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 11/24/21 EST. NO. 001 TIME 09:41 AM R.E. NAME: 06-1A0404 --------------------------------------------------------------------------- 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 11/24/21 EST. NO. 001 TIME 09:41 AM R.E. NAME: 06-1A0404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 11/24/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-1A0404 TIME 09:41 AM ESTIMATE NO. 001 BID OPENING 04/14/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/21 R.E. NAME: DATE OF THIS ESTIMATE 11/24/21 LOCATION PROGRESS ESTIMATE 06-TUL-137-16.6/ .0 ----------------- BEADOR CONSTRUCTION COMPANY, ON TUL-137, NEAR TULARE, FROM 16.6 INC. MILES EAST OF THE KIN CO LINE TO 1 26320 LESTER CIRCLE; MILE WEST OF THE RTE 137/63 JCT CORONA CA 92883 FED. AID NO. N O N E BRIDGE BENT CAP REPAIRS ------------------------------------------------------------------------------------------------------------------------------------ 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 0.536 1,340.00 0.536 1,340 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,000.0000 55,000.00 4.000 4,000.00 4.000 4,000 003 CONSTRUCTION AREA SIGNS LS 6,000.0000 6,000.00 0.622 3,732.00 0.622 3,732 004 TRAFFIC CONTROL SYSTEM LS 42,500.0000 42,500.00 0.073 3,102.50 0.073 3,102 005 CHANNELIZER (SURFACE MOUNTED) EA 45.0000 540.00 12.000 540.00 12.000 540 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 9,000.0000 9,000.00 0.073 657.00 0.073 657 007 TEMPORARY RAILING (TYPE K) LF 58.0000 16,240.00 280.000 16,240.00 280.000 16,240 008 TEMPORARY CRASH CUSHION MODULE EA 325.0000 9,100.00 28.000 9,100.00 28.000 9,100 009 JOB SITE MANAGEMENT LS 5,500.0000 5,500.00 0.073 401.50 0.073 401 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,750.0000 1,750.00 0.529 925.75 0.529 925 011 TEMPORARY CONCRETE WASHOUT LS 2,500.0000 2,500.00 0.000 0 012 ASBESTOS COMPLIANCE PLAN LS 10,000.0000 10,000.00 0.500 5,000.00 0.500 5,000 013 TEMPORARY SUPPORT LS 100,000.0000 100,000.00 0.500 50,000.00 0.500 50,000 014 STRUCTURAL CONCRETE, CY 7,000.0000 70,000.00 0.000 0 BRIDGE (REPAIR) 015 BRIDGE REMOVAL (PORTION) LS 35,000.0000 35,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 11/24/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-1A0404 TIME 09:41 AM ESTIMATE NO. 001 BID OPENING 04/14/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/21 R.E. NAME: DATE OF THIS ESTIMATE 11/24/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 95,038.75 95,038.75 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 95,038.75 95,038.75 016 MOBILIZATION LS 40,070.0000 40,070.00 0.950 38,066.50 0.950 38,066 ORIGINAL CONTRACT AMOUNT 405,700.00 TOTAL WORK COMPLETED 133,105.25 133,105.25 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 133,105.25 133,105.25 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 06/14/21 55 00/00/00 00/00/00 02/04/22 4 40 0 0 30% 7% PROGRESS IS SATISFACTORY RESIDENT ENGINEER PROGRAM CAS145 DATE 11/24/21