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 08/24/21 EST. NO. 003 TIME 11:36 AM R.E. NAME: GALLARDO, SAMUEL 07-4V1704 --------------------------------------------------------------------------- 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 08/24/21 EST. NO. 003 TIME 11:36 AM R.E. NAME: GALLARDO, SAMUEL 07-4V1704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/24/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4V1704 TIME 11:36 AM ESTIMATE NO. 003 BID OPENING 04/14/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/21 R.E. NAME: GALLARDO, SAMUEL DATE OF THIS ESTIMATE 08/24/21 LOCATION PROGRESS ESTIMATE 07-LA-405-20.5/28.0 ----------------- FBD VANGUARD CONSTRUCTION, IN LOS ANGELES COUNTY FROM 0.2 MILE INC. NORTH OF EL SEGUNDO BOULEVARD 550 GREENVILLE ROAD; UNDECROSSING TO VENICE BOULEVARD LIVERMORE CA 94550 SEPARATION FED. AID NO. N O N E PCC GRINDING, SLAB REPLACEMENT, AND ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,200.0000 2,200.00 0.500 1,100.00 1.000 2,200 002 TIME-RELATED OVERHEAD (WDAY) WDAY 500.0000 40,000.00 33.000 16,500.00 66.000 33,000 003 CONSTRUCTION AREA SIGNS LS 23,000.0000 23,000.00 0.700 16,100.00 0.700 16,100 004 TRAFFIC CONTROL SYSTEM LS 90,000.0000 90,000.00 0.000 0 005 PORTABLE RADAR SPEED FEEDBACK SIGN EA 3,800.0000 7,600.00 0.000 0 SYSTEM DAY 006 JOB SITE MANAGEMENT LS 4,000.0000 4,000.00 0.000 0 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,300.0000 1,300.00 0.500 650.00 1.000 1,300 008 STREET SWEEPING LS 4,500.0000 4,500.00 0.000 0 009 TEMPORARY CONCRETE WASHOUT LS 1,500.0000 1,500.00 0.000 0 010 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.3500 9,695.00 0.000 0 STRIPE (HAZARDOUS WASTE) 011 ROADWAY EXCAVATION CY 385.0000 111,650.00 0.000 0 012 LEAN CONCRETE BASE RAPID SETTING CY 550.0000 8,250.00 0.000 0 013 BASE BOND BREAKER SQYD 1.0000 140.00 0.000 0 014 DRILL AND BOND (DOWEL BAR) EA 60.0000 15,000.00 0.000 0 015 SPALL REPAIR (FAST-SETTING CONCRETE) SQYD 300.0000 7,800.00 0.000 0 016 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 630.0000 176,400.00 0.000 0 017 GRIND EXISTING CONCRETE SQYD 6.6000 93,060.00 0.000 0 PAVEMENT 018 PAVEMENT MARKER (RETROREFLECTIVE) EA 11.0000 3,630.00 0.000 0 019 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.9000 25,110.00 0.000 0 020 THERMOPLASTIC PAVEMENT MARKING SQFT 6.7000 4,824.00 0.000 0 021 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.9000 7,092.00 0.000 0 (BROKEN 18-12) 022 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,600.0000 1,600.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 2 DATE 08/24/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4V1704 TIME 11:36 AM ESTIMATE NO. 003 BID OPENING 04/14/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/21 R.E. NAME: GALLARDO, SAMUEL DATE OF THIS ESTIMATE 08/24/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 MODIFYING RAMP METERING SYSTEMS LS 85,000.0000 85,000.00 0.000 0 024 MODIFYING TRAFFIC MONITORING STATIONS LS 12,000.0000 12,000.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 08/24/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4V1704 TIME 11:36 AM ESTIMATE NO. 003 BID OPENING 04/14/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/21 R.E. NAME: GALLARDO, SAMUEL DATE OF THIS ESTIMATE 08/24/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 34,350.00 52,600.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 34,350.00 52,600.00 025 MOBILIZATION LS 41,649.0000 41,649.00 0.500 20,824.50 0.500 20,824 ORIGINAL CONTRACT AMOUNT 777,000.00 TOTAL WORK COMPLETED 55,174.50 73,424.50 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 55,174.50 73,424.50 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 05/19/21 80 06/03/21 06/03/21 09/24/21 56 0 0 0 9% 70% PROGRESS IS SATISFACTORY SCOPE OF WORK GALLARDO, SAMUEL RESIDENT ENGINEER PROGRAM CAS145 DATE 08/24/21