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 02/23/18 EST. NO. 004 TIME 01:44 PM R.E. NAME: GILCHRIST, WILLIAM 12-0F04A4 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 002 0001 26,782.80 A.C. @ L.S.(+) 012318 N 01 0 26,782.80 TOTAL THIS ESTIMATE 9,473.96 TOTAL PREVIOUS ESTIMATE 36,256.76 TOTAL TO DATE 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 02/23/18 EST. NO. 004 TIME 01:44 PM R.E. NAME: GILCHRIST, WILLIAM 12-0F04A4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 02/23/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0F04A4 TIME 01:44 PM ESTIMATE NO. 004 BID OPENING 08/24/17 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: GILCHRIST, WILLIAM DATE OF THIS ESTIMATE 02/23/18 LOCATION PROGRESS ESTIMATE 12-ORA-57-12.3/15.2 ----------------- ACCU CONSTRUCTION, INC. IN ORANGE COUNTY IN ANAHEIM FROM 2098 S. GRAND AVE. SUITE A 0.3 MILE SOUTH OF KATELLA AVENUE SANTA ANA CA 92705 FED. AID NO. N O N E HIGHWAY REPLACEMMENT PLANTING ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 800.0000 800.00 1.000 800 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 1,000.0000 1,000.00 0.100 100.00 0.300 300 003 CONSTRUCTION AREA SIGNS LS 20,000.0000 20,000.00 0.050 1,000.00 0.800 16,000 004 TRAFFIC CONTROL SYSTEM LS 140,000.0000 140,000.00 0.100 14,000.00 0.300 42,000 005 TYPE II BARRICADE EA 30.0000 360.00 0.000 0 006 CHANNELIZER (SURFACE MOUNTED) EA 45.0000 3,600.00 4.000 180.00 70.000 3,150 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 4,000.0000 4,000.00 0.500 2,000.00 1.000 4,000 008 TEMPORARY RAILING (TYPE K) LF 20.0000 78,800.00 300.000 6,000.00 3,860.000 77,200 009 TEMPORARY CRASH CUSHION MODULE EA 130.0000 7,800.00 71.000 9,230 010 JOB SITE MANAGEMENT LS 5,000.0000 5,000.00 0.100 500.00 0.300 1,500 011 PREPARE WATER POLLUTION CONTROL PROGRAM LS 600.0000 600.00 0.750 450 012 TEMPORARY CHECK DAM LF 5.0000 700.00 140.000 700 013 TEMPORARY DRAINAGE INLET PROTECTION EA 300.0000 7,200.00 24.000 7,200 014 TEMPORARY FIBER ROLL LF 3.0000 16,530.00 5,510.000 16,530 015 TEMPORARY CONSTRUCTION ENTRANCE EA 2,500.0000 10,000.00 3.000 7,500 016 ROADSIDE CLEARING LS 5,000.0000 5,000.00 0.100 500.00 0.300 1,500 017 PRUNE EXISTING PLANTS LS 28,000.0000 28,000.00 1.000 28,000 018 ROCK BLANKET SQFT 12.0000 207,600.00 10,000.000 120,000.00 16,575.000 198,900 019 PLANT (GROUP C) EA 7,000.0000 84,000.00 12.000 84,000 020 PLANT (GROUP H) EA 0.4500 134,100.00 10,000.000 4,500.00 10,000.000 4,500 021 PLANT (GROUP A) EA 10.0000 320,000.00 7,400.000 74,000.00 7,400.000 74,000 022 PLANT (GROUP U) EA 130.0000 7,800.00 60.000 7,800.00 60.000 7,800 PROGRAM CAS145 PAGE 2 DATE 02/23/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0F04A4 TIME 01:44 PM ESTIMATE NO. 004 BID OPENING 08/24/17 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: GILCHRIST, WILLIAM DATE OF THIS ESTIMATE 02/23/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 MAINTAIN EXISTING PLANTED AREAS LS 2,000.0000 2,000.00 0.020 40.00 0.060 120 024 PLANT ESTABLISHMENT WORK LS 80,000.0000 80,000.00 0.000 0 025 WOOD MULCH CY 34.0000 256,020.00 0.000 0 026 CHECK AND TEST EXISTING IRRIGATION LS 3,000.0000 3,000.00 1.000 3,000 FACILITIES 027 OPERATE EXISTING IRRIGATION FACILITIES LS 1,000.0000 1,000.00 0.020 20.00 0.060 60 028 HYDROMULCH SQFT 0.0500 6,075.00 0.000 0 029 HYDROSEED SQFT 0.0600 7,290.00 0.000 0 030 CLASS 2 AGGREGATE BASE (CY) CY 200.0000 7,000.00 4.680 936.00 39.680 7,936 031 MINOR CONCRETE (STAMPED CONCRETE) SQFT 16.0000 30,720.00 2,143.000 34,288 PROGRAM CAS145 PAGE 3 DATE 02/23/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0F04A4 TIME 01:44 PM ESTIMATE NO. 004 BID OPENING 08/24/17 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: GILCHRIST, WILLIAM DATE OF THIS ESTIMATE 02/23/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 231,576.00 630,664.00 ADJUSTMENT OF COMPENSATION 26,782.80 26,782.80 EXTRA WORK 0.00 9,473.96 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 258,358.80 666,920.76 032 MOBILIZATION LS 10,000.0000 10,000.00 0.950 9,500 ORIGINAL CONTRACT AMOUNT 1,485,995.00 TOTAL WORK COMPLETED 258,358.80 676,420.76 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 258,358.80 676,420.76 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 10/13/17 1000 10/30/17 10/30/17 11/03/21 73 0 0 0 44% 29% PROGRESS IS SATISFACTORY GILCHRIST, WILLIAM RESIDENT ENGINEER PROGRAM CAS145 DATE 02/23/18