E STORM WATER QUALITY MANAGEMENT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 1.000 2,500 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,000.0000 5,000.00 0.100 500.00 0.350 1,750 003 TIME-RELATED OVERHEAD (WDAY) WDAY 1,150.0000 253,000.00 22.000 25,300.00 55.000 63,250 004 DEVELOP WATER SUPPLY LS 20,000.0000 20,000.00 0.100 2,000.00 0.350 7,000 005 CONSTRUCTION AREA SIGNS LS 6,000.0000 6,000.00 0.900 5,400 006 TRAFFIC CONTROL SYSTEM LS 230,000.0000 230,000.00 0.100 23,000.00 0.300 69,000 007 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 5,950.00 7.000 245.00 80.000 2,800 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 20,000.0000 20,000.00 0.100 2,000.00 0.250 5,000 009 TEMPORARY RAILING (TYPE K) LF 16.0000 130,880.00 910.000 14,560.00 3,170.000 50,720 010 TEMPORARY ALTERNATIVE CRASH CUSHION EA 7,000.0000 14,000.00 0.000 0 011 TEMPORARY CRASH CUSHION MODULE EA 250.0000 55,000.00 18.000 4,500.00 102.000 25,500 012 JOB SITE MANAGEMENT LS 20,000.0000 20,000.00 0.100 2,000.00 0.250 5,000 013 PREPARE STORM WATER POLLUTION PREVENTION LS 2,000.0000 2,000.00 0.500 1,000 PLAN 014 RAIN EVENT ACTION PLAN EA 500.0000 18,500.00 0.000 0 015 STORM WATER SAMPLING AND ANALYSIS DAY EA 500.0000 13,000.00 0.000 0 016 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 017 TEMPORARY COVER SQYD 2.0000 2,120.00 0.000 0 018 TEMPORARY CHECK DAM LF 5.0000 750.00 19.000 95.00 19.000 95 019 TEMPORARY DRAINAGE INLET PROTECTION EA 250.0000 4,000.00 2.000 500.00 6.000 1,500 020 TEMPORARY FIBER ROLL LF 3.5000 10,325.00 167.000 584.50 167.000 584 021 TEMPORARY SILT FENCE LF 5.0000 6,050.00 300.000 1,500.00 300.000 1,500 022 TEMPORARY CONSTRUCTION ENTRANCE EA 3,500.0000 7,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 08/23/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-312504 TIME 02:36 PM ESTIMATE NO. 003 BID OPENING 12/04/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/19 R.E. NAME: OSORIO, OSCAR DATE OF THIS ESTIMATE 08/23/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 STREET SWEEPING LS 3,000.0000 3,000.00 0.100 300.00 0.100 300 024 TEMPORARY CONCRETE WASHOUT LS 12,500.0000 12,500.00 0.100 1,250.00 0.100 1,250 025 REMOVE CONCRETE (SQYD) SQYD 320.0000 3,520.00 0.000 0 026 ROADWAY EXCAVATION CY 60.0000 100,800.00 167.800 10,068.00 364.640 21,878 027 ROADWAY EXCAVATION (TYPE COM) (AERIALLY CY 70.0000 5,880.00 52.240 3,656 DEPOSITED LEAD) 028 ROADWAY EXCAVATION (TYPE Z-2) CY 210.0000 134,400.00 0.000 0 (AERIALLY DEPOSITED LEAD) 029 STRUCTURE EXCAVATION CY 65.0000 104,585.00 229.680 14,929.20 1,244.900 80,918 (F) 030 STRUCTURE BACKFILL CY 150.0000 101,550.00 0.000 0 (F) 031 DITCH EXCAVATION CY 65.0000 287,950.00 1,859.510 120,868.15 2,622.230 170,444 032 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 0.8200 123,820.00 0.000 0 033 HYDROMULCH SQFT 0.0400 6,040.00 0.000 0 034 FIBER ROLLS LF 3.2000 10,464.00 0.000 0 035 HYDROSEED SQFT 0.0900 13,590.00 0.000 0 036 COMPOST (CY) CY 42.0000 10,500.00 0.000 0 037 CLASS 3 AGGREGATE BASE (CY) CY 100.0000 61,000.00 0.000 0 038 LEAN CONCRETE BASE CY 525.0000 126,000.00 0.000 0 039 BASE BOND BREAKER SQYD 3.0000 1,740.00 0.000 0 040 HOT MIX ASPHALT (TYPE A) TON 400.0000 108,000.00 0.000 0 041 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 500.0000 75,000.00 0.000 0 042 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 9.2500 1,387.50 0.000 0 043 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 9.2500 5,920.00 0.000 0 044 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 9.2500 4,070.00 0.000 0 045 PLACE HOT MIX ASPHALT SQYD 380.0000 20,140.00 0.000 0 (MISCELLANEOUS AREA) 046 TACK COAT TON 1,500.0000 4,650.00 0.000 0 047 REMOVE ASPHALT CONCRETE DIKE LF 12.0000 18,240.00 258.000 3,096.00 931.000 11,172 048 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 16.0000 4,480.00 0.000 0 049 JOINTED PLAIN CONCRETE PAVEMENT CY 650.0000 123,500.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 08/23/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-312504 TIME 02:36 PM ESTIMATE NO. 003 BID OPENING 12/04/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/19 R.E. NAME: OSORIO, OSCAR DATE OF THIS ESTIMATE 08/23/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 RETAINING WALL STEM (TYPE 6) SQFT 155.0000 403,930.00 550.000 85,250.00 550.000 85,250 (F) 051 STRUCTURAL CONCRETE CY 1,200.0000 234,000.00 135.000 162,000.00 155.000 186,000 (F) 052 STRUCTURAL CONCRETE, DRAINAGE INLET CY 3,200.0000 70,400.00 0.000 0 (F) 053 DRILL AND BOND DOWEL LF 40.0000 1,920.00 0.000 0 054 JOINT SEAL (TYPE AL) LF 10.0000 2,600.00 0.000 0 055 BAR REINFORCING STEEL LB 1.5000 71,550.00 11,925.000 17,887.50 47,700.000 71,550 (F) 056 18" ALTERNATIVE PIPE CULVERT LF 120.0000 86,400.00 0.000 0 057 CONCRETE BACKFILL (PIPE TRENCH) CY 230.0000 30,590.00 0.000 0 (F) 058 12" REINFORCED CONCRETE PIPE LF 110.0000 1,320.00 0.000 0 059 6" PERFORATED PLASTIC PIPE UNDERDRAIN LF 20.0000 19,400.00 0.000 0 060 6" NON-PERFORATED PLASTIC PIPE LF 40.0000 2,640.00 0.000 0 UNDERDRAIN 061 CLASS 4 PERMEABLE MATERIAL CY 140.0000 519,400.00 0.000 0 062 CLASS 5 PERMEABLE MATERIAL CY 165.0000 140,250.00 0.000 0 063 18" CORRUGATED STEEL PIPE DOWNDRAIN LF 110.0000 4,950.00 0.000 0 (.079" THICK) 064 GEOMEMBRANE LINER SQYD 30.0000 1,740.00 0.000 0 065 18" ALTERNATIVE FLARED END SECTION EA 200.0000 1,200.00 0.000 0 066 ABANDON CULVERT (LF) LF 65.0000 2,600.00 0.000 0 067 REMOVE OVERSIDE DRAIN EA 400.0000 800.00 0.000 0 068 REMOVE CULVERT (LF) LF 60.0000 3,420.00 0.000 0 069 REMOVE INLET EA 500.0000 1,000.00 0.000 0 070 MODIFY INLET EA 1,000.0000 1,000.00 0.000 0 071 CLEANING, INSPECTING, AND PREPARING LF 75.0000 7,275.00 97.000 7,275.00 97.000 7,275 CULVERT (LF) 072 18" CURED-IN-PLACE PIPELINER LF 150.0000 14,550.00 0.000 0 073 CONCRETE (DITCH LINING) CY 1,100.0000 11,000.00 0.000 0 074 GABION CY 425.0000 12,750.00 0.000 0 (F) 075 ROCK SLOPE PROTECTION CY 160.0000 10,880.00 0.000 0 (60 LB, CLASS II, METHOD B) (CY) 076 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 16.0000 25,920.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 08/23/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-312504 TIME 02:36 PM ESTIMATE NO. 003 BID OPENING 12/04/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/19 R.E. NAME: OSORIO, OSCAR DATE OF THIS ESTIMATE 08/23/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 MINOR CONCRETE (CURB) (CY) CY 1,100.0000 7,700.00 0.000 0 078 MINOR CONCRETE (MISCELLANEOUS CY 2,200.0000 5,060.00 0.000 0 CONSTRUCTION) 079 REMOVE CONCRETE (CURB AND GUTTER) LF 100.0000 500.00 0.000 0 080 MISCELLANEOUS IRON AND STEEL LB 2.0000 9,780.00 0.000 0 (F) 081 MISCELLANEOUS METAL LB 100.0000 11,500.00 0.000 0 (F) 082 CHAIN LINK FENCE (TYPE CL-6) LF 30.0000 9,000.00 0.000 0 083 REMOVE CHAIN LINK FENCE LF 10.0000 3,000.00 0.000 0 084 RELOCATE ROADSIDE SIGN-TWO POST EA 900.0000 900.00 0.000 0 085 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 39.0000 21,450.00 0.000 0 086 VEGETATION CONTROL (MINOR CONCRETE) SQYD 95.0000 33,250.00 0.000 0 087 CABLE RAILING LF 35.0000 7,035.00 0.000 0 (F) 088 END ANCHOR ASSEMBLY (TYPE SFT) EA 751.0000 1,502.00 0.000 0 089 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,825.0000 15,300.00 0.000 0 090 REMOVE GUARDRAIL LF 12.0000 2,040.00 165.000 1,980 PROGRAM CAS145 PAGE 5 DATE 08/23/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-312504 TIME 02:36 PM ESTIMATE NO. 003 BID OPENING 12/04/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/19 R.E. NAME: OSORIO, OSCAR DATE OF THIS ESTIMATE 08/23/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 499,708.35 884,275.15 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 11,438.44 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 499,708.35 895,713.59 091 MOBILIZATION LS 410,000.0000 410,000.00 0.450 184,500.00 0.950 389,500 ORIGINAL CONTRACT AMOUNT 4,524,303.50 TOTAL WORK COMPLETED 684,208.35 1,285,213.59 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 684,208.35 1,285,213.59 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 01/25/19 220 06/04/19 00/00/00 06/22/20 55 51 0 0 28% 25% PROGRESS IS SATISFACTORY OSORIO, OSCAR RESIDENT ENGINEER PROGRAM CAS145 DATE 08/23/19