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 11/22/22 EST. NO. 003 TIME 03:46 PM R.E. NAME: FERRER, JOSE 07-0W0704 --------------------------------------------------------------------------- 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 11/22/22 EST. NO. 003 TIME 03:46 PM R.E. NAME: FERRER, JOSE 07-0W0704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 11/22/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-0W0704 TIME 03:46 PM ESTIMATE NO. 003 BID OPENING 06/01/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/22 R.E. NAME: FERRER, JOSE DATE OF THIS ESTIMATE 11/22/22 LOCATION PROGRESS ESTIMATE 07-LA-710-6.9/17.3 ----------------- ALL AMERICAN ASPHALT RAMPS, SLABS, GORE - CPOL DIGOUTS 400 EAST SIXTH STREET; SLURRY. FROM 1/170 SEP TO LOS CORONA CA 92879 ANGELES RIVER. FED. AID NO. N O N E RAMPS, SLABS, GORE - CPOL DIGOUTS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,900.0000 1,900.00 0.250 475.00 0.750 1,425 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,278.0000 127,800.00 13.000 16,614.00 29.000 37,062 003 CONSTRUCTION AREA SIGNS LS 28,340.0000 28,340.00 0.130 3,684.20 0.630 17,854 004 TRAFFIC CONTROL SYSTEM LS 340,000.0000 340,000.00 0.130 44,200.00 0.290 98,600 005 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 1,256.0000 125,600.00 1.000 1,256 006 PORTABLE RADAR SPEED FEEDBACK SIGN EA 38.0000 1,140.00 0.000 0 SYSTEM DAY 007 MOBILE BARRIER SYSTEM DAY 1,100.0000 33,000.00 0.000 0 008 JOB SITE MANAGEMENT LS 8,400.0000 8,400.00 0.130 1,092.00 0.290 2,436 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,090.0000 1,090.00 0.500 545.00 1.000 1,090 010 TEMPORARY CONCRETE WASHOUT LS 11,000.0000 11,000.00 0.000 0 011 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 2.1800 15,042.00 7,787.000 16,975 STRIPE (HAZARDOUS WASTE) 012 REPLACE BASE CY 518.0000 18,130.00 0.000 0 013 BASE BOND BREAKER SQYD 60.0000 9,000.00 0.000 0 014 REPLACE ASPHALT CONCRETE SURFACING CY 341.0000 2,591,600.00 2,388.920 814,621.72 2,388.920 814,621 015 DRILL AND BOND (DOWEL BAR) EA 34.0000 40,800.00 0.000 0 016 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 1,186.0000 403,240.00 0.000 0 017 GRIND EXISTING CONCRETE SQYD 19.0000 26,600.00 0.000 0 PAVEMENT 018 REMOVE PAVEMENT MARKER EA 109.0000 20,710.00 0.000 0 019 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.4500 11,445.00 0.000 0 020 THERMOPLASTIC PAVEMENT MARKING SQFT 7.6300 41,202.00 0.000 0 021 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.9100 3,247.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 18-12) PROGRAM CAS145 PAGE 2 DATE 11/22/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-0W0704 TIME 03:46 PM ESTIMATE NO. 003 BID OPENING 06/01/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/22 R.E. NAME: FERRER, JOSE DATE OF THIS ESTIMATE 11/22/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 022 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.9100 22,538.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 023 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.1800 168,078.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 024 8" THERMOPLASTIC TRAFFIC STRIPE LF 3.2700 5,559.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 025 12" THERMOPLASTIC TRAFFIC STRIPE LF 4.3600 20,056.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 026 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,635.0000 1,635.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 027 MODIFYING RAMP METERING SYSTEMS LS 63,000.0000 63,000.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 11/22/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-0W0704 TIME 03:46 PM ESTIMATE NO. 003 BID OPENING 06/01/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/22 R.E. NAME: FERRER, JOSE DATE OF THIS ESTIMATE 11/22/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 881,231.92 991,320.58 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 881,231.92 991,320.58 028 MOBILIZATION LS 198,000.0000 198,000.00 0.950 188,100.00 0.950 188,100 ORIGINAL CONTRACT AMOUNT 4,338,152.00 TOTAL WORK COMPLETED 1,069,331.92 1,179,420.58 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,069,331.92 1,179,420.58 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 08/15/22 100 08/30/22 08/30/22 04/22/23 29 27 0 0 27% 29% PROGRESS IS SATISFACTORY FERRER, JOSE RESIDENT ENGINEER