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 06/17/22 EST. NO. 004 TIME 03:24 PM R.E. NAME: BESHARA, RAMY 07-4V3604 --------------------------------------------------------------------------- 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 06/17/22 EST. NO. 004 TIME 03:24 PM R.E. NAME: BESHARA, RAMY 07-4V3604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/17/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4V3604 TIME 03:24 PM ESTIMATE NO. 004 BID OPENING 10/26/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/22 R.E. NAME: BESHARA, RAMY DATE OF THIS ESTIMATE 06/17/22 LOCATION RERUN PROGRESS ESTIMATE 07-LA-138-59.1/60.2 ----------------------- WESTCOAST PUBLIC WORK, INC. IN LA COUNTY IN PEARBLOSSOM FROM 20058 VENTURA BLVD., #318; 121ST STREET EAST TO LONGVIEW RD WOODLAND HILLS CA 91364 FED. AID NO. N O N E LA-138 DRAINAGE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 0.900 1,350 002 TIME-RELATED OVERHEAD (WDAY) WDAY 500.0000 22,500.00 45.000 22,500 003 CONSTRUCTION AREA SIGNS LS 6,900.0000 6,900.00 0.750 5,175 004 TRAFFIC CONTROL SYSTEM LS 42,000.0000 42,000.00 0.750 31,500 005 TYPE II BARRICADE EA 25.0000 150.00 6.000 150 006 CHANNELIZER (SURFACE MOUNTED) EA 39.5000 6,715.00 170.000 6,715 007 PORTABLE RADAR SPEED FEEDBACK SIGN EA 500.0000 500.00 1.000 500 SYSTEM DAY 008 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 500.0000 500.00 1.000 500 009 JOB SITE MANAGEMENT LS 9,500.0000 9,500.00 0.150 1,425.00 0.900 8,550 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 595.0000 595.00 1.000 595 011 TEMPORARY DRAINAGE INLET PROTECTION EA 65.0000 650.00 8.000 520 012 FILTER FABRIC (STORMWATER) SQYD 4.0000 5,400.00 1,300.000 5,200 013 TEMPORARY CONCRETE WASHOUT LS 1,500.0000 1,500.00 1.000 1,500 014 REMOVE CONCRETE (LF) LF 75.0000 52,500.00 661.000 49,575 015 CLEARING AND GRUBBING (LS) LS 18,500.0000 18,500.00 0.900 16,650 016 STRUCTURE BACKFILL (SLURRY CEMENT) CY 500.0000 25,000.00 50.000 25,000 (F) 017 PERVIOUS BACKFILL MATERIAL CY 75.0000 51,750.00 0.000 0 (F) 018 STRUCTURAL CONCRETE, DRAINAGE INLET CY 4,000.0000 15,200.00 4.000 16,000 (F) 019 MINOR CONCRETE (MINOR STRUCTURE) CY 2,750.0000 88,000.00 32.000 88,000 (F) 020 15" PERFORATED CORRUGATED LF 81.0000 214,650.00 2,620.000 212,220 STEEL PIPE (0.079" THICK) 021 15" CORRUGATED STEEL PIPE (.079" THICK) LF 81.0000 103,680.00 1,260.000 102,060 022 ADJUST INLET EA 4,100.0000 94,300.00 15.800 64,780 PROGRAM CAS145 PAGE 2 DATE 06/17/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4V3604 TIME 03:24 PM ESTIMATE NO. 004 BID OPENING 10/26/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/22 R.E. NAME: BESHARA, RAMY DATE OF THIS ESTIMATE 06/17/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE CONCRETE (CHANNEL) CY 500.0000 4,000.00 8.000 4,000 024 MINOR CONCRETE (CURB) (LF) LF 110.0000 3,630.00 0.000 0 025 MINOR CONCRETE (BRUSHED CONCRETE) SQFT 18.0000 18,000.00 900.000 16,200.00 900.000 16,200 026 MISCELLANEOUS IRON AND STEEL LB 5.0000 4,780.00 956.000 4,780 (F) PROGRAM CAS145 PAGE 3 DATE 06/17/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4V3604 TIME 03:24 PM ESTIMATE NO. 004 BID OPENING 10/26/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/22 R.E. NAME: BESHARA, RAMY DATE OF THIS ESTIMATE 06/17/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 17,625.00 684,020.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 17,625.00 684,020.00 ORIGINAL CONTRACT AMOUNT 792,400.00 TOTAL WORK COMPLETED 17,625.00 684,020.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 17,625.00 684,020.00 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 12/21/21 45 03/01/22 01/11/22 09/02/22 47 31 0 0 80% 100% PROGRESS IS SATISFACTORY UNSATIS PROGRESS OVERRIDEN BECAU PEND CCO-DAYS BESHARA, RAMY RESIDENT ENGINEER