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 09/19/22 EST. NO. 009 TIME 02:45 PM R.E. NAME: ROCHA, GERARDO 06-0Y9304 --------------------------------------------------------------------------- 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 0039 13,037.94 E.W. @ F.A.(+) 062722 N 3.0.10 0040 20,250.98 062822 N 3.1.10 0041 17,747.52 062922 N 3.2.10 0042 7,554.40 063022 N 3.3.10 0043 8,873.86 070522 N 3.4.10 0044 8,873.86 070622 N 3.5.10 0045 8,873.86 070722 N 3.6.10 0046 8,006.59 071122 N 3.7.10 0047 867.27 071122 N 3.7.20 0048 9,885.11 071222 N 3.8.10 0049 10,252.71 071322 N 3.9.10 0050 5,012.89 071422 N 3.10.1 0051 8,316.38 071822 N 3.11.1 0052 8,336.26 071922 N 3.12.1 0053 29,731.03 072022 N 4.0.10 0054 39,078.46 072122 N 4.1.10 0055 15,407.90 072222 N 4.2.10 0056 20,998.90 072522 N 4.3.10 0057 5,901.04 072622 N 4.4.10 0058 5,901.04 072722 N 4.5.10 0059 5,488.20 072822 N 4.6.10 0060 857.37 072822 N 4.7.10 0061 5,661.60 072922 N 4.8.10 0062 5,741.41 080122 N 4.9.10 0063 5,581.78 080222 N 4.10.1 0064 5,581.78 080322 N 4.11.1 0065 3,351.47 080822 N 4.12.1 0066 6,702.99 080922 N 4.13.1 0067 6,779.72 081022 N 4.14.1 0068 6,779.72 081122 N 4.15.1 0070 6,306.99 081522 N 4.17.1 0071 247.32 081622 N 4.18.1 0073 22,236.63 081722 N 5.1 0 0074 8,988.70 081822 N 5.2 0 0075 1,344.62 082122 N 5.3 0 0076 3,695.37 082222 N 5.4 0 0077 5,378.56 082322 N 5.5 0 0078 5,378.56 082422 N 5.6 0 0079 5,378.56 082522 N 5.7 0 0080 6,322.56 082822 N 5.8 0 0081 6,322.56 082922 N 5.9 0 0082 6,322.56 083022 N 5.10 0 0083 207.93 083022 N 5.11 0 383,564.96 TOTAL THIS ESTIMATE 133,818.36 TOTAL PREVIOUS ESTIMATE 517,383.32 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 09/19/22 EST. NO. 009 TIME 02:45 PM R.E. NAME: ROCHA, GERARDO 06-0Y9304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MISSING PAYROLL -10,000.00 009 -10,000.00 -10,000.00 TOTAL DEDUCTIONS -10,000.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 09/19/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0Y9304 TIME 02:45 PM ESTIMATE NO. 009 BID OPENING 05/04/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/22 R.E. NAME: ROCHA, GERARDO DATE OF THIS ESTIMATE 09/19/22 LOCATION PROGRESS ESTIMATE 06-KIN-198-R10.5/R14.8 ----------------- BOSCO CONSTRUCTORS, INC. ON KINGS 198 AT VARIOUS LOCATIONS 21353 MAYALL ST ON 3 BRIDGES CHATSWORTH CA 91311 FED. AID NO. N O N E COLUMN REHAB ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 1.000 2,500 002 TIME-RELATED OVERHEAD (WDAY) WDAY 450.0000 60,750.00 20.000 9,000.00 95.000 42,750 003 CONSTRUCTION AREA SIGNS LS 8,000.0000 8,000.00 0.059 472.00 0.781 6,248 004 TRAFFIC CONTROL SYSTEM LS 200,000.0000 200,000.00 0.148 29,600.00 0.704 140,800 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 35,000.0000 35,000.00 0.556 19,460 006 JOB SITE MANAGEMENT LS 20,000.0000 20,000.00 0.148 2,960.00 0.704 14,080 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,500.0000 2,500.00 0.750 1,875 008 TEMPORARY CONCRETE WASHOUT LS 3,000.0000 3,000.00 0.200 600 009 ASBESTOS COMPLIANCE PLAN LS 3,000.0000 3,000.00 1.000 3,000 010 ASBESTOS SURVEYING, LS 12,000.0000 12,000.00 1.000 12,000 SAMPLING AND ANALYSIS 011 STRUCTURE EXCAVATION (BRIDGE) CY 200.0000 43,200.00 216.000 43,200 (F) 012 STRUCTURE BACKFILL (BRIDGE) CY 250.0000 49,250.00 0.000 0 (F) 013 CLASS 2 AGGREGATE BASE (CY) CY 400.0000 4,440.00 0.000 0 014 HOT MIX ASPHALT (TYPE A) TON 800.0000 9,440.00 0.000 0 015 TACK COAT TON 2,000.0000 600.00 0.000 0 016 STRUCTURAL CONCRETE, BRIDGE (REPAIR) CY 7,500.0000 97,500.00 3.000 22,500 (F) 017 BAR REINFORCING STEEL (BRIDGE) (REPAIR) LB 6.0000 3,264.00 0.000 0 (F) 018 UNTREATED LUMBER AND TIMBER (LF) LF 100.0000 1,600.00 0.000 0 019 BRIDGE REMOVAL (PORTION), LOCATION A LS 40,000.0000 40,000.00 0.800 32,000 020 BRIDGE REMOVAL (PORTION), LOCATION B LS 40,000.0000 40,000.00 0.800 32,000 021 BRIDGE REMOVAL (PORTION), LOCATION C LS 40,000.0000 40,000.00 1.000 40,000 022 GALVANIC ANODES EA 30.0000 3,000.00 50.000 1,500 PROGRAM CAS145 PAGE 2 DATE 09/19/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0Y9304 TIME 02:45 PM ESTIMATE NO. 009 BID OPENING 05/04/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/22 R.E. NAME: ROCHA, GERARDO DATE OF THIS ESTIMATE 09/19/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 SLOPE PAVING (CONCRETE) CY 2,100.0000 18,900.00 0.000 0 024 CONCRETE BARRIER (TYPE 60SD MODIFIED) LF 750.0000 88,500.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 09/19/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0Y9304 TIME 02:45 PM ESTIMATE NO. 009 BID OPENING 05/04/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/22 R.E. NAME: ROCHA, GERARDO DATE OF THIS ESTIMATE 09/19/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 42,032.00 414,513.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 383,564.96 517,383.32 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 425,596.96 931,896.32 025 MOBILIZATION LS 40,000.0000 40,000.00 1.000 40,000 ORIGINAL CONTRACT AMOUNT 826,444.00 TOTAL WORK COMPLETED 425,596.96 971,896.32 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -10,000.00 -10,000.00 TOTAL 415,596.96 961,896.32 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 06/22/21 135 09/28/21 09/28/21 11/18/22 95 151 0 0 61% 70% PROGRESS IS SATISFACTORY ROCHA, GERARDO RESIDENT ENGINEER