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 08/21/24 EST. NO. 004 TIME 09:41 AM R.E. NAME: SHALVIRI, ALI 07-0W3704 --------------------------------------------------------------------------- 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 08/21/24 EST. NO. 004 TIME 09:41 AM R.E. NAME: SHALVIRI, ALI 07-0W3704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/21/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-0W3704 TIME 09:41 AM ESTIMATE NO. 004 BID OPENING 11/02/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/24 R.E. NAME: SHALVIRI, ALI DATE OF THIS ESTIMATE 08/21/24 LOCATION PROGRESS ESTIMATE 07-VAR ----------------- PETERSON-CHASE GENERAL LOS ANGELES COUNTY AT VARIOUS LOCATIONS ENGINEERING CONSTRUCTION, INC. 16351 CONSTRUCTION CIRCLE WES IRVINE CA 92606 FED. AID NO. N O N E STRUCTURAL CONCRETE SLAB, FURNISH & PLACE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,000.0000 3,000.00 1.000 3,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 650.0000 58,500.00 22.000 14,300.00 72.000 46,800 003 CONSTRUCTION AREA SIGNS LS 15,000.0000 15,000.00 0.120 1,800.00 0.720 10,800 004 TRAFFIC CONTROL SYSTEM LS 120,000.0000 120,000.00 0.220 26,400.00 0.720 86,400 005 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 500.0000 15,000.00 0.000 0 006 PORTABLE RADAR SPEED FEEDBACK SIGN EA 70.0000 2,100.00 0.000 0 SYSTEM DAY 007 END OF QUEUE MONITORING AND WARNING WITH EA 1,500.0000 7,500.00 0.000 0 TRUCK MOUNTED CHANGEABLE MESSAGE SIGN DAY 008 JOB SITE MANAGEMENT LS 5,000.0000 5,000.00 0.220 1,100.00 0.720 3,600 009 WATER POLLUTION CONTROL PROGRAM LS 1,500.0000 1,500.00 1.000 1,500 010 TEMPORARY CONCRETE WASHOUT LS 2,000.0000 2,000.00 0.600 1,200.00 0.600 1,200 011 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 17.0000 10,540.00 27.000 459.00 552.000 9,384 STRIPE (HAZARDOUS WASTE) 012 GRIND EXISTING BRIDGE DECK SQYD 92.0000 27,600.00 0.000 0 013 STRUCTURAL CONCRETE, APPROACH SLAB (TYPE CY 2,500.0000 375,000.00 144.970 362,425.00 144.970 362,425 R) 014 PAVING NOTCH EXTENSION CF 220.0000 14,960.00 68.000 14,960.00 68.000 14,960 015 JOINT SEAL (MR 1") LF 80.0000 7,280.00 0.000 0 016 PUBLIC SAFETY PLAN LS 10,000.0000 10,000.00 1.000 10,000 017 RAPID SETTING CONCRETE (PATCH) CF 150.0000 7,200.00 22.000 3,300.00 31.000 4,650 018 REMOVE UNSOUND CONCRETE CF 150.0000 7,200.00 22.000 3,300.00 31.000 4,650 019 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.7500 14,865.75 13,988.000 10,491 020 FURNISH POLYESTER CONCRETE OVERLAY CF 180.0000 104,940.00 0.000 0 021 PLACE POLYESTER CONCRETE OVERLAY SQFT 14.0000 81,662.00 0.000 0 (F) PROGRAM CAS145 PAGE 2 DATE 08/21/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-0W3704 TIME 09:41 AM ESTIMATE NO. 004 BID OPENING 11/02/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/24 R.E. NAME: SHALVIRI, ALI DATE OF THIS ESTIMATE 08/21/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 022 TREAT BRIDGE DECK SQFT 1.1000 15,386.80 13,988.000 15,386 (F) 023 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 82.0000 14,350.00 135.000 11,070 024 REMOVE PAVEMENT MARKER EA 11.0000 880.00 80.000 880 025 PAVEMENT MARKER (RETROREFLECTIVE) EA 55.0000 1,100.00 0.000 0 026 THERMOPLASTIC PAVEMENT MARKING SQFT 28.0000 5,040.00 0.000 0 027 6" THERMOPLASTIC TRAFFIC STRIPE LF 28.0000 2,800.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 028 REMOVE PAINTED TRAFFIC STRIPE LF 6.0000 840.00 140.000 840 029 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 6.0000 8,400.00 227.000 1,362.00 1,227.000 7,362 030 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 12.0000 2,160.00 100.000 1,200 031 12" TRAFFIC STRIPE TAPE (WARRANTY) LF 45.0000 11,700.00 0.000 0 032 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 24.0000 27,600.00 0.000 0 033 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 24.0000 3,120.00 0.000 0 (BROKEN 36-12) 034 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 24.0000 1,824.00 0.000 0 (BROKEN 8-4) 035 8" TRAFFIC STRIPE TAPE (WARRANTY) LF 35.0000 1,400.00 0.000 0 036 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 45.0000 6,300.00 0.000 0 (WARRANTY) PROGRAM CAS145 PAGE 3 DATE 08/21/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-0W3704 TIME 09:41 AM ESTIMATE NO. 004 BID OPENING 11/02/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/24 R.E. NAME: SHALVIRI, ALI DATE OF THIS ESTIMATE 08/21/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 430,606.00 606,598.80 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 430,606.00 606,598.80 037 MOBILIZATION LS 80,000.0000 80,000.00 0.250 20,000.00 1.000 80,000 ORIGINAL CONTRACT AMOUNT 1,073,748.55 TOTAL WORK COMPLETED 450,606.00 686,598.80 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 450,606.00 686,598.80 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 01/23/24 90 00/00/00 05/06/24 09/30/24 71 4 0 0 64% 79% PROGRESS IS SATISFACTORY *** SUSPENDED ON 02/07/24. SHALVIRI, ALI RESIDENT ENGINEER