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 09/22/22 EST. NO. 001 TIME 08:28 AM R.E. NAME: CAO, RODOLFO 07-4V3304 --------------------------------------------------------------------------- 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 09/22/22 EST. NO. 001 TIME 08:28 AM R.E. NAME: CAO, RODOLFO 07-4V3304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 09/22/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4V3304 TIME 08:28 AM ESTIMATE NO. 001 BID OPENING 06/02/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/22 R.E. NAME: CAO, RODOLFO DATE OF THIS ESTIMATE 09/22/22 LOCATION RERUN PROGRESS ESTIMATE 07-LA-60-19.1/20.7 ----------------------- WESTCOAST PUBLIC WORK, INC. IN LOS ANGELES COUNTY ON ROUTE 60 20058 VENTURA BLVD., #318; FROM STONE CREEK ROAD UNDERCROSSING WOODLAND HILLS CA 91364 TO 0.3 MILE EAST OF SOUTH NOGALES STREET FED. AID NO. N O N E LA-60, PLANTING HIGHWAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 1.000 2,500.00 1.000 2,500 002 TIME-RELATED OVERHEAD (WDAY) WDAY 600.0000 108,000.00 0.000 0 003 CONSTRUCTION AREA SIGNS LS 14,950.0000 14,950.00 0.500 7,475.00 0.500 7,475 004 TRAFFIC CONTROL SYSTEM LS 75,000.0000 75,000.00 0.000 0 005 TEMPORARY TRAFFIC STRIPE (PAINT) LF 1.2500 3,425.00 0.000 0 006 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 3,850.00 0.000 0 007 TEMPORARY PAVEMENT MARKER EA 10.0000 1,200.00 0.000 0 008 TEMPORARY RAILING (TYPE K) LF 25.0000 197,250.00 0.000 0 009 ALTERNATIVE TEMPORARY CRASH CUSHION EA 2,850.0000 48,450.00 0.000 0 010 TEMPORARY CRASH CUSHION MODULE EA 160.0000 13,440.00 0.000 0 011 JOB SITE MANAGEMENT LS 65,000.0000 65,000.00 0.000 0 012 PREPARE STORM WATER POLLUTION PREVENTION LS 1,875.0000 1,875.00 1.000 1,875.00 1.000 1,875 PLAN 013 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 0.000 0 014 TEMPORARY COVER SQYD 2.0000 2,000.00 0.000 0 015 TEMPORARY DRAINAGE INLET PROTECTION EA 75.0000 300.00 0.000 0 016 TEMPORARY FIBER ROLL LF 2.5000 7,500.00 0.000 0 017 STREET SWEEPING LS 2,100.0000 2,100.00 0.000 0 018 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 5.0000 7,250.00 0.000 0 STRIPE (HAZARDOUS WASTE) 019 ROADSIDE CLEARING LS 35,000.0000 35,000.00 0.000 0 020 IRON SULFATE (LB) LB 0.5000 300.00 0.000 0 021 SOIL AMENDMENT CY 0.7500 75.00 0.000 0 022 PACKET FERTILIZER EA 1.0000 5,800.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 09/22/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4V3304 TIME 08:28 AM ESTIMATE NO. 001 BID OPENING 06/02/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/22 R.E. NAME: CAO, RODOLFO DATE OF THIS ESTIMATE 09/22/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 SLOW-RELEASE FERTILIZER LB 0.5000 46.00 0.000 0 024 PLANT (GROUP H) EA 0.6500 6,630.00 0.000 0 025 PLANT (GROUP K) EA 200.0000 17,200.00 0.000 0 026 PLANT (GROUP A) EA 7.0000 27,790.00 0.000 0 027 PLANT (GROUP B) EA 25.0000 6,500.00 0.000 0 028 MAINTAIN EXISTING PLANTED AREAS LS 7,500.0000 7,500.00 0.000 0 029 PLANT ESTABLISHMENT WORK LS 35,000.0000 35,000.00 0.000 0 030 CHECK AND TEST EXISTING IRRIGATION LS 2,000.0000 2,000.00 0.000 0 FACILITIES 031 REMOVE IRRIGATION FACILITY LS 2,000.0000 2,000.00 0.000 0 032 SALVAGE IRRIGATION FACILITY LS 500.0000 500.00 0.000 0 033 CONTROL AND NEUTRAL CONDUCTORS LS 25,000.0000 25,000.00 0.000 0 034 1" REMOTE CONTROL VALVE EA 500.0000 10,000.00 0.000 0 035 1 1/2" REMOTE CONTROL VALVE EA 550.0000 1,100.00 0.000 0 036 2" REMOTE CONTROL VALVE EA 600.0000 1,200.00 0.000 0 037 48 STATION IRRIGATION CONTROLLER EA 15,000.0000 15,000.00 0.000 0 (PEDESTAL MOUNTED) 038 SOLAR POWERED IRRIGATION CONTROLLER EA 7,500.0000 7,500.00 0.000 0 039 TREE WELL SPRINKLER ASSEMBLY EA 50.0000 9,000.00 0.000 0 040 RISER SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 55.0000 2,750.00 0.000 0 041 POP-UP SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 50.0000 1,000.00 0.000 0 042 RISER SPRINKLER ASSEMBLY EA 45.0000 19,350.00 0.000 0 043 2" GATE VALVE EA 500.0000 2,500.00 0.000 0 044 2 1/2" GATE VALVE EA 550.0000 2,200.00 0.000 0 045 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 4.0000 33,640.00 0.000 0 (F) LINE) 046 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 4.0000 8,000.00 0.000 0 (F) LINE) 047 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 5.0000 6,950.00 0.000 0 (F) (SUPPLY LINE) 048 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 5.0000 2,300.00 0.000 0 (F) (SUPPLY LINE) 049 2" PLASTIC PIPE (SCHEDULE 40) LF 8.0000 400.00 0.000 0 (F) (SUPPLY LINE) PROGRAM CAS145 PAGE 3 DATE 09/22/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4V3304 TIME 08:28 AM ESTIMATE NO. 001 BID OPENING 06/02/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/22 R.E. NAME: CAO, RODOLFO DATE OF THIS ESTIMATE 09/22/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 2" PLASTIC PIPE (CLASS 315) LF 9.0000 26,100.00 0.000 0 (F) (SUPPLY LINE) 051 2 1/2" PLASTIC PIPE (CLASS 315) LF 11.0000 25,300.00 0.000 0 (F) (SUPPLY LINE) 052 BALL VALVE EA 500.0000 4,000.00 0.000 0 053 PVC PIPE CONDUIT (SLEEVE) LF 25.0000 2,500.00 0.000 0 (F) 054 PREPARE AND STAIN ASPHALT SQFT 2.2500 21,600.00 0.000 0 055 PREPARE AND STAIN CONCRETE SQFT 2.2500 9,450.00 0.000 0 056 REMOVE PAVEMENT MARKER EA 2.0000 200.00 0.000 0 057 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 3.0000 2,880.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 09/22/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4V3304 TIME 08:28 AM ESTIMATE NO. 001 BID OPENING 06/02/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/22 R.E. NAME: CAO, RODOLFO DATE OF THIS ESTIMATE 09/22/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 11,850.00 11,850.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 11,850.00 11,850.00 058 MOBILIZATION LS 100,000.0000 100,000.00 0.000 0 ORIGINAL CONTRACT AMOUNT 1,042,351.00 TOTAL WORK COMPLETED 11,850.00 11,850.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 11,850.00 11,850.00 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 08/02/22 430 09/14/22 09/26/22 06/20/24 0 0 0 0 1% 0% PROGRESS IS SATISFACTORY CAO, RODOLFO RESIDENT ENGINEER