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 01/09/23 EST. NO. 008 TIME 01:34 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 01/09/23 EST. NO. 008 TIME 01:34 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 0.00 -29,400.00 OTHER OUTSTANDING DOCUMENTS MISS CEM 2402 -10,000.00 007 MISS CEM 2402 10,000.00 008 10,000.00 0.00 TOTAL DEDUCTIONS 10,000.00 -29,400.00 PROGRAM CAS145 PAGE 1 DATE 01/09/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4V1704 TIME 01:34 PM ESTIMATE NO. 008 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 05/16/22 R.E. NAME: GALLARDO, SAMUEL DATE OF THIS ESTIMATE 01/09/23 LOCATION SEMI-FINAL 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 80.000 40,000 003 CONSTRUCTION AREA SIGNS LS 23,000.0000 23,000.00 1.000 23,000 004 TRAFFIC CONTROL SYSTEM LS 90,000.0000 90,000.00 1.000 90,000 005 PORTABLE RADAR SPEED FEEDBACK SIGN EA 3,800.0000 7,600.00 2.000 7,600 SYSTEM DAY 006 JOB SITE MANAGEMENT LS 4,000.0000 4,000.00 1.000 4,000 007 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 1.000 4,500 009 TEMPORARY CONCRETE WASHOUT LS 1,500.0000 1,500.00 1.000 1,500 010 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.3500 9,695.00 27,700.000 9,695 STRIPE (HAZARDOUS WASTE) 011 ROADWAY EXCAVATION CY 385.0000 111,650.00 8.000 3,080.00 298.000 114,730 012 LEAN CONCRETE BASE RAPID SETTING CY 550.0000 8,250.00 2.000 1,100.00 17.000 9,350 013 BASE BOND BREAKER SQYD 1.0000 140.00 140.000 140 014 DRILL AND BOND (DOWEL BAR) EA 60.0000 15,000.00 22.000 1,320.00 272.000 16,320 015 SPALL REPAIR (FAST-SETTING CONCRETE) SQYD 300.0000 7,800.00 26.000 7,800 016 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 630.0000 176,400.00 4.600 2,898.00 284.600 179,298 017 GRIND EXISTING CONCRETE SQYD 6.6000 93,060.00 14,100.000 93,060 PAVEMENT 018 PAVEMENT MARKER (RETROREFLECTIVE) EA 11.0000 3,630.00 660.000 7,260 019 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.9000 25,110.00 34,596.000 31,136 020 THERMOPLASTIC PAVEMENT MARKING SQFT 6.7000 4,824.00 720.000 4,824 021 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.9000 7,092.00 7,880.000 7,092 (BROKEN 18-12) 022 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,600.0000 1,600.00 1.000 1,600 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 2 DATE 01/09/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4V1704 TIME 01:34 PM ESTIMATE NO. 008 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 05/16/22 R.E. NAME: GALLARDO, SAMUEL DATE OF THIS ESTIMATE 01/09/23 ------------------------------------------------------------------------------------------------------------------------------------ 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 1.000 85,000 024 MODIFYING TRAFFIC MONITORING STATIONS LS 12,000.0000 12,000.00 1.000 12,000 PROGRAM CAS145 PAGE 3 DATE 01/09/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4V1704 TIME 01:34 PM ESTIMATE NO. 008 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 05/16/22 R.E. NAME: GALLARDO, SAMUEL DATE OF THIS ESTIMATE 01/09/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 8,398.00 753,405.40 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 8,398.00 753,405.40 025 MOBILIZATION LS 41,649.0000 41,649.00 1.000 41,649 ORIGINAL CONTRACT AMOUNT 777,000.00 TOTAL WORK COMPLETED 8,398.00 795,054.40 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 10,000.00 -29,400.00 TOTAL 18,398.00 765,654.40 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 05/19/21 80 06/03/21 06/03/21 05/16/22 74 165 0 0 100% 100% GALLARDO, SAMUEL RESIDENT ENGINEER