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 10/22/21 EST. NO. 005 TIME 02:46 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 10/22/21 EST. NO. 005 TIME 02:46 PM R.E. NAME: GALLARDO, SAMUEL 07-4V1704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE LATE CLOSURE PICKUP -29,400.00 005 -29,400.00 -29,400.00 TOTAL DEDUCTIONS -29,400.00 -29,400.00 PROGRAM CAS145 PAGE 1 DATE 10/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4V1704 TIME 02:46 PM ESTIMATE NO. 005 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 10/20/21 R.E. NAME: GALLARDO, SAMUEL DATE OF THIS ESTIMATE 10/22/21 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 1.000 2,200 002 TIME-RELATED OVERHEAD (WDAY) WDAY 500.0000 40,000.00 7.000 3,500.00 73.000 36,500 003 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 0.400 36,000.00 0.900 81,000 005 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 0.400 1,600.00 0.900 3,600 007 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 0.400 1,800.00 0.900 4,050 009 TEMPORARY CONCRETE WASHOUT LS 1,500.0000 1,500.00 0.500 750.00 1.000 1,500 010 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 55.000 21,175.00 290.000 111,650 012 LEAN CONCRETE BASE RAPID SETTING CY 550.0000 8,250.00 15.000 8,250 013 BASE BOND BREAKER SQYD 1.0000 140.00 27.000 27.00 140.000 140 014 DRILL AND BOND (DOWEL BAR) EA 60.0000 15,000.00 50.000 3,000.00 250.000 15,000 015 SPALL REPAIR (FAST-SETTING CONCRETE) SQYD 300.0000 7,800.00 10.000 3,000.00 23.000 6,900 016 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 630.0000 176,400.00 45.000 28,350.00 280.000 176,400 017 GRIND EXISTING CONCRETE SQYD 6.6000 93,060.00 12,690.000 83,754.00 12,690.000 83,754 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 0.900 1,440.00 0.900 1,440 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 2 DATE 10/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4V1704 TIME 02:46 PM ESTIMATE NO. 005 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 10/20/21 R.E. NAME: GALLARDO, SAMUEL DATE OF THIS ESTIMATE 10/22/21 ------------------------------------------------------------------------------------------------------------------------------------ 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 0.900 76,500.00 0.900 76,500 024 MODIFYING TRAFFIC MONITORING STATIONS LS 12,000.0000 12,000.00 0.900 10,800.00 0.900 10,800 PROGRAM CAS145 PAGE 3 DATE 10/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4V1704 TIME 02:46 PM ESTIMATE NO. 005 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 10/20/21 R.E. NAME: GALLARDO, SAMUEL DATE OF THIS ESTIMATE 10/22/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 271,696.00 637,084.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 271,696.00 637,084.00 025 MOBILIZATION LS 41,649.0000 41,649.00 0.050 2,082.45 1.000 41,649 ORIGINAL CONTRACT AMOUNT 777,000.00 TOTAL WORK COMPLETED 273,778.45 678,733.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -29,400.00 -29,400.00 TOTAL 244,378.45 649,333.00 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 05/19/21 80 06/03/21 06/03/21 10/29/21 73 24 0 0 87% 91% PROGRESS IS SATISFACTORY GALLARDO, SAMUEL RESIDENT ENGINEER PROGRAM CAS145 DATE 10/22/21