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 05/23/23 EST. NO. 002 TIME 08:52 AM R.E. NAME: BUI, KEVIN 07-388704 --------------------------------------------------------------------------- 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 05/23/23 EST. NO. 002 TIME 08:52 AM R.E. NAME: BUI, KEVIN 07-388704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 05/23/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-388704 TIME 08:52 AM ESTIMATE NO. 002 BID OPENING 12/14/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/23 R.E. NAME: BUI, KEVIN DATE OF THIS ESTIMATE 05/23/23 LOCATION PROGRESS ESTIMATE 07-LA-101-19.7 ----------------- SNZ CONTRACTORS INC LOS ANGELES COUNTY IN LOS ANGELES AT 8583 IRVINE CENTER DRIVE #224 LOUISE AVENUE OVERCROSSING IRVINE CA 92618 FED. AID NO. N O N E CONSTRUCT TEMPORARY CHAIN LINK RAILING AND ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,064.0000 1,064.00 1.000 1,064 002 TIME-RELATED OVERHEAD (WDAY) WDAY 504.0000 20,160.00 22.000 11,088.00 32.000 16,128 003 CONSTRUCTION AREA SIGNS LS 3,864.0000 3,864.00 0.250 966.00 0.840 3,245 004 TRAFFIC CONTROL SYSTEM LS 44,800.0000 44,800.00 0.550 24,640.00 0.800 35,840 005 TYPE III BARRICADE EA 112.0000 2,464.00 0.000 0 006 TEMPORARY RAILING (TYPE K) LF 39.2000 18,032.00 460.000 18,032 007 TEMPORARY CRASH CUSHION MODULE EA 229.6000 5,051.20 22.000 5,051 008 JOB SITE MANAGEMENT LS 5,600.0000 5,600.00 0.550 3,080.00 0.800 4,480 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,232.0000 1,232.00 0.750 924 010 TEMPORARY COVER SQYD 11.2000 3,136.00 0.000 0 011 TEMPORARY DRAINAGE INLET PROTECTION EA 392.0000 392.00 0.000 0 012 TEMPORARY FIBER ROLL LF 4.4800 2,105.60 0.000 0 013 STREET SWEEPING LS 5,600.0000 5,600.00 0.550 3,080.00 0.800 4,480 014 TEMPORARY CONCRETE WASHOUT LS 2,800.0000 2,800.00 0.550 1,540.00 0.800 2,240 015 REMOVE CONCRETE (MISCELLANEOUS) (SQFT) SQFT 11.2000 5,600.00 980.000 10,976 016 ROADWAY EXCAVATION CY 56.0000 7,840.00 140.000 7,840 017 REMOVE ASPHALT CONCRETE PAVEMENT (CY) CY 168.0000 4,032.00 24.000 4,032.00 48.000 8,064 018 REMOVE CONCRETE (CURB AND GUTTER) LF 11.2000 4,816.00 23.100 258.72 473.100 5,298 019 PRE/POST CONSTRUCTION SURVEYS EA 11,200.0000 11,200.00 0.500 5,600 020 DETECTABLE WARNING SURFACE (CITY) SQFT 168.0000 5,880.00 0.000 0 021 HOT MIX ASPHALT (TYPE A) (CITY) TON 336.0000 5,712.00 0.000 0 022 CLASS 3 AGGREGATE BASE (CY) (CITY) CY 134.4000 20,160.00 80.000 10,752.00 150.000 20,160 PROGRAM CAS145 PAGE 2 DATE 05/23/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-388704 TIME 08:52 AM ESTIMATE NO. 002 BID OPENING 12/14/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/23 R.E. NAME: BUI, KEVIN DATE OF THIS ESTIMATE 05/23/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 MINOR CONCRETE (MISCELLANEOUS CY 784.0000 31,360.00 5.000 3,920.00 30.000 23,520 CONSTRUCTION) (RSC) (CITY) 024 MINOR CONCRETE (CURB AND GUTTER) (CITY) CY 784.0000 23,520.00 30.000 23,520.00 30.000 23,520 025 MINOR CONCRETE (SIDEWALK) (CITY) CY 784.0000 14,112.00 18.000 14,112.00 18.000 14,112 026 TEMPORARY CHAIN LINK RAILING LF 141.5500 59,451.00 50.000 7,077.50 50.000 7,077 027 THERMOPLASTIC CROSSWALK AND PAVEMENT SQFT 6.1600 2,525.60 0.000 0 MARKING 028 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 81.2000 3,897.60 0.000 0 PROGRAM CAS145 PAGE 3 DATE 05/23/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-388704 TIME 08:52 AM ESTIMATE NO. 002 BID OPENING 12/14/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/23 R.E. NAME: BUI, KEVIN DATE OF THIS ESTIMATE 05/23/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 108,066.22 217,653.18 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 108,066.22 217,653.18 029 MOBILIZATION LS 33,600.0000 33,600.00 0.050 1,680.00 1.000 33,600 ORIGINAL CONTRACT AMOUNT 350,007.00 TOTAL WORK COMPLETED 109,746.22 251,253.18 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 109,746.22 251,253.18 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 02/21/23 40 00/00/00 00/00/00 05/24/23 32 14 0 0 70% 80% PROGRESS IS SATISFACTORY BUI, KEVIN RESIDENT ENGINEER