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 02/27/18 EST. NO. 007 TIME 01:10 PM R.E. NAME: NGUYEN, NHAN 08-1G7004 --------------------------------------------------------------------------- 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 02/27/18 EST. NO. 007 TIME 01:10 PM R.E. NAME: NGUYEN, NHAN 08-1G7004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING 2406 -3,014.31 007 -3,014.31 -3,014.31 TOTAL DEDUCTIONS -3,014.31 -3,014.31 PROGRAM CAS145 PAGE 1 DATE 02/27/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1G7004 TIME 01:10 PM ESTIMATE NO. 007 BID OPENING 02/15/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/18 R.E. NAME: NGUYEN, NHAN DATE OF THIS ESTIMATE 02/27/18 LOCATION RERUN PROGRESS ESTIMATE 08-SBD-38-26.5/30.8 ----------------------- SEMA CONSTRUCTION, INC IN SAN BERNARDINO COUNTY__________ 320 GODDARD SUITE 150 NEAR BIG LAKE CITY FROM 0.5 MILE IRVINE CA 92618 WEST OF GLASS ROAD TO 0.2 MILE EAST OF SEVEN OAKS ROAD FED. AID NO. ACST-P038(21)E REPAIR FIRE DAMAGE, EMBANKMENT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,137.8600 2,137.86 1.000 2,137 002 CONSTRUCTION AREA SIGNS LS 7,313.7400 7,313.74 1.000 7,313 003 TRAFFIC CONTROL SYSTEM LS 87,003.5800 87,003.58 1.000 87,003 004 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 3,886.6100 15,546.44 4.000 15,546 005 JOB SITE MANAGEMENT LS 41,115.2800 41,115.28 1.000 41,115 006 PREPARE STORM WATER POLLUTION PREVENTION LS 1,687.7800 1,687.78 1.000 1,687 PLAN 007 RAIN EVENT ACTION PLAN EA 500.0000 5,500.00 0.000 0 008 STORM WATER SAMPLING AND ANALYSIS DAY EA 12.0000 288.00 0.000 0 009 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 010 TEMPORARY SOIL BINDER SQYD 0.8200 3,280.00 0.000 0 011 TEMPORARY COVER SQYD 4.1300 8,260.00 0.000 0 012 TEMPORARY DRAINAGE INLET PROTECTION EA 268.3600 805.08 3.000 805 013 TEMPORARY FIBER ROLL LF 5.6200 11,240.00 50.000 281 014 TEMPORARY GRAVEL BAG BERM LF 6.0800 6,080.00 770.000 4,681 015 TEMPORARY SILT FENCE LF 5.7000 22,800.00 3,770.000 21,489 016 TEMPORARY CONSTRUCTION ROADWAY SQYD 10.7800 19,943.00 1,549.000 16,698 017 STREET SWEEPING LS 14,970.1900 14,970.19 1.000 14,970 018 TEMPORARY CONCRETE WASHOUT LS 1,137.7400 1,137.74 1.000 1,137 019 TEMPORARY FENCE (TYPE ESA) LF 6.0300 24,120.00 3,770.000 22,733 020 TREATED WOOD WASTE LB 0.8600 1,720.00 0.000 0 021 CONTRACTOR-SUPPLIED BIOLOGIST (DAY) DAY 1,834.3800 154,087.92 100.000 183,438 022 REMOVE ASPHALT CONCRETE DIKE LF 7.0700 4,807.60 0.000 0 PROGRAM CAS145 PAGE 2 DATE 02/27/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1G7004 TIME 01:10 PM ESTIMATE NO. 007 BID OPENING 02/15/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/18 R.E. NAME: NGUYEN, NHAN DATE OF THIS ESTIMATE 02/27/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 CLEARING AND GRUBBING (LS) LS 30,222.2900 30,222.29 1.000 30,222 024 ROADWAY EXCAVATION CY 49.5700 191,340.20 2,500.000 123,925 025 STONE VENEER SQFT 170.2700 20,432.40 150.000 25,540 026 PLANT (GROUP A) EA 19.7100 10,130.94 514.000 10,130 027 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 028 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 856.7400 856.74 1.000 856 029 HYDROSEED SQFT 0.0700 3,150.00 45,000.000 3,150 030 HOT MIX ASPHALT (TYPE A) TON 124.3700 1,616.81 13.000 1,616 031 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 7.0300 1,757.50 0.000 0 032 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 7.0300 3,022.90 0.000 0 033 STRUCTURAL CONCRETE, HEADWALL CY 959.8400 30,714.88 40.000 38,393 (F) 034 BAR REINFORCING STEEL LB 5.3200 15,428.00 3,625.000 19,285 (F) 035 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 28.1300 4,219.50 0.000 0 036 REMOVE TIMBER EA 498.4100 996.82 2.000 996 037 FLEXIBLE DEBRIS FLOW BARRIER LF 1,210.8700 73,863.07 61.000 73,863 038 REMOVE HEADWALL EA 5,359.2800 5,359.28 1.000 5,359 039 CONCRETE INVERT PAVING CY 4,111.9200 41,119.20 12.500 51,399 040 ROCK SLOPE PROTECTION CY 119.3400 312,670.80 1,439.390 171,776 (F) (1/4 T, METHOD B) (CY) 041 ROCK SLOPE PROTECTION (NO. 1, METHOD B) CY 119.3400 171,849.60 770.480 91,949 (F) (CY) 042 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 5.6800 22,720.00 2,120.000 12,041 043 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 33.4700 14,392.10 0.000 0 044 CABLE RAILING LF 205.6200 6,168.60 45.000 9,252 (F) 045 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,466.4900 17,865.96 0.000 0 046 REMOVE GUARDRAIL LF 6.9700 3,972.90 0.000 0 047 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 048 PLANT ESTABLISHMENT WORK (MINIMUM BID) LS 24,114.4900 24,114.49 0.500 12,057.25 0.500 12,057 PROGRAM CAS145 PAGE 3 DATE 02/27/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1G7004 TIME 01:10 PM ESTIMATE NO. 007 BID OPENING 02/15/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/18 R.E. NAME: NGUYEN, NHAN DATE OF THIS ESTIMATE 02/27/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 12,057.25 1,102,855.29 ADJUSTMENT OF COMPENSATION 0.00 10,502.91 EXTRA WORK 0.00 158,728.21 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 12,057.25 1,272,086.41 049 MOBILIZATION LS 134,523.3000 134,523.30 1.000 134,523 ORIGINAL CONTRACT AMOUNT 1,580,352.49 TOTAL WORK COMPLETED 12,057.25 1,406,609.71 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -3,014.31 -3,014.31 TOTAL 9,042.94 1,403,595.40 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 04/26/17 310 06/21/17 05/11/17 10/11/18 139 26 10 0 88% 43% PROGRESS IS SATISFACTORY NGUYEN, NHAN RESIDENT ENGINEER PROGRAM CAS145 DATE 02/27/18