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 03/23/21 EST. NO. 005 TIME 11:50 AM R.E. NAME: PHAM, THANH 08-1H4004 --------------------------------------------------------------------------- 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 03/23/21 EST. NO. 005 TIME 11:50 AM R.E. NAME: PHAM, THANH 08-1H4004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 03/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1H4004 TIME 11:50 AM ESTIMATE NO. 005 BID OPENING 07/28/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/21 R.E. NAME: PHAM, THANH DATE OF THIS ESTIMATE 03/23/21 LOCATION PROGRESS ESTIMATE 08-SBD-40-0.4/0.4 ----------------- GRIFFITH COMPANY IN BARSTOW AT BLAIR DITCH 3050 EAST BIRCH STREET; BREA CA 92821 FED. AID NO. ACIM-040 -1(87)E REBUILD CHANNEL ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,060.0000 1,060.00 1.000 1,060 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,500.0000 135,000.00 35.000 52,500.00 90.000 135,000 003 DEVELOP WATER SUPPLY LS 5,400.0000 5,400.00 1.000 5,400 004 CONSTRUCTION AREA SIGNS LS 18,600.0000 18,600.00 0.800 14,880 005 TRAFFIC CONTROL SYSTEM LS 82,000.0000 82,000.00 0.150 12,300.00 0.950 77,900 006 TYPE III BARRICADE EA 97.1000 582.60 0.000 0 007 CHANNELIZER (SURFACE MOUNTED) EA 49.6000 2,232.00 45.000 2,232 008 PORTABLE RADAR SPEED FEEDBACK SIGN EA 124.0000 11,160.00 40.000 4,960.00 75.000 9,300 SYSTEM DAY 009 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 4,740.0000 9,480.00 2.000 9,480 010 TEMPORARY RAILING (TYPE K) LF 161.0000 12,880.00 80.000 12,880 011 ALTERNATIVE TEMPORARY CRASH CUSHION EA 4,400.0000 4,400.00 1.000 4,400 012 JOB SITE MANAGEMENT LS 30,800.0000 30,800.00 0.200 6,160.00 0.960 29,568 013 PREPARE WATER POLLUTION CONTROL PROGRAM LS 638.0000 638.00 1.000 638 014 TEMPORARY SOIL BINDER SQYD 0.9900 3,366.00 0.000 0 015 TEMPORARY COVER SQYD 5.5000 18,700.00 150.000 825.00 150.000 825 016 TEMPORARY FIBER ROLL LF 3.2700 8,829.00 900.000 2,943 017 TEMPORARY GRAVEL BAG BERM LF 25.2000 68,040.00 50.000 1,260.00 369.000 9,298 018 TEMPORARY CONSTRUCTION ENTRANCE EA 3,290.0000 3,290.00 1.000 3,290 019 TEMPORARY CONCRETE WASHOUT LS 3,590.0000 3,590.00 0.500 1,795.00 1.000 3,590 020 TEMPORARY CREEK DIVERSION SYSTEMS LS 83,200.0000 83,200.00 1.000 83,200 021 TREATED WOOD WASTE LB 1.5900 4,929.00 310.000 492.90 3,100.000 4,929 022 CLEARING AND GRUBBING (LS) LS 13,900.0000 13,900.00 1.000 13,900 PROGRAM CAS145 PAGE 2 DATE 03/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1H4004 TIME 11:50 AM ESTIMATE NO. 005 BID OPENING 07/28/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/21 R.E. NAME: PHAM, THANH DATE OF THIS ESTIMATE 03/23/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ROADWAY EXCAVATION CY 63.2200 107,474.00 1,644.660 103,975 024 STRUCTURE EXCAVATION CY 70.9000 21,270.00 300.000 21,270 (F) 025 STRUCTURE EXCAVATION CY 73.0000 4,745.00 65.000 4,745 (F) (ROCK SLOPE PROTECTION) 026 IMPORTED BORROW (CY) CY 31.8400 85,968.00 0.000 0 027 GRAVEL MULCH SQFT 3.6000 79,200.00 11,000.000 39,600.00 22,000.000 79,200 028 BASE BOND BREAKER SQYD 28.0000 5,600.00 2.000 56 029 HOT MIX ASPHALT (TYPE A) TON 119.0000 11,900.00 58.390 6,948.41 116.710 13,888 030 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 15.3000 1,147.50 75.000 1,147 031 PLACE HOT MIX ASPHALT DIKE (TYPE D) LF 15.3000 153.00 10.000 153 032 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 15.3000 5,202.00 340.000 5,202 033 PLACE HOT MIX ASPHALT SQYD 110.0000 29,700.00 270.000 29,700 (MISCELLANEOUS AREA) 034 REMOVE ASPHALT CONCRETE DIKE LF 1.6500 709.50 340.000 561 035 TEMPORARY SHORING LS 1.0000 1.00 0.000 0 036 MINOR CONCRETE (MINOR STRUCTURE) CY 991.0000 991,000.00 1,000.000 991,000 (F) 037 REMOVE OVERSIDE DRAIN EA 1,490.0000 1,490.00 1.000 1,490 038 REMOVE CONCRETE (CHANNEL) CY 146.0000 43,800.00 300.000 43,800 039 ROCK SLOPE PROTECTION CY 556.0000 2,224.00 4.000 2,224 (60 LB, CLASS II, METHOD B) (CY) 040 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 23.0000 184.00 8.000 184 041 CHAIN LINK FENCE (TYPE CL-6) LF 82.9000 4,974.00 60.000 4,974.00 60.000 4,974 042 REMOVE FENCE LF 21.3000 1,278.00 60.000 1,278 043 GUARD RAILING DELINEATOR EA 82.9000 663.20 8.000 663.20 8.000 663 044 OBJECT MARKER EA 176.0000 176.00 0.000 0 045 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.7000 101.60 8.000 101 (0.080"-UNFRAMED) 046 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.8000 1,880.00 100.000 1,880 (0.080"-FRAMED) 047 ROADSIDE SIGN - ONE POST EA 469.0000 469.00 0.000 0 048 ROADSIDE SIGN - TWO POST EA 2,550.0000 2,550.00 0.000 0 049 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 38.5000 15,015.00 390.000 15,015.00 390.000 15,015 PROGRAM CAS145 PAGE 3 DATE 03/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1H4004 TIME 11:50 AM ESTIMATE NO. 005 BID OPENING 07/28/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/21 R.E. NAME: PHAM, THANH DATE OF THIS ESTIMATE 03/23/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 VEGETATION CONTROL (MINOR CONCRETE) SQYD 110.0000 19,800.00 180.000 19,800.00 180.000 19,800 051 CABLE RAILING LF 71.1000 22,041.00 310.000 22,041.00 310.000 22,041 (F) 052 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,180.0000 1,180.00 1.000 1,180.00 1.000 1,180 053 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,500.0000 4,500.00 1.000 4,500.00 1.000 4,500 054 REMOVE GUARDRAIL LF 13.0000 2,860.00 220.000 2,860 PROGRAM CAS145 PAGE 4 DATE 03/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1H4004 TIME 11:50 AM ESTIMATE NO. 005 BID OPENING 07/28/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/21 R.E. NAME: PHAM, THANH DATE OF THIS ESTIMATE 03/23/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 195,014.51 1,797,603.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 195,014.51 1,797,603.00 055 MOBILIZATION LS 172,000.0000 172,000.00 1.000 172,000 ORIGINAL CONTRACT AMOUNT 2,163,332.40 TOTAL WORK COMPLETED 195,014.51 1,969,603.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 195,014.51 1,969,603.00 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 09/11/20 90 09/28/20 09/28/20 03/22/21 90 26 0 0 91% 100% PROGRESS IS SATISFACTORY PHAM, THANH RESIDENT ENGINEER PROGRAM CAS145 DATE 03/23/21