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 10/17/24 EST. NO. 001 TIME 03:45 PM R.E. NAME: BRAR, PARAMDEEP 04-3Y5404 --------------------------------------------------------------------------- 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 10/17/24 EST. NO. 001 TIME 03:45 PM R.E. NAME: BRAR, PARAMDEEP 04-3Y5404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/17/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3Y5404 TIME 03:45 PM ESTIMATE NO. 001 BID OPENING 03/13/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/24 R.E. NAME: BRAR, PARAMDEEP DATE OF THIS ESTIMATE 10/17/24 LOCATION PROGRESS ESTIMATE 04-VAR ----------------- WGJ ENTERPRISES, INC. DBA PCI NAPA AND SOLANO COUNTIES AT VARIOUS 975 W. 1ST STREET LOCATIONS AZUSA CA 91702 FED. AID NO. N O N E REPLACE PAVEMENT DELINEATION. ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 4,500.0000 4,500.00 0.500 2,250.00 0.500 2,250 002 TIME-RELATED OVERHEAD (WDAY) WDAY 150.0000 6,750.00 45.000 6,750.00 45.000 6,750 003 CONSTRUCTION AREA SIGNS LS 75,000.0000 75,000.00 0.500 37,500.00 0.500 37,500 004 TRAFFIC CONTROL SYSTEM LS 220,000.0000 220,000.00 0.950 209,000.00 0.950 209,000 005 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 1,200.0000 8,400.00 1.000 1,200.00 1.000 1,200 006 PORTABLE RADAR SPEED FEEDBACK SIGN EA 2,300.0000 9,200.00 0.000 0 SYSTEM DAY 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 5,000.0000 5,000.00 1.000 5,000.00 1.000 5,000 008 JOB SITE MANAGEMENT LS 10,000.0000 10,000.00 1.000 10,000.00 1.000 10,000 009 WATER POLLUTION CONTROL PROGRAM LS 3,500.0000 3,500.00 1.000 3,500.00 1.000 3,500 010 TEMPORARY DRAINAGE INLET PROTECTION EA 350.0000 26,250.00 75.000 26,250.00 75.000 26,250 011 TEMPORARY FIBER ROLL LF 10.0000 3,500.00 350.000 3,500.00 350.000 3,500 012 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 15.0000 21,150.00 1,410.000 21,150.00 1,410.000 21,150 STRIPE (HAZARDOUS WASTE) 013 REMOVE YELLOW THERMOPLASTIC PAVEMENT SQFT 8.0000 16,000.00 0.000 0 MARKING (HAZARDOUS WASTE) 014 PAINT CURB (2-COAT) SQFT 3.0000 5,640.00 3,980.000 11,940.00 3,980.000 11,940 015 REMOVE PAVEMENT MARKER EA 2.0000 300.00 143.000 286.00 143.000 286 016 PAVEMENT MARKER (RETROREFLECTIVE) EA 25.0000 8,250.00 323.000 8,075.00 323.000 8,075 017 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 58.0000 1,856.00 0.000 0 (0.063"-UNFRAMED) 018 ROADSIDE SIGN - ONE POST EA 600.0000 2,400.00 0.000 0 019 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 15.0000 9,150.00 609.000 9,135.00 609.000 9,135 WET NIGHT VISIBILITY) 020 6" THERMOPLASTIC TRAFFIC STRIPE LF 4.0000 11,160.00 2,790.000 11,160.00 2,790.000 11,160 (ENHANCED WET NIGHT VISIBILITY) 021 8" THERMOPLASTIC TRAFFIC STRIPE LF 6.0000 2,580.00 426.000 2,556.00 426.000 2,556 (ENHANCED WET NIGHT VISIBILITY) 022 THERMOPLASTIC CROSSWALK AND PAVEMENT SQFT 7.5000 309,750.00 49,353.000 370,147.50 49,353.000 370,147 MARKING (ENHANCED WET NIGHT VISIBILITY) PROGRAM CAS145 PAGE 2 DATE 10/17/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3Y5404 TIME 03:45 PM ESTIMATE NO. 001 BID OPENING 03/13/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/24 R.E. NAME: BRAR, PARAMDEEP DATE OF THIS ESTIMATE 10/17/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.6500 5,313.00 1,810.000 2,986.50 1,810.000 2,986 024 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.5000 56,350.00 14,868.000 52,038.00 14,868.000 52,038 PROGRAM CAS145 PAGE 3 DATE 10/17/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3Y5404 TIME 03:45 PM ESTIMATE NO. 001 BID OPENING 03/13/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/24 R.E. NAME: BRAR, PARAMDEEP DATE OF THIS ESTIMATE 10/17/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 794,424.00 794,424.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 794,424.00 794,424.00 ORIGINAL CONTRACT AMOUNT 821,999.00 TOTAL WORK COMPLETED 794,424.00 794,424.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 794,424.00 794,424.00 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 06/20/24 45 07/05/24 07/05/24 10/04/24 44 21 0 0 89% 98% PROGRESS IS SATISFACTORY *** SUSPENDED ON 07/05/24. BRAR, PARAMDEEP RESIDENT ENGINEER