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 04/25/23 EST. NO. 004 TIME 10:12 AM R.E. NAME: BESHARA, RAMY 07-4V1804 --------------------------------------------------------------------------- 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 04/25/23 EST. NO. 004 TIME 10:12 AM R.E. NAME: BESHARA, RAMY 07-4V1804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MISSING NOV CPR -10,000.00 003 0.00 -10,000.00 TOTAL DEDUCTIONS 0.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 04/25/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4V1804 TIME 10:12 AM ESTIMATE NO. 004 BID OPENING 05/26/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/23 R.E. NAME: BESHARA, RAMY DATE OF THIS ESTIMATE 04/25/23 LOCATION PROGRESS ESTIMATE 07-LA-5-R59.5/R81.8 ----------------- YAKAR IN LA COUNTY ON ROUTE 5, ROUTE 14 689 EAST SAN BERNARDINO RD; AND ROUTE 138 AT VARIOUS LOCATIONS COVINA CA 91703 FED. AID NO. N O N E INSTALL ON-RAMP GATES ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,800.0000 2,800.00 1.000 2,800 002 TIME-RELATED OVERHEAD (WDAY) WDAY 400.0000 84,000.00 24.000 9,600.00 124.000 49,600 003 CONSTRUCTION AREA SIGNS LS 56,000.0000 56,000.00 1.000 56,000 004 TRAFFIC CONTROL SYSTEM LS 89,100.0000 89,100.00 0.350 31,185.00 0.800 71,280 005 JOB SITE MANAGEMENT LS 10,000.0000 10,000.00 0.350 3,500.00 0.800 8,000 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,800.0000 1,800.00 1.000 1,800 007 TEMPORARY DRAINAGE INLET PROTECTION EA 275.0000 4,950.00 0.000 0 008 TEMPORARY FIBER ROLL LF 5.0000 4,500.00 0.000 0 009 TEMPORARY GRAVEL BAG BERM LF 5.0000 8,500.00 0.000 0 010 TEMPORARY CONCRETE WASHOUT LS 2,500.0000 2,500.00 0.000 0 011 TREATED WOOD WASTE LB 5.0000 2,100.00 0.000 0 012 ROADWAY EXCAVATION CY 1,000.0000 1,300.00 0.000 0 013 36" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 300.0000 25,200.00 0.000 0 014 48" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 325.0000 45,500.00 0.000 0 015 MINOR CONCRETE CY 3,500.0000 4,550.00 0.000 0 (F) 016 MISCELLANEOUS METAL LB 8.0000 383,760.00 0.000 0 (F) 017 REMOVE GATE EA 1,500.0000 3,000.00 0.000 0 018 REMOVE PAVEMENT MARKER EA 4.0000 480.00 80.000 320.00 80.000 320 019 PAVEMENT MARKER EA 65.0000 30,550.00 330.000 21,450.00 330.000 21,450 (RETROREFLECTIVE-RECESSED) 020 REMOVE ROADSIDE SIGN (WOOD POST) EA 125.0000 375.00 0.000 0 021 REMOVE ROADSIDE SIGN PANEL EA 115.0000 460.00 0.000 0 022 RELOCATE ROADSIDE SIGN EA 250.0000 1,500.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 04/25/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4V1804 TIME 10:12 AM ESTIMATE NO. 004 BID OPENING 05/26/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/23 R.E. NAME: BESHARA, RAMY DATE OF THIS ESTIMATE 04/25/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 35.0000 2,135.00 0.000 0 (0.063"-UNFRAMED) 024 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 9,600.00 0.000 0 (0.080"-UNFRAMED) 025 ROADSIDE SIGN - ONE POST EA 625.0000 3,125.00 0.000 0 026 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 115.0000 5,520.00 0.000 0 METHOD) 027 INSTALL ROADSIDE SIGN PANEL ON EA 200.0000 400.00 0.000 0 EXISTING POST 028 REMOVE PAINTED TRAFFIC STRIPE LF 5.0000 24,000.00 0.000 0 029 REMOVE PAINTED PAVEMENT MARKING SQFT 7.5000 12,975.00 0.000 0 030 6" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 12.0000 55,440.00 0.000 0 (RECESSED) 031 6" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 12.0000 756.00 0.000 0 (RECESSED, BROKEN 17-7) 032 8" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 12.0000 1,920.00 0.000 0 (RECESSED) 033 TWO-COMPONENT PAINT CROSSWALK SQFT 70.0000 133,000.00 0.000 0 AND PAVEMENT MARKING (RECESSED) 034 12" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 45.0000 23,850.00 0.000 0 (RECESSED) 035 CONTRAST STRIPE PAINT (1-COAT) LF 4.5000 13,950.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 04/25/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4V1804 TIME 10:12 AM ESTIMATE NO. 004 BID OPENING 05/26/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/23 R.E. NAME: BESHARA, RAMY DATE OF THIS ESTIMATE 04/25/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 66,055.00 211,250.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 66,055.00 211,250.00 036 MOBILIZATION LS 65,000.0000 65,000.00 0.750 48,750 ORIGINAL CONTRACT AMOUNT 1,114,596.00 TOTAL WORK COMPLETED 66,055.00 260,000.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 -10,000.00 TOTAL 66,055.00 250,000.00 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 08/11/22 210 08/29/22 09/01/22 08/22/23 120 34 0 0 29% 57% PROGRESS IS SATISFACTORY BESHARA, RAMY RESIDENT ENGINEER