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 09/20/21 EST. NO. 004 TIME 02:54 PM 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 09/20/21 EST. NO. 004 TIME 02:54 PM 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 09/20/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4V1704 TIME 02:54 PM ESTIMATE NO. 004 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 09/20/21 R.E. NAME: GALLARDO, SAMUEL DATE OF THIS ESTIMATE 09/20/21 LOCATION RERUN 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 1.000 2,200 002 TIME-RELATED OVERHEAD (WDAY) WDAY 500.0000 40,000.00 66.000 33,000 003 CONSTRUCTION AREA SIGNS LS 23,000.0000 23,000.00 0.700 16,100 004 TRAFFIC CONTROL SYSTEM LS 90,000.0000 90,000.00 0.500 45,000.00 0.500 45,000 005 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 0.500 2,000.00 0.500 2,000 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,300.0000 1,300.00 1.000 1,300 008 STREET SWEEPING LS 4,500.0000 4,500.00 0.500 2,250.00 0.500 2,250 009 TEMPORARY CONCRETE WASHOUT LS 1,500.0000 1,500.00 0.500 750.00 0.500 750 010 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.3500 9,695.00 0.000 0 STRIPE (HAZARDOUS WASTE) 011 ROADWAY EXCAVATION CY 385.0000 111,650.00 235.000 90,475.00 235.000 90,475 012 LEAN CONCRETE BASE RAPID SETTING CY 550.0000 8,250.00 15.000 8,250.00 15.000 8,250 013 BASE BOND BREAKER SQYD 1.0000 140.00 113.000 113.00 113.000 113 014 DRILL AND BOND (DOWEL BAR) EA 60.0000 15,000.00 200.000 12,000.00 200.000 12,000 015 SPALL REPAIR (FAST-SETTING CONCRETE) SQYD 300.0000 7,800.00 13.000 3,900.00 13.000 3,900 016 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 630.0000 176,400.00 235.000 148,050.00 235.000 148,050 017 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 09/20/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4V1704 TIME 02:54 PM ESTIMATE NO. 004 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 09/20/21 R.E. NAME: GALLARDO, SAMUEL DATE OF THIS ESTIMATE 09/20/21 ------------------------------------------------------------------------------------------------------------------------------------ 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 09/20/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4V1704 TIME 02:54 PM ESTIMATE NO. 004 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 09/20/21 R.E. NAME: GALLARDO, SAMUEL DATE OF THIS ESTIMATE 09/20/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 312,788.00 365,388.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 312,788.00 365,388.00 025 MOBILIZATION LS 41,649.0000 41,649.00 0.450 18,742.05 0.950 39,566 ORIGINAL CONTRACT AMOUNT 777,000.00 TOTAL WORK COMPLETED 331,530.05 404,954.55 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 331,530.05 404,954.55 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 10/18/21 61 15 0 0 52% 76% PROGRESS IS SATISFACTORY UNSATIS PROGRESS OVERRIDEN BECAU SCOPE OF WORK *** SUSPENDED ON 08/30/21. GALLARDO, SAMUEL RESIDENT ENGINEER PROGRAM CAS145 DATE 09/20/21