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 06/16/22 EST. NO. 004 TIME 07:57 AM R.E. NAME: SHOHET, HOUSHANG 07-0W0304 --------------------------------------------------------------------------- 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 06/16/22 EST. NO. 004 TIME 07:57 AM R.E. NAME: SHOHET, HOUSHANG 07-0W0304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/16/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-0W0304 TIME 07:57 AM ESTIMATE NO. 004 BID OPENING 05/05/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/22 R.E. NAME: SHOHET, HOUSHANG DATE OF THIS ESTIMATE 06/16/22 LOCATION PROGRESS ESTIMATE 07-VEN-126-R13.2/R34.6 ----------------- C. A. RASMUSSEN, INC. ADDING CLASS II BIKE LANES AND 28548 LIVINGSTON AVENUE; CLASS IV PROTECTED BIKEWAYS. SLURRY VALENCIA CA 91355 SEAL DIG OUTS. SHOULDERS. SIDE STREET IMPROVEMENT / UPDATE CROSSWALKS. FED. AID NO. N O N E ADDING CLASS II BIKE LANES AND ------------------------------------------------------------------------------------------------------------------------------------ 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 0.400 600 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,600.0000 192,000.00 50.000 80,000.00 67.000 107,200 003 CONSTRUCTION AREA SIGNS LS 14,200.0000 14,200.00 0.600 8,520 004 TRAFFIC CONTROL SYSTEM LS 95,000.0000 95,000.00 0.100 9,500.00 0.390 37,050 005 CHANNELIZER (SURFACE MOUNTED) EA 45.0000 5,400.00 0.000 0 006 PORTABLE RADAR SPEED FEEDBACK SIGN EA 30.0000 3,000.00 12.000 360.00 22.000 660 SYSTEM DAY 007 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 700.0000 4,200.00 2.000 1,400.00 4.000 2,800 008 JOB SITE MANAGEMENT LS 6,000.0000 6,000.00 0.060 360.00 0.500 3,000 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 500.0000 500.00 0.500 250 010 SHOULDER BACKING TON 80.0000 46,400.00 0.000 0 011 CRACK TREATMENT LNMI 4,000.0000 36,000.00 8.000 32,000.00 8.000 32,000 012 SLURRY SEAL TON 320.0000 451,200.00 900.000 288,000.00 900.000 288,000 013 REPLACE ASPHALT CONCRETE SURFACING CY 280.0000 294,000.00 1,057.900 296,212 014 HOT MIX ASPHALT-OPEN GRADED TON 800.0000 4,800.00 0.000 0 (OPEN GRADED FRICTION COURSE) 015 PAVEMENT MARKER (RETROREFLECTIVE) EA 10.0000 570.00 0.000 0 016 RELOCATE ROADSIDE SIGN (WOOD POST) EA 100.0000 100.00 0.000 0 017 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.0000 7,400.00 0.000 0 (0.063"-UNFRAMED) 018 METAL (ROADSIDE SIGN) LB 2.8000 5,992.00 0.000 0 019 ROADSIDE SIGN - ONE POST EA 190.0000 39,900.00 0.000 0 020 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 80.0000 2,800.00 0.000 0 METHOD) 021 PREFORMED THERMOPLASTIC PAVEMENT SQFT 7.5000 219,000.00 0.000 0 MARKING 022 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.3500 840.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) PROGRAM CAS145 PAGE 2 DATE 06/16/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-0W0304 TIME 07:57 AM ESTIMATE NO. 004 BID OPENING 05/05/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/22 R.E. NAME: SHOHET, HOUSHANG DATE OF THIS ESTIMATE 06/16/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6300 140,490.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 024 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.3500 3,675.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 8-4) 025 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 3,815.00 0.000 0 026 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.5000 3,450.00 0.000 0 027 12" RUMBLE STRIP STA 435.0000 3,480.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 028 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 06/16/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-0W0304 TIME 07:57 AM ESTIMATE NO. 004 BID OPENING 05/05/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/22 R.E. NAME: SHOHET, HOUSHANG DATE OF THIS ESTIMATE 06/16/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 411,620.00 776,292.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 411,620.00 776,292.00 029 MOBILIZATION LS 170,000.0000 170,000.00 0.950 161,500 ORIGINAL CONTRACT AMOUNT 1,756,712.00 TOTAL WORK COMPLETED 411,620.00 937,792.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 411,620.00 937,792.00 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 06/14/21 120 03/15/22 07/02/21 12/31/22 67 178 0 0 53% 56% PROGRESS IS SATISFACTORY SHOHET, HOUSHANG RESIDENT ENGINEER