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 03/20/23 EST. NO. 012 TIME 10:54 AM 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 03/20/23 EST. NO. 012 TIME 10:54 AM 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 03/20/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-329804 TIME 10:54 AM ESTIMATE NO. 012 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 03/20/23 R.E. NAME: HERRERA, EDGAR DATE OF THIS ESTIMATE 03/20/23 LOCATION RERUN 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 21.000 12,600.00 164.000 98,400 004 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 0.750 13,500 007 TRAFFIC CONTROL SYSTEM LS 481,600.0000 481,600.00 0.900 433,440 008 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 400.0000 120,000.00 21.000 8,400.00 137.000 54,800 009 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 0.800 3,600 012 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 8,510.000 4,255 014 PRUNE EXISTING PLANTS LS 5,000.0000 5,000.00 0.750 3,750 015 REMOVE SIGN STRUCTURE WALKWAY (EA) EA 550.0000 82,500.00 2.000 1,100.00 96.000 52,800 016 MISCELLANEOUS METAL LB 18.0000 19,530.00 835.000 15,030 (F) 017 REMOVE ROADSIDE SIGN (WOOD POST) EA 70.0000 11,200.00 135.000 9,450 018 REMOVE ROADSIDE SIGN EA 50.0000 6,000.00 7.000 350.00 85.000 4,250 (STRAP AND SADDLE BRACKET METHOD) 019 REMOVE ROADSIDE SIGN PANEL EA 120.0000 19,200.00 2.000 240.00 121.000 14,520 020 REMOVE ROADSIDE SIGN (STEEL POST) EA 80.0000 5,600.00 57.000 4,560 021 REMOVE SIGN FROM SIGN FRAME EA 350.0000 150,500.00 22.000 7,700.00 322.000 112,700 022 FURNISH FORMED PANEL SIGN (OVERHEAD) SQFT 15.5000 291,400.00 35.400 548.70 12,998.670 201,479 PROGRAM CAS145 PAGE 2 DATE 03/20/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-329804 TIME 10:54 AM ESTIMATE NO. 012 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 03/20/23 R.E. NAME: HERRERA, EDGAR DATE OF THIS ESTIMATE 03/20/23 ------------------------------------------------------------------------------------------------------------------------------------ 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 787,500.00 165.000 4,125.00 36,820.400 920,510 024 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 11.7500 95,057.50 92.100 1,082.18 4,305.000 50,583 (0.063"-UNFRAMED) 025 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.7500 34,935.00 57.000 726.75 990.500 12,628 (0.080"-UNFRAMED) 026 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 17.5000 26,600.00 330.700 5,787.25 1,339.700 23,444 (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 8,749.560 209,989 029 ROADSIDE SIGN - ONE POST EA 395.0000 169,850.00 2.000 790.00 398.000 157,210 030 ROADSIDE SIGN - TWO POST EA 950.0000 19,000.00 2.000 1,900.00 20.000 19,000 031 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 200.0000 36,000.00 4.000 800.00 138.000 27,600 METHOD) 032 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 8.8000 452,320.00 481.100 4,233.68 39,199.400 344,954 033 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 0.800 4,400 SYSTEM ELEMENTS DURING CONSTRUCTION 035 REMOVING SIGN ILLUMINATION SYSTEMS LS 112,000.0000 112,000.00 0.900 100,800 PROGRAM CAS145 PAGE 3 DATE 03/20/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-329804 TIME 10:54 AM ESTIMATE NO. 012 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 03/20/23 R.E. NAME: HERRERA, EDGAR DATE OF THIS ESTIMATE 03/20/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 50,383.56 2,904,855.93 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 6,044.60 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 50,383.56 2,910,900.53 036 MOBILIZATION LS 60,000.0000 60,000.00 1.000 60,000 ORIGINAL CONTRACT AMOUNT 3,551,757.50 TOTAL WORK COMPLETED 50,383.56 2,970,900.53 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 50,383.56 2,970,900.53 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 06/07/23 245 43 0 0 79% 82% PROGRESS IS SATISFACTORY HERRERA, EDGAR RESIDENT ENGINEER