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 11/20/23 EST. NO. 001 TIME 03:42 PM R.E. NAME: NGUYEN, KHANH-VAN 07-359704 --------------------------------------------------------------------------- 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 11/20/23 EST. NO. 001 TIME 03:42 PM R.E. NAME: NGUYEN, KHANH-VAN 07-359704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 11/20/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-359704 TIME 03:42 PM ESTIMATE NO. 001 BID OPENING 10/27/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/23 R.E. NAME: NGUYEN, KHANH-VAN DATE OF THIS ESTIMATE 11/20/23 LOCATION PROGRESS ESTIMATE 07-LA-1-11.2/11.2 ----------------- CALPROMAX ENGINEERING INC. IN THE CITY OF LOS ANGELES, IN THE 650 N.ROSE DR.#186; NEIGHBORHOOD OF WILMINGTON, AT THE PLACENTIA CA 92870 INTERSECTION OF WILMINGTON BOULEVARD FED. AID NO. HSNH-P001(684) INSTALL PROTECTED LEFT TURN, MODIFY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 1.000 2,000.00 1.000 2,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 125.0000 12,500.00 20.000 2,500.00 20.000 2,500 003 CONSTRUCTION AREA SIGNS LS 10,000.0000 10,000.00 0.800 8,000.00 0.800 8,000 004 TRAFFIC CONTROL SYSTEM LS 70,000.0000 70,000.00 0.200 14,000.00 0.200 14,000 005 TYPE II BARRICADE EA 75.0000 1,200.00 8.000 600.00 8.000 600 006 TRAFFIC CONE EA 70.0000 3,360.00 48.000 3,360.00 48.000 3,360 007 PORTABLE FLASHING BEACONS (EA) EA 600.0000 2,400.00 4.000 2,400.00 4.000 2,400 008 JOB SITE MANAGEMENT LS 12,500.0000 12,500.00 0.200 2,500.00 0.200 2,500 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,800.0000 1,800.00 0.500 900.00 0.500 900 010 TEMPORARY DRAINAGE INLET PROTECTION EA 375.0000 750.00 2.000 750.00 2.000 750 011 TEMPORARY CONCRETE WASHOUT LS 1,800.0000 1,800.00 0.000 0 012 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 3.7500 6,375.00 0.000 0 STRIPE (HAZARDOUS WASTE) 013 REMOVE CONCRETE (CY) CY 625.0000 26,250.00 8.000 5,000.00 8.000 5,000 014 ROADWAY EXCAVATION CY 562.5000 12,937.50 10.000 5,625.00 10.000 5,625 015 ROADWAY EXCAVATION (TYPE Z-2) CY 718.7500 18,687.50 0.000 0 (AERIALLY DEPOSITED LEAD) 016 ROCK BLANKET SQFT 75.0000 10,500.00 0.000 0 017 CLASS 3 AGGREGATE BASE (CY) CY 188.6800 10,000.04 11.000 2,075.48 11.000 2,075 018 LEAN CONCRETE BASE RAPID SETTING CY 1,875.0000 39,375.00 11.000 20,625.00 11.000 20,625 019 HOT MIX ASPHALT (TYPE A) TON 1,387.5000 16,650.00 0.000 0 020 PLACE HOT MIX ASPHALT SQYD 350.0000 12,600.00 0.000 0 (MISCELLANEOUS AREA) 021 TACK COAT TON 1,000.0000 5,000.00 0.000 0 022 REMOVE ASPHALT CONCRETE PAVEMENT (SQFT) SQFT 18.0000 8,640.00 216.000 3,888.00 216.000 3,888 PROGRAM CAS145 PAGE 2 DATE 11/20/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-359704 TIME 03:42 PM ESTIMATE NO. 001 BID OPENING 10/27/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/23 R.E. NAME: NGUYEN, KHANH-VAN DATE OF THIS ESTIMATE 11/20/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 DETECTABLE WARNING SURFACE SQFT 48.0000 6,240.00 0.000 0 024 MINOR CONCRETE (MISCELLANEOUS CY 1,800.0000 12,600.00 0.000 0 CONSTRUCTION) (RAPID SETTING CONCRETE) 025 MINOR CONCRETE (CURB AND GUTTER) CY 1,300.0000 19,500.00 7.000 9,100.00 7.000 9,100 (RAPID SETTING CONCRETE) 026 MINOR CONCRETE (CURB RAMP) CY 1,400.0000 39,200.00 0.000 0 (RAPID SETTING CONCRETE) 027 MODIFYING SIGNAL AND LIGHTING (CITY) LS 440,000.0000 440,000.00 0.100 44,000.00 0.100 44,000 028 MODIFYING LIGHTING (CITY STREET) LS 52,000.0000 52,000.00 0.000 0 029 MODIFYING PULL BOX (CITY) LS 5,000.0000 5,000.00 0.000 0 030 REMOVE PAVEMENT MARKER EA 2.3100 485.10 0.000 0 031 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 2,880.00 0.000 0 032 REMOVE ROADSIDE SIGN EA 125.0000 1,125.00 0.000 0 (STRAP AND SADDLE BRACKET METHOD) 033 REMOVE ROADSIDE SIGN PANEL EA 125.0000 125.00 0.000 0 034 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 19.0000 1,273.00 0.000 0 (0.063"-UNFRAMED) 035 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 400.0000 3,200.00 0.000 0 METHOD) 036 INSTALL ROADSIDE SIGN PANEL ON EA 300.0000 300.00 0.000 0 EXISTING POST 037 THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 6,400.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 038 6" THERMOPLASTIC TRAFFIC STRIPE LF 3.5000 4,900.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 039 8" THERMOPLASTIC TRAFFIC STRIPE LF 3.5000 1,855.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 040 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.3100 2,882.00 0.000 0 041 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.2500 2,250.00 0.000 0 042 6" TRAFFIC STRIPE TAPE (BROKEN 17-7) LF 2.5600 4,608.00 0.000 0 043 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 5,000.0000 5,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 11/20/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-359704 TIME 03:42 PM ESTIMATE NO. 001 BID OPENING 10/27/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/23 R.E. NAME: NGUYEN, KHANH-VAN DATE OF THIS ESTIMATE 11/20/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 127,323.48 127,323.48 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 127,323.48 127,323.48 044 MOBILIZATION LS 80,000.0000 80,000.00 0.750 60,000.00 0.750 60,000 ORIGINAL CONTRACT AMOUNT 977,148.14 TOTAL WORK COMPLETED 187,323.48 187,323.48 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 187,323.48 187,323.48 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 12/01/22 100 00/00/00 00/00/00 02/22/24 20 201 0 0 19% 20% PROGRESS IS SATISFACTORY NGUYEN, KHANH-VAN RESIDENT ENGINEER