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 11/19/21 EST. NO. 004 TIME 05:14 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 11/19/21 EST. NO. 004 TIME 05:14 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 11/19/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4W8604 TIME 05:14 PM ESTIMATE NO. 004 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 11/20/21 R.E. NAME: BUI, KEVIN DATE OF THIS ESTIMATE 11/19/21 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 20.000 10,000.00 87.000 43,500 003 CONSTRUCTION AREA SIGNS LS 24,995.0000 24,995.00 0.250 6,248.75 0.750 18,746 004 TRAFFIC CONTROL SYSTEM LS 90,000.0000 90,000.00 0.200 18,000.00 0.800 72,000 005 PORTABLE RADAR SPEED FEEDBACK SIGN EA 100.0000 700.00 1.000 100.00 8.000 800 SYSTEM DAY 006 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 1,000.0000 5,000.00 3.000 3,000 007 JOB SITE MANAGEMENT LS 1,000.0000 1,000.00 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 8.000 800 010 TEMPORARY GRAVEL BAG BERM LF 5.0000 50.00 0.000 0 011 TEMPORARY CONCRETE WASHOUT LS 3,000.0000 3,000.00 0.200 600.00 1.000 3,000 012 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 88,000.00 516.000 10,320.00 3,595.000 71,900 015 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 671.2200 765,190.80 210.170 141,070.31 1,191.000 799,423 016 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 11/19/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4W8604 TIME 05:14 PM ESTIMATE NO. 004 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 11/20/21 R.E. NAME: BUI, KEVIN DATE OF THIS ESTIMATE 11/19/21 ------------------------------------------------------------------------------------------------------------------------------------ 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 1.000 1,000.00 1.000 1,000 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 11/19/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4W8604 TIME 05:14 PM ESTIMATE NO. 004 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 11/20/21 R.E. NAME: BUI, KEVIN DATE OF THIS ESTIMATE 11/19/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 187,339.06 1,016,644.27 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 187,339.06 1,016,644.27 025 MOBILIZATION LS 84,999.2000 84,999.20 1.000 84,999 ORIGINAL CONTRACT AMOUNT 1,350,000.00 TOTAL WORK COMPLETED 187,339.06 1,101,643.47 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 187,339.06 1,101,643.47 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 87 3 0 0 80% 79% PROGRESS IS SATISFACTORY BUI, KEVIN RESIDENT ENGINEER PROGRAM CAS145 DATE 11/19/21