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 10/20/23 EST. NO. 002 TIME 02:38 PM R.E. NAME: OREGEL, MARTIN 07-0W2004 --------------------------------------------------------------------------- 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 10/20/23 EST. NO. 002 TIME 02:38 PM R.E. NAME: OREGEL, MARTIN 07-0W2004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MOBILIZATION -63,650.00 001 0.00 -63,650.00 TOTAL DEDUCTIONS 0.00 -63,650.00 PROGRAM CAS145 PAGE 1 DATE 10/20/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-0W2004 TIME 02:38 PM ESTIMATE NO. 002 BID OPENING 03/15/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/23 R.E. NAME: OREGEL, MARTIN DATE OF THIS ESTIMATE 10/20/23 LOCATION PROGRESS ESTIMATE 07-LA-105-R0.1/R17.3 ----------------- PETERSON-CHASE GENERAL LOS ANGELES COUNTY AT VARIOUS LOCATIONS ENGINEERING CONSTRUCTION, INC. FROM 0.1 MILE EAST OF CALIFORNIA STREET TO 16351 CONSTRUCTION CIRCLE WES 0.2 MILE EAST OF WOODRUFF AVENUE IRVINE CA 92606 OVERCROSSING FED. AID NO. N O N E REPLACE SIGN PANELS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,200.0000 1,200.00 0.500 600.00 0.500 600 002 TIME-RELATED OVERHEAD (WDAY) WDAY 770.0000 77,000.00 10.000 7,700.00 10.000 7,700 003 CONSTRUCTION AREA SIGNS LS 15,400.0000 15,400.00 0.000 0 004 TRAFFIC CONTROL SYSTEM LS 46,000.0000 46,000.00 0.000 0 005 PORTABLE RADAR SPEED FEEDBACK SIGN EA 101.0000 10,100.00 0.000 0 SYSTEM DAY 006 MOBILE BARRIER SYSTEM DAY 770.0000 77,000.00 0.000 0 007 JOB SITE MANAGEMENT LS 1,040.0000 1,040.00 0.000 0 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,070.0000 1,070.00 0.500 535 009 REMOVE SIGN STRUCTURE WALKWAY (EA) EA 1,440.0000 73,440.00 0.000 0 010 REMOVE SIGN FROM SIGN FRAME EA 380.0000 30,020.00 0.000 0 011 FURNISH FORMED PANEL SIGN (OVERHEAD) SQFT 18.6000 202,740.00 0.000 0 012 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 9.0000 98,100.00 0.000 0 013 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 800.0000 800.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 014 REMOVING SIGN ILLUMINATION SYSTEMS LS 57,000.0000 57,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 10/20/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-0W2004 TIME 02:38 PM ESTIMATE NO. 002 BID OPENING 03/15/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/23 R.E. NAME: OREGEL, MARTIN DATE OF THIS ESTIMATE 10/20/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 8,300.00 8,835.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 8,300.00 8,835.00 015 MOBILIZATION LS 67,000.0000 67,000.00 0.950 63,650 ORIGINAL CONTRACT AMOUNT 757,910.00 TOTAL WORK COMPLETED 8,300.00 72,485.00 MATERIALS ON HAND ON SITE 333,286.00 DEDUCTIONS 0.00 -63,650.00 TOTAL 8,300.00 342,121.00 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 04/28/23 100 00/00/00 00/00/00 03/07/24 10 103 0 0 8% 10% PROGRESS IS SATISFACTORY *** SUSPENDED ON 05/10/23. OREGEL, MARTIN RESIDENT ENGINEER