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 09/15/22 EST. NO. 007 TIME 02:29 PM R.E. NAME: HERRERA, EDGAR 07-329804 --------------------------------------------------------------------------- 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 09/15/22 EST. NO. 007 TIME 02:29 PM R.E. NAME: HERRERA, EDGAR 07-329804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 09/15/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-329804 TIME 02:29 PM ESTIMATE NO. 007 BID OPENING 10/19/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/22 R.E. NAME: HERRERA, EDGAR DATE OF THIS ESTIMATE 09/15/22 LOCATION PROGRESS ESTIMATE 07-LA-110-0.0/31.9 ----------------- PETERSON-CHASE GENERAL IN LOS ANGELES COUNTY, IN VARIOUS ENGINEERING CONSTRUCTION, INC. CITIES, FROM 9TH STREET/GAFFEY 16351 CONSTRUCTION CIR W; STREET TO END OF FREEWAY IRVINE CA 92606 FED. AID NO. ACNH-P110(23)E OVERHEAD GUIDE SIGNS & LIGHTING ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 0.500 750 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 4,000.0000 4,000.00 1.000 4,000 003 TIME-RELATED OVERHEAD (WDAY) WDAY 600.0000 180,000.00 20.000 12,000.00 96.000 57,600 004 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 8,000.00 0.000 0 MEETING 005 HOURLY OFF-SITE HR 200.0000 2,000.00 0.000 0 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 006 CONSTRUCTION AREA SIGNS LS 18,000.0000 18,000.00 0.500 9,000 007 TRAFFIC CONTROL SYSTEM LS 481,600.0000 481,600.00 0.150 72,240.00 0.700 337,120 008 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 400.0000 120,000.00 20.000 8,000.00 96.000 38,400 009 PORTABLE RADAR SPEED FEEDBACK SIGN EA 100.0000 1,000.00 0.000 0 SYSTEM DAY 010 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 100.0000 1,000.00 1.000 100 011 JOB SITE MANAGEMENT LS 4,500.0000 4,500.00 0.550 2,475 012 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,100.0000 1,100.00 0.500 550 013 TREATED WOOD WASTE LB 0.5000 5,250.00 8,330.000 4,165 014 PRUNE EXISTING PLANTS LS 5,000.0000 5,000.00 0.000 0 015 REMOVE SIGN STRUCTURE WALKWAY (EA) EA 550.0000 82,500.00 25.000 13,750.00 65.000 35,750 016 MISCELLANEOUS METAL LB 18.0000 19,530.00 0.000 0 (F) 017 REMOVE ROADSIDE SIGN (WOOD POST) EA 70.0000 11,200.00 132.000 9,240 018 REMOVE ROADSIDE SIGN EA 50.0000 6,000.00 66.000 3,300 (STRAP AND SADDLE BRACKET METHOD) 019 REMOVE ROADSIDE SIGN PANEL EA 120.0000 19,200.00 118.000 14,160 020 REMOVE ROADSIDE SIGN (STEEL POST) EA 80.0000 5,600.00 0.000 0 021 REMOVE SIGN FROM SIGN FRAME EA 350.0000 150,500.00 101.000 35,350 022 FURNISH FORMED PANEL SIGN (OVERHEAD) SQFT 15.5000 291,400.00 957.000 14,833.50 10,264.000 159,092 PROGRAM CAS145 PAGE 2 DATE 09/15/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-329804 TIME 02:29 PM ESTIMATE NO. 007 BID OPENING 10/19/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/22 R.E. NAME: HERRERA, EDGAR DATE OF THIS ESTIMATE 09/15/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 25.0000 787,500.00 17,172.000 429,300.00 28,421.000 710,525 024 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 11.7500 95,057.50 3,359.000 39,468 (0.063"-UNFRAMED) 025 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.7500 34,935.00 869.500 11,086 (0.080"-UNFRAMED) 026 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 17.5000 26,600.00 1,009.000 17,657 (0.063"-FRAMED) 027 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.5000 3,515.00 0.000 0 (0.080"-FRAMED) 028 METAL (BARRIER MOUNTED SIGN) LB 24.0000 328,800.00 0.000 0 029 ROADSIDE SIGN - ONE POST EA 395.0000 169,850.00 393.000 155,235 030 ROADSIDE SIGN - TWO POST EA 950.0000 19,000.00 18.000 17,100 031 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 200.0000 36,000.00 122.000 24,400 METHOD) 032 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 8.8000 452,320.00 11,068.500 97,402.80 27,227.700 239,603 033 INSTALL ROADSIDE SIGN PANEL ON EA 300.0000 1,800.00 6.000 1,800 EXISTING POST 034 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 5,500.0000 5,500.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 035 REMOVING SIGN ILLUMINATION SYSTEMS LS 112,000.0000 112,000.00 0.250 28,000.00 0.750 84,000 PROGRAM CAS145 PAGE 3 DATE 09/15/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-329804 TIME 02:29 PM ESTIMATE NO. 007 BID OPENING 10/19/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/22 R.E. NAME: HERRERA, EDGAR DATE OF THIS ESTIMATE 09/15/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 675,526.30 2,011,927.64 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 675,526.30 2,011,927.64 036 MOBILIZATION LS 60,000.0000 60,000.00 0.050 3,000.00 1.000 60,000 ORIGINAL CONTRACT AMOUNT 3,551,757.50 TOTAL WORK COMPLETED 678,526.30 2,071,927.64 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 678,526.30 2,071,927.64 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 01/06/22 300 01/21/22 01/21/22 04/07/23 163 0 0 0 57% 54% PROGRESS IS SATISFACTORY HERRERA, EDGAR RESIDENT ENGINEER