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. 004 TIME 04:05 PM R.E. NAME: SHIN, FRANK 07-0W0804 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0001 8,565.16 E.W. @ F.A.(+) 082722 N 0001.0 002 0001 13,065.72 E.W. @ U.P (+) 100922 N 001 0 21,630.88 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 21,630.88 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 11/22/22 EST. NO. 004 TIME 04:05 PM R.E. NAME: SHIN, FRANK 07-0W0804 --------------------------------------------------------------------------- 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 07-0W0804 TIME 04:05 PM ESTIMATE NO. 004 BID OPENING 04/05/22 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: SHIN, FRANK DATE OF THIS ESTIMATE 11/22/22 LOCATION PROGRESS ESTIMATE 07-LA-405-28.0/31.6 ----------------- SECURITY PAVING COMPANY INC IN LOS ANGELES COUNTY IN CULVER 3075 TOWNSGATE ROAD SUITE 200 CITY AND LOS ANGELES FROM VENICE WESTLAKE VILLAGE CA 91361 BLVD SEPARATION TO WILSHIRE BLVD UNDERCROSSING FED. AID NO. N O N E INDIVIDUAL SLAB REPLACEMENT, ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,060.0000 1,060.00 1.000 1,060 002 TIME-RELATED OVERHEAD (WDAY) WDAY 573.0000 68,760.00 14.000 8,022.00 73.000 41,829 003 CONSTRUCTION AREA SIGNS LS 10,320.0000 10,320.00 0.500 5,160 004 TRAFFIC CONTROL SYSTEM LS 80,000.0000 80,000.00 0.070 5,600.00 0.610 48,800 005 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 392.0000 19,600.00 4.000 1,568.00 31.000 12,152 006 PORTABLE RADAR SPEED FEEDBACK SIGN EA 46.0000 11,040.00 16.000 736.00 146.000 6,716 SYSTEM DAY 007 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 5,850.0000 11,700.00 0.380 2,223.00 1.460 8,541 008 JOB SITE MANAGEMENT LS 4,810.0000 4,810.00 0.070 336.70 0.610 2,934 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 953.0000 953.00 0.070 66.71 0.610 581 010 TEMPORARY CONCRETE WASHOUT LS 5,260.0000 5,260.00 0.070 368.20 0.610 3,208 011 REPLACE BASE CY 738.0000 103,320.00 0.000 0 012 REPLACE ASPHALT CONCRETE SURFACING CY 2,750.0000 22,000.00 0.000 0 013 DRILL AND BOND (DOWEL BAR) EA 22.0000 88,000.00 2,414.000 53,108 014 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 627.0000 746,130.00 63.800 40,002.60 1,221.780 766,056 015 GRIND EXISTING CONCRETE SQYD 4.5000 93,600.00 0.000 0 PAVEMENT 016 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.9000 5,684.00 0.000 0 017 6" THERMOPLASTIC TRAFFIC STRIPE LF 5.2000 92,040.00 0.000 0 018 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.3300 5,280.00 0.000 0 (BROKEN 36-12) 019 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 845.0000 845.00 1.000 845.00 1.000 845 SYSTEM ELEMENTS DURING CONSTRUCTION 020 INDUCTIVE LOOP DETECTOR (EA) EA 685.0000 43,840.00 62.000 42,470.00 62.000 42,470 PROGRAM CAS145 PAGE 2 DATE 11/22/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-0W0804 TIME 04:05 PM ESTIMATE NO. 004 BID OPENING 04/05/22 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: SHIN, FRANK 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 102,238.21 993,461.09 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 21,630.88 21,630.88 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 123,869.09 1,015,091.97 021 MOBILIZATION LS 138,655.0000 138,655.00 1.000 138,655 ORIGINAL CONTRACT AMOUNT 1,552,897.00 TOTAL WORK COMPLETED 123,869.09 1,153,746.97 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 123,869.09 1,153,746.97 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 06/08/22 120 06/23/22 06/23/22 02/03/23 73 30 0 0 72% 61% PROGRESS IS SATISFACTORY SHIN, FRANK RESIDENT ENGINEER