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 10/24/21 EST. NO. 002 TIME 01:41 PM R.E. NAME: ROBERT DECKER 06-0S5104 --------------------------------------------------------------------------- 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 10/24/21 EST. NO. 002 TIME 01:41 PM R.E. NAME: ROBERT DECKER 06-0S5104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 071 -23,073.00 002 -23,073.00 -23,073.00 TOTAL DEDUCTIONS -23,073.00 -23,073.00 PROGRAM CAS145 PAGE 1 DATE 10/24/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0S5104 TIME 01:41 PM ESTIMATE NO. 002 BID OPENING 01/20/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/21 R.E. NAME: ROBERT DECKER DATE OF THIS ESTIMATE 10/24/21 LOCATION PROGRESS ESTIMATE 06-KER-223-21.2/21.2 ----------------- GRIFFITH COMPANY IN ARVIN AT DERBY STREET (EL TEJON 12200 BLOOMFIELD AVE.; HIGHWAY) SANTA FE SPRINGS CA 90670 FED. AID NO. HSST-S223(12)E ,HSIP-6206(29) SIGNALIZATION AND CHANNELIZATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 1.000 1,500.00 1.000 1,500 002 TIME-RELATED OVERHEAD (WDAY) WDAY 950.0000 90,250.00 13.000 12,350.00 13.000 12,350 003 CONSTRUCTION AREA SIGNS LS 19,800.0000 19,800.00 0.040 792.00 0.640 12,672 004 TRAFFIC CONTROL SYSTEM LS 92,400.0000 92,400.00 0.140 12,936.00 0.140 12,936 005 TEMPORARY TRAFFIC STRIPE (TAPE) LF 3.0000 3,720.00 0.000 0 006 CHANNELIZER (SURFACE MOUNTED) EA 45.0000 2,790.00 0.000 0 007 TEMPORARY PAVEMENT MARKER EA 15.0000 900.00 0.000 0 008 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 2,500.0000 2,500.00 0.140 350.00 0.140 350 009 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 11,000.0000 11,000.00 0.000 0 010 TEMPORARY RAILING (TYPE K) LF 22.0000 22,880.00 0.000 0 011 TEMPORARY CRASH CUSHION MODULE EA 200.0000 4,400.00 0.000 0 012 JOB SITE MANAGEMENT LS 1,176.0000 1,176.00 0.140 164.64 0.140 164 013 PREPARE WATER POLLUTION CONTROL PROGRAM LS 889.0000 889.00 0.750 666 014 TEMPORARY DRAINAGE INLET PROTECTION EA 307.0000 1,228.00 0.000 0 015 STREET SWEEPING LS 28,000.0000 28,000.00 0.000 0 016 TEMPORARY CONCRETE WASHOUT LS 1,200.0000 1,200.00 0.000 0 017 TREATED WOOD WASTE LB 3.0000 2,010.00 0.000 0 018 RELOCATE CAST IRON BENCH EA 4,225.0000 4,225.00 0.000 0 019 RELOCATE CAST IRON BOLLARD EA 4,250.0000 8,500.00 0.000 0 020 RELOCATE PRECAST CONCRETE SIGN EA 4,225.0000 4,225.00 0.500 2,112.50 0.500 2,112 021 CLEARING AND GRUBBING (LS) LS 3,150.0000 3,150.00 0.800 2,520.00 0.800 2,520 022 ROADWAY EXCAVATION CY 38.0000 89,680.00 2,356.000 89,528.00 2,356.000 89,528 PROGRAM CAS145 PAGE 2 DATE 10/24/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0S5104 TIME 01:41 PM ESTIMATE NO. 002 BID OPENING 01/20/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/21 R.E. NAME: ROBERT DECKER DATE OF THIS ESTIMATE 10/24/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 WOOD MULCH CY 57.0000 2,964.00 0.000 0 024 HYDROMULCH SQFT 0.1000 746.00 0.000 0 025 HYDROSEED SQFT 0.1300 969.80 0.000 0 026 CLASS 2 AGGREGATE BASE (CY) CY 51.5000 60,770.00 0.000 0 027 HOT MIX ASPHALT (TYPE A) TON 99.0000 290,070.00 0.000 0 028 PLACE HOT MIX ASPHALT SQYD 59.0000 1,947.00 0.000 0 (MISCELLANEOUS AREA) 029 TACK COAT TON 600.0000 2,340.00 0.000 0 030 REMOVE ASPHALT CONCRETE PAVEMENT (CY) CY 335.0000 1,038.50 3.100 1,038.50 3.100 1,038 031 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.5000 13,875.00 1,095.000 2,737.50 1,095.000 2,737 032 STRUCTURAL CONCRETE, DRAINAGE INLET CY 1,600.0000 24,000.00 0.000 0 (F) 033 24" REINFORCED CONCRETE PIPE LF 120.0000 31,200.00 0.000 0 (CLASS II, RUBBER GASKET JOINT) 034 CLASS 1 PERMEABLE MATERIAL (BLANKET) CY 200.0000 120.00 0.000 0 035 ABANDON CULVERT (LF) LF 130.0000 9,880.00 0.000 0 036 REMOVE CULVERT (LF) LF 87.0000 12,180.00 0.000 0 037 REMOVE INLET EA 980.0000 3,920.00 3.000 2,940.00 3.000 2,940 038 ADJUST UTILITY COVER TO GRADE EA 2,000.0000 10,000.00 0.000 0 039 SAND BACKFILL CY 1,095.0000 9,855.00 0.000 0 040 DETECTABLE WARNING SURFACE SQFT 25.0000 3,500.00 0.000 0 041 MINOR CONCRETE (MISCELLANEOUS CY 530.0000 42,188.00 0.000 0 CONSTRUCTION) 042 MINOR CONCRETE (TEXTURED PAVING) CY 875.0000 7,875.00 0.000 0 043 REMOVE CONCRETE CY 325.0000 15,925.00 49.000 15,925.00 49.000 15,925 (CURB, GUTTER, AND SIDEWALK) (CY) 044 MISCELLANEOUS IRON AND STEEL LB 2.5000 4,030.00 0.000 0 (F) 045 ADJUST MONUMENT COVER TO GRADE EA 2,000.0000 2,000.00 0.000 0 046 TEMPORARY FENCE (TYPE CL-6) LF 60.0000 4,140.00 69.000 4,140.00 69.000 4,140 047 CHAIN LINK FENCE (TYPE CL-6) LF 60.0000 4,500.00 0.000 0 048 REMOVE FENCE LF 30.0000 2,940.00 98.000 2,940.00 98.000 2,940 049 REMOVE PAVEMENT MARKER EA 1.0000 35.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 10/24/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0S5104 TIME 01:41 PM ESTIMATE NO. 002 BID OPENING 01/20/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/21 R.E. NAME: ROBERT DECKER DATE OF THIS ESTIMATE 10/24/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 PAVEMENT MARKER (RETROREFLECTIVE) EA 8.0000 1,760.00 0.000 0 051 REMOVE ROADSIDE SIGN EA 250.0000 3,000.00 5.000 1,250.00 5.000 1,250 052 REMOVE ROADSIDE SIGN PANEL EA 150.0000 600.00 4.000 600.00 4.000 600 053 RELOCATE ROADSIDE SIGN EA 350.0000 350.00 0.000 0 054 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.5000 2,970.00 0.000 0 (0.063"-UNFRAMED) 055 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 17.0000 2,210.00 0.000 0 (0.080"-UNFRAMED) 056 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 23.0000 414.00 0.000 0 (0.063"-FRAMED) 057 ROADSIDE SIGN - ONE POST EA 350.0000 5,600.00 0.000 0 058 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 185.0000 4,070.00 0.000 0 METHOD) 059 INSTALL ROADSIDE SIGN PANEL ON EA 365.0000 730.00 0.000 0 EXISTING POST 060 THERMOPLASTIC PAVEMENT MARKING SQFT 4.5000 7,425.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 061 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 56.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 062 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 5,416.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 063 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 871.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 064 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 150.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 065 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 4.0000 1,680.00 0.000 0 066 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 10.0000 2,900.00 53.000 530.00 53.000 530 067 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 25.0000 1,575.00 0.000 0 (BROKEN 36-12) 068 SIGNAL AND LIGHTING SYSTEM LS 489,000.0000 489,000.00 0.000 0 069 TRAFFIC MONITORING STATION SYSTEM LS 45,000.0000 45,000.00 0.000 0 070 MODIFYING LIGHTING SYSTEMS LS 7,000.0000 7,000.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 10/24/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0S5104 TIME 01:41 PM ESTIMATE NO. 002 BID OPENING 01/20/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/21 R.E. NAME: ROBERT DECKER DATE OF THIS ESTIMATE 10/24/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 154,354.14 166,900.89 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 154,354.14 166,900.89 071 MOBILIZATION LS 205,538.7000 205,538.70 0.750 154,154.03 0.750 154,154 ORIGINAL CONTRACT AMOUNT 1,747,747.00 TOTAL WORK COMPLETED 308,508.17 321,054.92 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -23,073.00 -23,073.00 TOTAL 285,435.17 297,981.92 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 071 MOBILIZATION 174,774.70 205,538.70 30,764.00 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 03/04/21 95 09/03/21 10/04/21 02/18/22 13 0 0 0 18% 14% PROGRESS IS SATISFACTORY ROBERT DECKER RESIDENT ENGINEER PROGRAM CAS145 DATE 10/24/21