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 05/22/19 EST. NO. 010 TIME 11:41 AM R.E. NAME: FARDOUN, MIKE 07-3P6804 --------------------------------------------------------------------------- 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 05/22/19 EST. NO. 010 TIME 11:41 AM R.E. NAME: FARDOUN, MIKE 07-3P6804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION CPR OCT (4) -4,000.00 004 CPR NOV(1) -1,000.00 005 CPR OCT(4) 4,000.00 005 CPR NOV(1) 1,000.00 006 CPR DEC(1) -1,000.00 007 CPR DEC(1) 1,000.00 008 JAN/FEB/MAR -7,000.00 009 JAN/FEB/MAR 7,000.00 010 7,000.00 0.00 TOTAL DEDUCTIONS 7,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 05/22/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-3P6804 TIME 11:41 AM ESTIMATE NO. 010 BID OPENING 03/01/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/19 R.E. NAME: FARDOUN, MIKE DATE OF THIS ESTIMATE 05/22/19 LOCATION PROGRESS ESTIMATE 07-LA-210-39.7/39.7 ----------------- ALFARO COMMUNICATIONS IN LOS ANGELES COUNTY, ON ROUTE 210 CONSTRUCTION,INC. AT THE INTERSECTION OF WESTBOUND 620 S BRADFIELD AVENUE ROUTE 210 OFF RAMP TO AZUSA AVENUE/ COMPTON CA 90221 FIRST STREET. FED. AID NO. N O N E MODIFY AND UPGRADE TRAFFIC SIGNAL ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,380.0000 1,380.00 1.000 1,380 002 CONSTRUCTION AREA SIGNS LS 4,500.0000 4,500.00 0.200 900.00 1.000 4,500 003 TRAFFIC CONTROL SYSTEM LS 15,000.0000 15,000.00 1.000 15,000 004 TYPE II BARRICADE EA 50.0000 200.00 4.000 200 005 CHANNELIZER (SURFACE MOUNTED) EA 58.0000 1,856.00 32.000 1,856 006 TEMPORARY SIGNAL SYSTEM LS 19,000.0000 19,000.00 1.000 19,000 007 JOB SITE MANAGEMENT LS 3,000.0000 3,000.00 1.000 3,000 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 900.0000 900.00 1.000 900 009 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 400.00 2.000 400 010 TEMPORARY GRAVEL BAG BERM LF 3.0000 1,800.00 600.000 1,800 011 TEMPORARY CONCRETE WASHOUT LS 1,000.0000 1,000.00 1.000 1,000 012 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 173.0000 1,557.00 9.000 1,557 STRIPE (HAZARDOUS WASTE) 013 TREATED WOOD WASTE LB 1.8000 3,564.00 1,020.000 1,836 014 ROADWAY EXCAVATION CY 350.0000 4,550.00 4.500 1,575 015 ROADSIDE CLEARING LS 2,300.0000 2,300.00 1.000 2,300 016 REMOVE ROCK BLANKET CY 250.0000 7,500.00 30.000 7,500 017 ROCK BLANKET SQFT 18.2000 17,290.00 950.000 17,290 018 SLOW-RELEASE FERTILIZER LB 2.8000 128.80 8.750 24 019 PLANT (GROUP A) EA 13.0000 4,550.00 67.000 871 020 PLANT (GROUP B) EA 23.0000 437.00 3.000 69 021 MAINTAIN EXISTING PLANTED AREAS LS 2,900.0000 2,900.00 1.000 2,900 022 PLANT ESTABLISHMENT WORK LS 12,420.0000 12,420.00 0.050 621.00 0.950 11,799 PROGRAM CAS145 PAGE 2 DATE 05/22/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-3P6804 TIME 11:41 AM ESTIMATE NO. 010 BID OPENING 03/01/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/19 R.E. NAME: FARDOUN, MIKE DATE OF THIS ESTIMATE 05/22/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 WOOD MULCH CY 173.0000 3,287.00 12.000 2,076 024 CHECK AND TEST EXISTING IRRIGATION LS 800.0000 800.00 1.000 800 FACILITIES 025 OPERATE EXISTING IRRIGATION FACILITIES LS 1,620.0000 1,620.00 1.000 1,620 026 REMOVE IRRIGATION FACILITY LS 2,300.0000 2,300.00 1.000 2,300 027 CONTROL AND NEUTRAL CONDUCTORS LS 5,221.0000 5,221.00 0.000 0 028 1" REMOTE CONTROL VALVE EA 630.0000 630.00 0.000 0 029 1 1/2" REMOTE CONTROL VALVE EA 750.0000 2,250.00 0.000 0 030 3/4" FLUSH VALVE EA 173.0000 1,211.00 0.000 0 031 5/8" DRIP IRRIGATION TUBING LF 8.0000 1,776.00 0.000 0 (F) 032 POP-UP SPRINKLER ASSEMBLY EA 96.0000 5,664.00 0.000 0 033 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 4.4300 1,417.60 0.000 0 (F) LINE) 034 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 4.6600 745.60 0.000 0 (F) LINE) 035 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 4.8800 439.20 0.000 0 (F) (SUPPLY LINE) 036 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 5.0000 1,200.00 0.000 0 (F) (SUPPLY LINE) 037 2" PLASTIC PIPE (SCHEDULE 40) LF 17.5000 4,637.50 0.000 0 (F) (SUPPLY LINE) 038 BALL VALVE EA 438.0000 438.00 0.000 0 039 CLASS 3 AGGREGATE SUBBASE CY 650.0000 1,560.00 2.400 1,560 040 AGGREGATE BASE CY 390.0000 2,106.00 5.400 2,106 041 HOT MIX ASPHALT (TYPE A) TON 618.0000 3,213.60 5.200 3,213 042 MINOR CONCRETE (CURB) (LF) LF 91.0000 728.00 8.000 728 043 DETECTABLE WARNING SURFACE SQFT 33.0000 2,244.00 68.000 2,244 044 MINOR CONCRETE (ISLAND PAVING) CY 6,500.0000 650.00 0.100 650 045 MINOR CONCRETE (CURB, SIDEWALK AND CY 682.0000 10,230.00 15.000 10,230 CURB RAMP) 046 REMOVE CONCRETE ISLAND (PORTIONS) (CY) CY 1,690.0000 1,690.00 1.000 1,690 047 REMOVE CONCRETE CY 401.0000 6,817.00 17.000 6,817 (CURB, GUTTER, AND SIDEWALK) (CY) 048 PRE/POST CONSTRUCTION SURVEYS EA 780.0000 2,340.00 3.000 2,340 049 PAINT CURB (2-COAT) SQFT 29.0000 174.00 6.000 174 PROGRAM CAS145 PAGE 3 DATE 05/22/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-3P6804 TIME 11:41 AM ESTIMATE NO. 010 BID OPENING 03/01/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/19 R.E. NAME: FARDOUN, MIKE DATE OF THIS ESTIMATE 05/22/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 REMOVE PAVEMENT MARKER EA 3.5700 82.11 23.000 82 051 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.7400 66.36 14.000 66 052 REMOVE ROADSIDE SIGN (WOOD POST) EA 150.0000 1,650.00 11.000 1,650 053 REMOVE ROADSIDE SIGN (METAL POST) EA 150.0000 150.00 1.000 150 054 REMOVE ROADSIDE SIGN EA 58.0000 348.00 6.000 348 (STRAP AND SADDLE BRACKET METHOD) 055 FURNISH LAMINATED PANEL SIGN (1"-TYPE B) SQFT 21.0000 2,730.00 126.000 2,646 FOR RETROREFLECTIVE SHEETING (TYPE XI) 056 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.0000 990.00 102.600 923 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 057 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.5000 924.00 87.600 919 (O.080"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 058 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 4.0000 1,280.00 316.170 1,264 059 METAL (ROADSIDE SIGN) LB 3.2000 608.00 182.000 582 060 ROADSIDE SIGN - ONE POST EA 101.0000 1,111.00 11.000 1,111 061 ROADSIDE SIGN - TWO POST EA 202.0000 404.00 2.000 404 062 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.1200 336.00 298.000 333 063 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.4400 216.00 144.000 207 064 THERMOPLASTIC PAVEMENT MARKING SQFT 9.3200 12,768.40 1,363.000 12,703 065 REMOVE PAINTED PAVEMENT MARKING SQFT 5.8000 237.80 41.000 237 066 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 5.8000 255.20 44.000 255 067 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.4400 1,098.00 450.000 1,098 068 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,000.0000 2,000.00 1.000 2,000 SYSTEM ELEMENTS DURING CONSTRUCTION 069 MODIFYING EXISTING ELECTRICAL SYSTEM LS 307,000.0000 307,000.00 1.000 307,000 PROGRAM CAS145 PAGE 4 DATE 05/22/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-3P6804 TIME 11:41 AM ESTIMATE NO. 010 BID OPENING 03/01/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/19 R.E. NAME: FARDOUN, MIKE DATE OF THIS ESTIMATE 05/22/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,521.00 469,289.13 ADJUSTMENT OF COMPENSATION 0.00 55,664.98 EXTRA WORK 0.00 16,821.40 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,521.00 541,775.51 070 MOBILIZATION LS 9,000.0000 9,000.00 1.000 9,000 ORIGINAL CONTRACT AMOUNT 514,877.17 TOTAL WORK COMPLETED 1,521.00 550,775.51 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 7,000.00 0.00 TOTAL 8,521.00 550,775.51 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 04/16/18 220 08/06/18 05/01/18 06/25/19 195 67 0 0 97% 89% PROGRESS IS SATISFACTORY FARDOUN, MIKE RESIDENT ENGINEER PROGRAM CAS145 DATE 05/22/19