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 08/27/24 EST. NO. 001 TIME 12:55 PM R.E. NAME: YAZDANI, FRED 07-370704 --------------------------------------------------------------------------- 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 08/27/24 EST. NO. 001 TIME 12:55 PM R.E. NAME: YAZDANI, FRED 07-370704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/27/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-370704 TIME 12:55 PM ESTIMATE NO. 001 BID OPENING 08/22/23 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: YAZDANI, FRED DATE OF THIS ESTIMATE 08/27/24 LOCATION RERUN PROGRESS ESTIMATE 07-LA-126-R2.4 ----------------------- POLO ENGINEERING, INC. LOS ANGELES COUNTY AT CHIQUITO CANYON ROAD 30758 SLOAN CANYON RD CASTAIC CA 91384 FED. AID NO. HSNH-P126(59)E MODIFY SIGNAL AND LIGHTING SYSTEMS AND INS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,500.0000 3,500.00 1.000 3,500.00 1.000 3,500 002 TIME-RELATED OVERHEAD (WDAY) WDAY 850.0000 63,750.00 22.000 18,700.00 22.000 18,700 003 CONSTRUCTION AREA SIGNS LS 13,500.0000 13,500.00 0.500 6,750.00 0.500 6,750 004 TRAFFIC CONTROL SYSTEM LS 85,600.0000 85,600.00 0.290 24,824.00 0.290 24,824 005 PORTABLE RADAR SPEED FEEDBACK SIGN EA 85.0000 5,950.00 20.000 1,700.00 20.000 1,700 SYSTEM DAY 006 JOB SITE MANAGEMENT LS 15,000.0000 15,000.00 0.290 4,350.00 0.290 4,350 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 3,500.0000 3,500.00 0.750 2,625.00 0.750 2,625 008 TEMPORARY COVER SQYD 17.0000 2,210.00 117.000 1,989.00 117.000 1,989 009 TEMPORARY DRAINAGE INLET PROTECTION EA 375.0000 375.00 1.000 375.00 1.000 375 010 TEMPORARY GRAVEL BAG BERM LF 16.0000 3,360.00 189.000 3,024.00 189.000 3,024 011 TEMPORARY CONCRETE WASHOUT LS 1,550.0000 1,550.00 0.900 1,395.00 0.900 1,395 012 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 30.0000 5,400.00 0.000 0 STRIPE (HAZARDOUS WASTE) 013 REMOVE PAVEMENT MARKER EA 12.0000 108.00 0.000 0 014 PAVEMENT MARKER (RETROREFLECTIVE) EA 20.0000 180.00 0.000 0 015 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 960.00 0.000 0 (0.063"-UNFRAMED) 016 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 295.0000 4,425.00 0.000 0 METHOD) 017 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 8.0000 1,200.00 0.000 0 WET NIGHT VISIBILITY) 018 6" THERMOPLASTIC TRAFFIC STRIPE LF 3.0000 720.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) 019 6" THERMOPLASTIC TRAFFIC STRIPE LF 4.0000 256.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 020 8" THERMOPLASTIC TRAFFIC STRIPE LF 5.0000 360.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 021 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 6.0000 960.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 08/27/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-370704 TIME 12:55 PM ESTIMATE NO. 001 BID OPENING 08/22/23 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: YAZDANI, FRED DATE OF THIS ESTIMATE 08/27/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 022 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 9.0000 1,080.00 0.000 0 023 FLASHING BEACON SYSTEM LS 69,800.0000 69,800.00 0.840 58,632.00 0.840 58,632 024 RADAR SPEED FEEDBACK SIGN SYSTEMS LS 62,200.0000 62,200.00 0.700 43,540.00 0.700 43,540 025 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 338,500.0000 338,500.00 0.600 203,100.00 0.600 203,100 PROGRAM CAS145 PAGE 3 DATE 08/27/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-370704 TIME 12:55 PM ESTIMATE NO. 001 BID OPENING 08/22/23 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: YAZDANI, FRED DATE OF THIS ESTIMATE 08/27/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 374,504.00 374,504.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 374,504.00 374,504.00 026 MOBILIZATION LS 35,962.0000 35,962.00 1.000 35,962.00 1.000 35,962 ORIGINAL CONTRACT AMOUNT 720,406.00 TOTAL WORK COMPLETED 410,466.00 410,466.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 410,466.00 410,466.00 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 10/05/23 75 07/22/24 10/20/23 11/08/24 19 188 0 0 54% 25% PROGRESS IS SATISFACTORY YAZDANI, FRED RESIDENT ENGINEER