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 12/22/22 EST. NO. 004 TIME 10:12 AM 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 12/22/22 EST. NO. 004 TIME 10:12 AM 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 12/22/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-0W0704 TIME 10:12 AM ESTIMATE NO. 004 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 12/20/22 R.E. NAME: FERRER, JOSE DATE OF THIS ESTIMATE 12/22/22 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 1.000 1,900 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,278.0000 127,800.00 2.000 2,556.00 31.000 39,618 003 CONSTRUCTION AREA SIGNS LS 28,340.0000 28,340.00 0.630 17,854 004 TRAFFIC CONTROL SYSTEM LS 340,000.0000 340,000.00 0.040 13,600.00 0.330 112,200 005 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 1,256.0000 125,600.00 14.000 17,584.00 15.000 18,840 006 PORTABLE RADAR SPEED FEEDBACK SIGN EA 38.0000 1,140.00 4.000 152.00 4.000 152 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 0.020 168.00 0.310 2,604 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,090.0000 1,090.00 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 2,591,600.00 925.000 315,425.00 3,313.920 1,130,046 015 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 12/22/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-0W0704 TIME 10:12 AM ESTIMATE NO. 004 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 12/20/22 R.E. NAME: FERRER, JOSE DATE OF THIS ESTIMATE 12/22/22 ------------------------------------------------------------------------------------------------------------------------------------ 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 0.200 327.00 0.200 327 SYSTEM ELEMENTS DURING CONSTRUCTION 027 MODIFYING RAMP METERING SYSTEMS LS 63,000.0000 63,000.00 0.200 12,600.00 0.200 12,600 PROGRAM CAS145 PAGE 3 DATE 12/22/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-0W0704 TIME 10:12 AM ESTIMATE NO. 004 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 12/20/22 R.E. NAME: FERRER, JOSE DATE OF THIS ESTIMATE 12/22/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 362,887.00 1,354,207.58 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 362,887.00 1,354,207.58 028 MOBILIZATION LS 198,000.0000 198,000.00 0.950 188,100 ORIGINAL CONTRACT AMOUNT 4,338,152.00 TOTAL WORK COMPLETED 362,887.00 1,542,307.58 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 362,887.00 1,542,307.58 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 31 45 0 0 36% 31% PROGRESS IS SATISFACTORY FERRER, JOSE RESIDENT ENGINEER