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 10/21/21 EST. NO. 003 TIME 04:11 PM R.E. NAME: BUI, KEVIN 07-4W8604 --------------------------------------------------------------------------- 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 10/21/21 EST. NO. 003 TIME 04:11 PM R.E. NAME: BUI, KEVIN 07-4W8604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4W8604 TIME 04:11 PM ESTIMATE NO. 003 BID OPENING 05/11/21 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: BUI, KEVIN DATE OF THIS ESTIMATE 10/21/21 LOCATION PROGRESS ESTIMATE 07-LA-605-R10.2/R20.2 ----------------- RV CONCRETE IN LOS ANGELES COUNTY AT VARIOUS 605 E. COMMERCIAL ST.; LOCATIONS FROM TELEGRAPH ROAD ANAHEIM CA 92801 UNDERCROSSING TO ROUTE 605/10 SEPARATION FED. AID NO. N O N E SLABS REPAIR ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,000.0000 1,000.00 1.000 1,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 500.0000 55,000.00 19.000 9,500.00 67.000 33,500 003 CONSTRUCTION AREA SIGNS LS 24,995.0000 24,995.00 0.250 6,248.75 0.500 12,497 004 TRAFFIC CONTROL SYSTEM LS 90,000.0000 90,000.00 0.500 45,000.00 0.600 54,000 005 PORTABLE RADAR SPEED FEEDBACK SIGN EA 100.0000 700.00 7.000 700.00 7.000 700 SYSTEM DAY 006 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 1,000.0000 5,000.00 3.000 3,000.00 3.000 3,000 007 JOB SITE MANAGEMENT LS 1,000.0000 1,000.00 0.500 500.00 0.500 500 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 975.0000 975.00 1.000 975 009 TEMPORARY DRAINAGE INLET PROTECTION EA 100.0000 800.00 8.000 800.00 8.000 800 010 TEMPORARY GRAVEL BAG BERM LF 5.0000 50.00 0.000 0 011 TEMPORARY CONCRETE WASHOUT LS 3,000.0000 3,000.00 0.600 1,800.00 0.800 2,400 012 LEAN CONCRETE BASE RAPID SETTING CY 250.0000 57,500.00 0.000 0 013 BASE BOND BREAKER SQYD 2.2000 1,760.00 0.000 0 014 DRILL AND BOND (DOWEL BAR) EA 20.0000 88,000.00 2,579.000 51,580.00 3,079.000 61,580 015 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 671.2200 765,190.80 780.830 524,108.71 980.830 658,352 016 JOINT SEAL (PREFORMED COMPRESSION) LF 10.0000 108,000.00 0.000 0 017 ISOLATION JOINT SEAL (PREFORMED LF 10.0000 21,600.00 0.000 0 COMPRESSION) 018 PAVEMENT MARKER (RETROREFLECTIVE) EA 10.0000 3,100.00 0.000 0 019 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 13,200.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 020 PAINT TRAFFIC STRIPE (2-COAT) LF 2.0000 2,100.00 0.000 0 021 6" THERMOPLASTIC TRAFFIC STRIPE LF 3.0000 3,150.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) PROGRAM CAS145 PAGE 2 DATE 10/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4W8604 TIME 04:11 PM ESTIMATE NO. 003 BID OPENING 05/11/21 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: BUI, KEVIN DATE OF THIS ESTIMATE 10/21/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 022 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 3.0000 16,200.00 0.000 0 (WARRANTY) (BROKEN 36-12) 023 8" TRAFFIC STRIPE TAPE WITH CONTRAST LF 7.0000 1,680.00 0.000 0 (WARRANTY) 024 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 10/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4W8604 TIME 04:11 PM ESTIMATE NO. 003 BID OPENING 05/11/21 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: BUI, KEVIN DATE OF THIS ESTIMATE 10/21/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 643,237.46 829,305.21 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 643,237.46 829,305.21 025 MOBILIZATION LS 84,999.2000 84,999.20 0.250 21,249.80 1.000 84,999 ORIGINAL CONTRACT AMOUNT 1,350,000.00 TOTAL WORK COMPLETED 664,487.26 914,304.41 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 664,487.26 914,304.41 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 06/22/21 110 07/14/21 07/14/21 12/23/21 67 2 0 0 68% 61% PROGRESS IS SATISFACTORY BUI, KEVIN RESIDENT ENGINEER PROGRAM CAS145 DATE 10/21/21