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 02/23/24 EST. NO. 005 TIME 04:49 PM R.E. NAME: IRA, ALFRED 07-0W4004 --------------------------------------------------------------------------- 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 02/23/24 EST. NO. 005 TIME 04:49 PM R.E. NAME: IRA, ALFRED 07-0W4004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 02/23/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-0W4004 TIME 04:49 PM ESTIMATE NO. 005 BID OPENING 04/26/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/24 R.E. NAME: IRA, ALFRED DATE OF THIS ESTIMATE 02/23/24 LOCATION PROGRESS ESTIMATE 07-VEN-101-30.9/R36.3 ----------------- RE CHAFFEE CONSTRUCTION INC VENTURA COUNTY IN AND NEAR VENTURA FROM 1253 EVERGREEN ROAD, SUITE 3 VENTURA RIVER BRIDGE TO 0.4 MILE SOUTH OF WRIGHTWOOD CA 92397 PADRE JUAN CANYON ROAD OVERCROSSING AND FROM 0.4 MILE NORTH OF PUNTA GORDA FED. AID NO. N O N E CONCRETE PAVEMENT SLABS REPLACEMENT & SLUR ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,125.0000 2,125.00 0.750 1,593 002 TIME-RELATED OVERHEAD (WDAY) WDAY 375.0000 45,000.00 61.000 22,875 003 CONSTRUCTION AREA SIGNS LS 12,500.0000 12,500.00 0.500 6,250 004 TRAFFIC CONTROL SYSTEM LS 178,000.0000 178,000.00 0.600 106,800 005 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 480.0000 16,800.00 5.000 2,400.00 30.000 14,400 006 PORTABLE RADAR SPEED FEEDBACK SIGN EA 127.0000 7,112.00 8.000 1,016.00 58.000 7,366 SYSTEM DAY 007 MOBILE BARRIER SYSTEM DAY 2,797.0000 97,895.00 7.000 19,579.00 25.000 69,925 008 JOB SITE MANAGEMENT LS 9,700.0000 9,700.00 0.050 485.00 0.650 6,305 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 5,000.0000 5,000.00 1.000 5,000 010 TEMPORARY CONCRETE WASHOUT LS 7,800.0000 7,800.00 0.800 6,240 011 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.6000 29,040.00 53,258.000 31,954 STRIPE (HAZARDOUS WASTE) 012 REPLACE BASE CY 394.0000 51,220.00 0.000 0 013 BASE BOND BREAKER SQYD 4.1600 15,392.00 4,593.520 19,109 014 CRACK TREATMENT LNMI 6,821.0000 122,778.00 18.000 122,778 015 SLURRY SEAL TON 381.1400 438,311.00 0.000 0 016 REPLACE ASPHALT CONCRETE SURFACING CY 4,742.0000 34,142.40 0.000 0 017 DRILL AND BOND (DOWEL BAR) EA 41.4500 129,324.00 1,752.000 72,620 018 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 1,070.0000 1,005,800.00 61.600 65,912.00 1,143.260 1,223,288 019 GRIND EXISTING CONCRETE PAVEMENT SQYD 8.6400 116,640.00 11,037.480 95,363 020 REMOVE PAVEMENT MARKER EA 1.1800 2,383.60 2,218.000 2,617 021 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.3800 19,491.00 0.000 0 022 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.2400 156,240.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 02/23/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-0W4004 TIME 04:49 PM ESTIMATE NO. 005 BID OPENING 04/26/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/24 R.E. NAME: IRA, ALFRED DATE OF THIS ESTIMATE 02/23/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 6" THERMOPLASTIC TRAFFIC STRIPE (BROKEN LF 0.9000 15,030.00 0.000 0 36-12) 024 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 43,980.00 61,257.000 36,754 PROGRAM CAS145 PAGE 3 DATE 02/23/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-0W4004 TIME 04:49 PM ESTIMATE NO. 005 BID OPENING 04/26/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/24 R.E. NAME: IRA, ALFRED DATE OF THIS ESTIMATE 02/23/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 89,392.00 1,851,240.46 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 89,392.00 1,851,240.46 025 MOBILIZATION LS 144,000.0000 144,000.00 1.000 144,000 ORIGINAL CONTRACT AMOUNT 2,705,704.00 TOTAL WORK COMPLETED 89,392.00 1,995,240.46 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 89,392.00 1,995,240.46 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 06/27/23 120 10/03/23 07/12/23 03/29/24 63 86 0 0 69% 53% PROGRESS IS SATISFACTORY IRA, ALFRED RESIDENT ENGINEER