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 02/23/15 EST. NO. 005 TIME 02:08 PM R.E. NAME: KWAN KIN W 07-295604 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0003 6,437.61 E.W. @ F.A.(+) 010715 N 0015.0 003 0006 300.00 E.W. @ U.P (+) 112514 N 3 0 0007 300.00 123114 N 4 0 0008 3,764.56 100614 N 8 0 0009 2,921.28 011215 N 9 0 13,723.45 TOTAL THIS ESTIMATE 8,584.72 TOTAL PREVIOUS ESTIMATE 22,308.17 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 02/23/15 EST. NO. 005 TIME 02:08 PM R.E. NAME: KWAN KIN W 07-295604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE LATE CLOSURE OPENING -2,300.00 005 -2,300.00 -2,300.00 TOTAL DEDUCTIONS -2,300.00 -2,300.00 PROGRAM CAS145 PAGE 1 DATE 02/23/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-295604 TIME 02:08 PM ESTIMATE NO. 005 BID OPENING 06/26/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/15 R.E. NAME: KWAN KIN W DATE OF THIS ESTIMATE 02/23/15 LOCATION PROGRESS ESTIMATE 07-LA-5-19.2/28.9 ----------------- C A RASMUSSEN INC IN LA COUNTY FROM BROADWAY TO SR-13 28548 LIVINGSTON AVENUE 4/5 SEPARATION VALENCIA CA 91355 FED. AID NO. NHPI-005 -3(95)E PVMT PRESERVATION,SLAB REPL,SHLDR ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 6,000.0000 6,000.00 1.000 6,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,000.0000 5,000.00 0.060 300.00 0.240 1,200 003 TIME-RELATED OVERHEAD (WDAY) WDAY 1,800.0000 378,000.00 12.000 21,600.00 55.000 99,000 004 CONSTRUCTION AREA SIGNS LS 25,000.0000 25,000.00 0.700 17,500 005 TRAFFIC CONTROL SYSTEM LS 600,000.0000 600,000.00 0.050 30,000.00 0.260 156,000 006 CHANNELIZER (SURFACE MOUNTED) EA 30.0000 6,000.00 210.000 6,300 007 TEMPORARY RAILING (TYPE K) LF 16.0000 195,200.00 9,760.000 156,160 008 TEMPORARY CRASH CUSHION MODULE EA 180.0000 50,400.00 280.000 50,400 009 JOB SITE MANAGEMENT LS 4,600.0000 4,600.00 0.050 230.00 0.260 1,196 010 PREPARE STORM WATER POLLUTION PREVENTION LS 2,000.0000 2,000.00 0.000 0 PLAN 011 RAIN EVENT ACTION PLAN EA 500.0000 12,000.00 3.000 1,500 012 STORM WATER SAMPLING AND ANALYSIS DAY EA 500.0000 5,500.00 2.000 1,000 013 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 0.000 0 014 TEMPORARY DRAINAGE INLET PROTECTION EA 150.0000 24,000.00 110.000 16,500 015 TEMPORARY GRAVEL BAG BERM LF 3.0000 45,000.00 0.000 0 016 STREET SWEEPING LS 50,000.0000 50,000.00 0.050 2,500.00 0.260 13,000 017 TEMPORARY CONCRETE WASHOUT LS 8,000.0000 8,000.00 0.050 400.00 0.260 2,080 018 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.5000 5,550.00 0.000 0 STRIPE (HAZARDOUS WASTE) 019 TREATED WOOD WASTE LB 0.1300 64,870.00 55,000.000 7,150.00 73,063.000 9,498 020 REMOVE GUARDRAIL LF 3.0000 116,100.00 1,787.500 5,362.50 3,187.500 9,562 021 REMOVE IRRIGATION FACILITY LS 15,000.0000 15,000.00 0.000 0 022 REMOVE PAVEMENT MARKER EA 1.0000 23,500.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 02/23/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-295604 TIME 02:08 PM ESTIMATE NO. 005 BID OPENING 06/26/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/15 R.E. NAME: KWAN KIN W DATE OF THIS ESTIMATE 02/23/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE ROADSIDE SIGN (WOOD POST) EA 180.0000 1,620.00 0.000 0 024 REMOVE ASPHALT CONCRETE DIKE LF 1.0000 33,700.00 0.000 0 025 REMOVE CONCRETE PAVEMENT AND BASE CY 100.0000 860,000.00 1,601.720 160,172.00 2,642.040 264,204 026 SALVAGE CONCRETE BARRIER (TYPE K) LF 19.0000 4,180.00 0.000 0 027 ADJUST PULL BOX EA 150.0000 750.00 0.000 0 028 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.2000 1,482,800.00 0.000 0 029 REMOVE CONCRETE CY 640.0000 83,200.00 0.000 0 (CURB, GUTTER, AND SIDEWALK) (CY) 030 REMOVE CRASH CUSHION EA 100.0000 2,200.00 0.000 0 031 ROADWAY EXCAVATION CY 200.0000 14,600.00 0.000 0 032 ROADWAY EXCAVATION (TYPE Z-2) CY 300.0000 102,000.00 0.000 0 (AERIALLY DEPOSITED LEAD) 033 WOOD MULCH CY 90.0000 297,900.00 0.000 0 034 CHECK AND TEST EXISTING IRRIGATION LS 30,000.0000 30,000.00 1.000 30,000 FACILITIES 035 CONTROL AND NEUTRAL CONDUCTORS LS 7,000.0000 7,000.00 0.000 0 036 1 1/2" REMOTE CONTROL VALVE EA 1,800.0000 1,800.00 0.000 0 037 3" BACKFLOW PREVENTER ASSEMBLY EA 8,000.0000 32,000.00 0.000 0 038 BACKFLOW PREVENTER ENCLOSURE EA 6,500.0000 6,500.00 0.000 0 039 RISER SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 90.0000 3,420.00 0.000 0 040 2" GATE VALVE EA 950.0000 950.00 0.000 0 041 2 1/2" GATE VALVE EA 1,500.0000 3,000.00 0.000 0 042 4" GATE VALVE EA 2,500.0000 5,000.00 0.000 0 043 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 30.0000 16,800.00 0.000 0 (F) LINE) 044 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 32.0000 12,800.00 0.000 0 (F) (SUPPLY LINE) 045 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 35.0000 2,800.00 0.000 0 (F) (SUPPLY LINE) 046 2" PLASTIC PIPE (SCHEDULE 40) LF 40.0000 10,080.00 0.000 0 (F) (SUPPLY LINE) 047 2 1/2" PLASTIC PIPE (SCHEDULE 40) LF 50.0000 26,000.00 0.000 0 (F) (SUPPLY LINE) 048 4" PLASTIC PIPE (SCHEDULE 40) LF 60.0000 25,200.00 0.000 0 (F) (SUPPLY LINE) 049 6" PLASTIC PIPE (SCHEDULE 40) LF 240.0000 28,320.00 0.000 0 (F) (SUPPLY LINE) PROGRAM CAS145 PAGE 3 DATE 02/23/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-295604 TIME 02:08 PM ESTIMATE NO. 005 BID OPENING 06/26/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/15 R.E. NAME: KWAN KIN W DATE OF THIS ESTIMATE 02/23/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 8" PLASTIC PIPE (SCHEDULE 40) LF 650.0000 7,800.00 0.000 0 (F) (SUPPLY LINE) 051 ALTERNATE TREATED BASE CY 340.0000 741,200.00 386.610 131,447.40 627.100 213,214 052 REPLACE BASE CY 210.0000 10,500.00 0.000 0 053 BASE BOND BREAKER SQYD 4.1000 76,260.00 3,313.880 13,586.91 5,373.000 22,029 054 HOT MIX ASPHALT, SUPERPAVE (TYPE A) TON 90.0000 38,700.00 147.000 13,230 055 RUBBERIZED HOT MIX ASPHALT, TON 100.0000 7,650,000.00 0.000 0 SUPERPAVE (GAP GRADED) 056 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 2.3000 38,640.00 0.000 0 057 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 2.3000 22,609.00 0.000 0 058 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 2.3000 40,940.00 0.000 0 059 JOINTED PLAIN CONCRETE PAVEMENT CY 390.0000 2,484,300.00 1,206.090 470,375.10 1,961.920 765,148 (RSC) 060 DRILL AND BOND (DOWEL BAR) EA 10.0000 5,400.00 504.000 5,040.00 776.000 7,760 061 SPALL REPAIR (POLYESTER CONCRETE) SQYD 490.0000 490,000.00 0.000 0 062 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 750.0000 82,500.00 0.000 0 063 GRIND EXISTING CONCRETE SQYD 4.6000 142,600.00 0.000 0 PAVEMENT 064 60" CAST-IN-DRILLED-HOLE CONCRETE LF 870.0000 20,010.00 0.000 0 PILE (SIGN FOUNDATION) 065 MINOR CONCRETE (MINOR STRUCTURE) CY 1,700.0000 360,400.00 0.000 0 (F) 066 FURNISH SIGN STRUCTURE (TRUSS) LB 3.1000 61,194.00 0.000 0 (F) 067 INSTALL SIGN STRUCTURE (TRUSS) LB 0.2000 3,948.00 0.000 0 (F) 068 FURNISH FORMED PANEL SIGN (OVERHEAD) SQFT 9.3000 81,468.00 0.000 0 069 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 18.0000 57,780.00 0.000 0 070 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 17.0000 5,100.00 0.000 0 (0.063"-FRAMED) 071 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.0000 5,040.00 0.000 0 (0.080"-FRAMED) 072 ROADSIDE SIGN - TWO POST EA 700.0000 7,000.00 0.000 0 073 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 130.0000 1,430.00 0.000 0 METHOD) 074 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 8.5000 102,000.00 0.000 0 075 SLOPE PAVING (CONCRETE) CY 500.0000 55,000.00 0.000 0 076 DETECTABLE WARNING SURFACE SQFT 28.0000 33,040.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 02/23/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-295604 TIME 02:08 PM ESTIMATE NO. 005 BID OPENING 06/26/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/15 R.E. NAME: KWAN KIN W DATE OF THIS ESTIMATE 02/23/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 MINOR CONCRETE (CURB, GUTTER, SIDEWALK CY 1,700.0000 79,900.00 0.000 0 AND DRIVEWAY) 078 MINOR CONCRETE (TEXTURED PAVING) CY 540.0000 540,000.00 0.000 0 079 MINOR CONCRETE (CURB RAMP) CY 930.0000 83,700.00 0.000 0 080 PRE/POST CONSTRUCTION SURVEYS EA 750.0000 28,500.00 19.000 14,250 081 4' CHAIN LINK GATE (TYPE CL-6) EA 1,400.0000 4,200.00 0.000 0 082 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 22.0000 631,400.00 1,765.000 38,830.00 1,765.000 38,830 083 VEGETATION CONTROL (MINOR CONCRETE) SQYD 25.0000 537,500.00 0.000 0 084 CHAIN LINK RAILING (TYPE 7 MODIFIED) LF 64.0000 22,400.00 0.000 0 (F) 085 SINGLE THRIE BEAM BARRIER LF 35.0000 5,250.00 0.000 0 086 DOUBLE THRIE BEAM BARRIER LF 44.0000 28,600.00 0.000 0 087 CABLE RAILING LF 16.0000 15,840.00 0.000 0 (F) 088 TRANSITION RAILING (TYPE WB-31) EA 3,100.0000 254,200.00 0.000 0 089 END ANCHOR ASSEMBLY (TYPE SFT) EA 700.0000 38,500.00 4.000 2,800.00 4.000 2,800 090 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,900.0000 127,600.00 3.000 8,700.00 3.000 8,700 091 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,400.0000 136,800.00 3.000 7,200.00 3.000 7,200 092 CRASH CUSHION(TYPE SCI-70GM) EA 30,000.0000 30,000.00 0.000 0 093 ALTERNATIVE CRASH CUSION EA 38,000.0000 1,026,000.00 0.000 0 094 CONCRETE BARRIER (TYPE 60F) LF 270.0000 135,000.00 0.000 0 095 CONCRETE BARRIER (TYPE 60) LF 120.0000 290,400.00 0.000 0 096 CONCRETE BARRIER (TYPE 60D) LF 110.0000 61,600.00 0.000 0 097 CONCRETE BARRIER(TYPE 60R) LF 410.0000 147,600.00 0.000 0 098 CONCRETE BARRIER (TYPE 60GE) LF 320.0000 27,520.00 0.000 0 099 CONCRETE BARRIER(TYPE 60R MODIFIED) LF 370.0000 373,700.00 0.000 0 100 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2200 72,160.00 0.000 0 101 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 18,500.00 0.000 0 102 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.3500 11,130.00 0.000 0 (BROKEN 12-3) 103 THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 21,200.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 02/23/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-295604 TIME 02:08 PM ESTIMATE NO. 005 BID OPENING 06/26/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/15 R.E. NAME: KWAN KIN W DATE OF THIS ESTIMATE 02/23/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.1500 49,050.00 0.000 0 (BROKEN 36-12) 105 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.1500 2,160.00 0.000 0 (BROKEN 17-7) 106 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.0000 27,300.00 0.000 0 107 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.0000 31,400.00 0.000 0 108 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 109 INDUCTIVE LOOP DETECTOR (LS) LS 156,000.0000 156,000.00 0.000 0 110 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 111 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.1500 1,845.00 0.000 0 (BROKEN 18-12) PROGRAM CAS145 PAGE 6 DATE 02/23/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-295604 TIME 02:08 PM ESTIMATE NO. 005 BID OPENING 06/26/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/15 R.E. NAME: KWAN KIN W DATE OF THIS ESTIMATE 02/23/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 905,693.91 1,934,262.79 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 13,723.45 22,308.17 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 919,417.36 1,956,570.96 112 MOBILIZATION LS 1,040,000.0000 1,040,000.00 0.250 260,000.00 0.750 780,000 ORIGINAL CONTRACT AMOUNT 23,420,654.00 TOTAL WORK COMPLETED 1,179,417.36 2,736,570.96 MATERIALS ON HAND ON SITE 974,055.81 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -2,300.00 -2,300.00 TOTAL 1,177,117.36 3,708,326.77 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 08/19/14 210 10/16/14 10/14/14 12/31/15 56 18 0 0 11% 27% PROGRESS IS SATISFACTORY KWAN KIN W RESIDENT ENGINEER PROGRAM CAS145 DATE 02/23/15