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 07/25/17 EST. NO. 004 TIME 11:43 AM R.E. NAME: TIEU, FRED 07-4P0204 --------------------------------------------------------------------------- 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 07/25/17 EST. NO. 004 TIME 11:43 AM R.E. NAME: TIEU, FRED 07-4P0204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/25/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4P0204 TIME 11:43 AM ESTIMATE NO. 004 BID OPENING 05/25/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/17 R.E. NAME: TIEU, FRED DATE OF THIS ESTIMATE 07/25/17 LOCATION PROGRESS ESTIMATE 07-LA-138-44.9/44.9 ----------------- V A P CONSTRUCTION INC IN LA INTERSECTION OF PALMDALE AND 15705 BIRCHWOOD ST 12TH ST LA MIRADA CA 90638 FED. AID NO. N O N E INSTALL 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 3,000.0000 3,000.00 1.000 3,000 002 CONSTRUCTION AREA SIGNS LS 6,000.0000 6,000.00 0.800 4,800 003 TRAFFIC CONTROL SYSTEM LS 35,000.0000 35,000.00 0.500 17,500.00 0.800 28,000 004 JOB SITE MANAGEMENT LS 5,300.0000 5,300.00 0.500 2,650.00 0.800 4,240 005 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,130.0000 2,130.00 1.000 2,130 006 TEMPORARY CONCRETE WASHOUT LS 1,999.0000 1,999.00 1.000 1,999.00 1.000 1,999 007 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 4.0000 1,080.00 0.000 0 STRIPE (HAZARDOUS WASTE) 008 TREATED WOOD WASTE LB 10.0000 1,100.00 0.000 0 009 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 600.00 0.000 0 010 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 960.00 0.000 0 011 REMOVE PAVEMENT MARKER EA 2.0000 86.00 0.000 0 012 REMOVE ROADSIDE SIGN EA 150.0000 900.00 6.000 900.00 6.000 900 013 REMOVE CURB LF 15.0000 1,650.00 110.000 1,650.00 110.000 1,650 014 RESET ROADSIDE SIGN (METAL POST) EA 100.0000 300.00 0.000 0 015 RELOCATE ROADSIDE SIGN (METAL POST) EA 100.0000 200.00 0.000 0 016 REMOVE CONCRETE CY 145.0000 2,610.00 4.200 609.00 22.200 3,219 (CURB, GUTTER, AND SIDEWALK) (CY) 017 ROADWAY EXCAVATION CY 125.0000 3,375.00 6.000 750.00 33.000 4,125 018 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 600.00 0.000 0 (0.063"-UNFRAMED) 019 METAL (ROADSIDE SIGN) LB 10.0000 1,000.00 100.000 1,000.00 100.000 1,000 020 ROADSIDE SIGN - ONE POST EA 350.0000 1,400.00 4.000 1,400.00 4.000 1,400 021 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 200.0000 200.00 1.000 200.00 1.000 200 METHOD) 022 FURNISHED SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 630.00 42.000 630.00 42.000 630 (0.063"-UNFRAMED FOR RETROREFLECTIVE SHEETING (TYPE XI) PROGRAM CAS145 PAGE 2 DATE 07/25/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4P0204 TIME 11:43 AM ESTIMATE NO. 004 BID OPENING 05/25/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/17 R.E. NAME: TIEU, FRED DATE OF THIS ESTIMATE 07/25/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 10.0000 420.00 0.000 0 024 DETECTABLE WARNING SURFACE SQFT 75.0000 10,500.00 140.000 10,500 025 MINOR CONCRETE (CURB, SIDEWALK AND CY 250.0000 15,250.00 14.500 3,625.00 75.500 18,875 CURB RAMP) 026 PRE/POST CONSTRUCTION SURVEYS EA 1,500.0000 6,000.00 0.000 0 027 4" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 800.00 0.000 0 028 THERMOPLASTIC PAVEMENT MARKING PREFORMED SQFT 4.0000 2,640.00 0.000 0 029 PAVEMENT MARKER (RETROREFLECTIVE) EA 15.0000 345.00 0.000 0 030 SIGNAL AND LIGHTING LS 187,500.0000 187,500.00 0.300 56,250.00 0.900 168,750 PROGRAM CAS145 PAGE 3 DATE 07/25/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4P0204 TIME 11:43 AM ESTIMATE NO. 004 BID OPENING 05/25/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/17 R.E. NAME: TIEU, FRED DATE OF THIS ESTIMATE 07/25/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 89,163.00 255,418.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 89,163.00 255,418.00 031 MOBILIZATION LS 30,000.0000 30,000.00 1.000 30,000 ORIGINAL CONTRACT AMOUNT 323,575.00 TOTAL WORK COMPLETED 89,163.00 285,418.00 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 89,163.00 285,418.00 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 09/28/16 90 03/30/17 10/13/16 08/07/17 77 111 0 0 85% 86% PROGRESS IS SATISFACTORY *** SUSPENDED ON 10/13/16. TIEU, FRED RESIDENT ENGINEER PROGRAM CAS145 DATE 07/25/17