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 07/23/10 EST. NO.03 TIME 10:23 AM R.E. NAME: ALONZO, BERNARD 07-4T1604 --------------------------------------------------------------------------- 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 07/23/10 EST. NO.03 TIME 10:23 AM R.E. NAME: ALONZO, BERNARD 07-4T1604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE SOURCE INSPECTION -5,000.00 01 0.00 -5,000.00 TOTAL DEDUCTIONS 0.00 -5,000.00 PROGRAM CAS145 PAGE 1 DATE 07/23/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4T1604 TIME 10:23 AM ESTIMATE NO. 03 BID OPENING 02/04/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/10 R.E. NAME: ALONZO, BERNARD DATE OF THIS ESTIMATE 07/23/10 LOCATION PROGRESS ESTIMATE 07-LA-1-10.4/10.4 ----------------- TRAFFIC DEVELOPMENT SERVICES, IN LOS ANGELES COUNTY IN INC. LOS ANGELES AT BROAD AVENUE 4215 TIERRA REJADA ROAD, #184 INTERSECTION MOORPARK, CA 93021 FED. AID NO. N O N E IMPROVE INTERSECTION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 250.00 1.000 250.00 1.000 250.00 02 CONSTRUCTION SITE MANAGEMENT LS 1,000.0000 1,000.00 0.300 300.00 1.000 1,000.00 03 PREPARE WATER POLLUTION CONTROL LS 1,000.0000 1,000.00 1.000 1,000.00 PROGRAM 04 TEMPORARY DRAINAGE INLET PROTECTION EA 100.0000 800.00 6.000 600.00 8.000 800.00 05 STREET SWEEPING LS 250.0000 250.00 0.300 75.00 1.000 250.00 06 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,000.0000 1,000.00 0.300 300.00 1.000 1,000.00 07 CONSTRUCTION AREA SIGNS LS 100.0000 100.00 0.700 70.00 1.000 100.00 08 TRAFFIC CONTROL SYSTEM LS 27,425.0000 27,425.00 0.300 8,227.50 1.000 27,425.00 09 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 2.1000 2,772.00 1,320.000 2,772.00 1,320.000 2,772.00 STRIPE (HAZARDOUS WASTE) 10 REMOVE YELLOW THERMOPLASTIC PAVEMENT SQFT 3.1500 1,575.00 500.000 1,575.00 500.000 1,575.00 MARKING (HAZARDOUS WASTE) 11 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 120.00 120.000 120.00 120.000 120.00 12 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 162.00 81.000 162.00 81.000 162.00 13 REMOVE PAVEMENT MARKER EA 1.0000 67.00 67.000 67.00 67.000 67.00 14 REMOVE ROADSIDE SIGN (WOOD POST) EA 100.0000 200.00 2.000 200.00 2.000 200.00 15 REMOVE ROADSIDE SIGN (METAL POST) EA 100.0000 300.00 3.000 300.00 3.000 300.00 16 REMOVE ROADSIDE SIGN EA 50.0000 100.00 2.000 100.00 2.000 100.00 (STRAP AND SADDLE BRACKET METHOD) 17 ADJUST PULL BOX GRADE EA 150.0000 600.00 4.000 600.00 4.000 600.00 18 REMOVE CONCRETE CY 150.0000 4,800.00 32.000 4,800.00 19 ROADWAY EXCAVATION CY 50.0000 6,000.00 120.000 6,000.00 20 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 0.500 750.00 1.000 1,500.00 21 CLASS 3 AGGREGATE BASE CY 100.0000 1,700.00 42.000 4,200.00 22 HOT MIX ASPHALT (TYPE B) TON 50.0000 4,700.00 5.000 250.00 55.000 2,750.00 PROGRAM CAS145 PAGE 2 DATE 07/23/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4T1604 TIME 10:23 AM ESTIMATE NO. 03 BID OPENING 02/04/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/10 R.E. NAME: ALONZO, BERNARD DATE OF THIS ESTIMATE 07/23/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 1,100.00 55.000 1,100.00 55.000 1,100.00 (0.063"-UNFRAMED) 24 ROADSIDE SIGN (METAL POST) EA 200.0000 600.00 3.000 600.00 3.000 600.00 25 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 100.0000 300.00 3.000 300.00 3.000 300.00 METHOD) 26 MINOR CONCRETE (CURB, SIDEWALK AND CY 600.0000 8,400.00 14.000 8,400.00 CURB RAMP) 27 THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 1,600.00 1,918.000 1,534.40 1,918.000 1,534.40 28 THERMOPLASTIC PAVEMENT MARKING SQFT 2.4200 2,178.00 1,332.000 3,223.44 1,332.000 3,223.44 29 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 340.00 85.000 340.00 85.000 340.00 30 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.300 300.00 1.000 1,000.00 SYSTEM ELEMENTS DURING CONSTRUCTION 31 MODIFY SIGNAL AND LIGHTING (CITY) LS 106,563.0000 106,563.00 0.080 8,525.04 1.000 106,563.00 PROGRAM CAS145 PAGE 3 DATE 07/23/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4T1604 TIME 10:23 AM ESTIMATE NO. 03 BID OPENING 02/04/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/10 R.E. NAME: ALONZO, BERNARD DATE OF THIS ESTIMATE 07/23/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 32,641.38 180,031.84 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 32,641.38 180,031.84 32 MOBILIZATION LS 7,500.0000 7,500.00 1.000 7,500.00 ORIGINAL CONTRACT AMOUNT 186,002.00 TOTAL WORK COMPLETED 32,641.38 187,531.84 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -5,000.00 TOTAL 32,641.38 182,531.84 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 04/13/10 60 05/05/10 04/28/10 08/23/10 40 18 0 0 90% 67% PROGRESS IS SATISFACTORY ALONZO, BERNARD RESIDENT ENGINEER PROGRAM CAS145 PAGE 3 DATE 07/23/10