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 05/21/21 EST. NO. 002 TIME 02:37 PM R.E. NAME: FARDOUN, M. 07-4V0604 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 002 0001 2,045.19 E.W. @ F.A.(+) 040621 N 1 0 0002 1,254.97 050321 N 776218 3,300.16 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 3,300.16 TOTAL TO DATE 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 05/21/21 EST. NO. 002 TIME 02:37 PM R.E. NAME: FARDOUN, M. 07-4V0604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 05/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4V0604 TIME 02:37 PM ESTIMATE NO. 002 BID OPENING 04/22/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/21 R.E. NAME: FARDOUN, M. DATE OF THIS ESTIMATE 05/21/21 LOCATION PROGRESS ESTIMATE 07-LA-210-34.9/35.8 ----------------- CALPROMAX ENGINEERING INC. CITY OF DUARTE, AT CENTRAL / BUENA 650 N.ROSE DR.#186; VISTA PLACENTIA CA 92870 FED. AID NO. N O N E INSTALL TRAFFIC SIGNAL ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,700.0000 1,700.00 1.000 1,700 002 TIME-RELATED OVERHEAD (WDAY) WDAY 200.0000 12,000.00 5.000 1,000.00 24.000 4,800 003 CONSTRUCTION AREA SIGNS LS 8,000.0000 8,000.00 0.050 400.00 0.450 3,600 004 TRAFFIC CONTROL SYSTEM LS 12,600.0000 12,600.00 0.050 630.00 0.350 4,410 005 TYPE II BARRICADE EA 8.0000 32.00 0.000 0 006 PORTABLE RADAR SPEED FEEDBACK SIGN LS 1,700.0000 1,700.00 0.000 0 SYSTEMS 007 JOB SITE MANAGEMENT LS 2,300.0000 2,300.00 0.050 115.00 0.350 805 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,800.0000 1,800.00 1.000 1,800 009 TEMPORARY DRAINAGE INLET PROTECTION EA 290.0000 870.00 3.000 870 010 TEMPORARY FIBER ROLL LF 4.6000 2,392.00 0.000 0 011 TEMPORARY CONCRETE WASHOUT LS 1,200.0000 1,200.00 0.500 600.00 0.500 600 012 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 6.0000 3,360.00 0.000 0 STRIPE (HAZARDOUS WASTE) 013 TREATED WOOD WASTE LB 2.3000 3,105.00 0.000 0 014 CLEARING AND GRUBBING (LS) LS 6,900.0000 6,900.00 0.000 0 015 ROADWAY EXCAVATION CY 290.0000 2,610.00 0.000 0 016 ROADWAY EXCAVATION (TYPE Z-2) CY 3,500.0000 3,500.00 0.000 0 (AERIALLY DEPOSITED LEAD) 017 CLASS 3 AGGREGATE BASE (CY) CY 120.0000 2,400.00 0.000 0 018 LEAN CONCRETE BASE CY 1,400.0000 3,360.00 0.000 0 019 BASE BOND BREAKER SQYD 40.0000 560.00 0.000 0 020 MINOR CONCRETE CY 1,800.0000 6,660.00 0.000 0 (F) 021 MINOR CONCRETE (RSC) CY 1,200.0000 8,040.00 0.000 0 022 MINOR CONCRETE (CURB AND GUTTER) CY 800.0000 3,200.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 05/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4V0604 TIME 02:37 PM ESTIMATE NO. 002 BID OPENING 04/22/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/21 R.E. NAME: FARDOUN, M. DATE OF THIS ESTIMATE 05/21/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE CONCRETE CY 330.0000 4,620.00 0.000 0 (CURB, GUTTER, AND SIDEWALK) (CY) 024 PRE/POST CONSTRUCTION SURVEYS EA 1,800.0000 5,400.00 0.000 0 025 SIGNAL AND LIGHTING SYSTEM (CITY OF LS 254,000.0000 254,000.00 0.379 96,266.00 0.759 192,786 DUARTE) 026 REMOVE PAVEMENT MARKER EA 2.3000 186.30 0.000 0 027 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.7500 161.00 0.000 0 028 OBJECT MARKER (TYPE K-2) EA 140.0000 560.00 0.000 0 029 OBJECT MARKER (TYPE L-1) EA 175.0000 350.00 0.000 0 030 REMOVE MARKER EA 70.0000 420.00 0.000 0 031 REMOVE ROADSIDE SIGN (WOOD POST) EA 230.0000 2,990.00 0.000 0 032 REMOVE ROADSIDE SIGN (METAL POST) EA 175.0000 350.00 0.000 0 033 REMOVE ROADSIDE SIGN EA 175.0000 350.00 0.000 0 (STRAP AND SADDLE BRACKET METHOD) 034 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 23.0000 2,530.00 0.000 0 (0.063"-UNFRAMED) 035 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.0000 810.00 0.000 0 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 036 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 21.0000 1,995.00 0.000 0 (0.080"-UNFRAMED) 037 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 720.00 0.000 0 (0.080"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 038 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 5.0000 465.00 0.000 0 039 ROADSIDE SIGN - ONE POST EA 400.0000 8,400.00 0.000 0 040 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 300.0000 600.00 0.000 0 METHOD) 041 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.2000 1,272.00 0.000 0 042 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.3000 851.00 0.000 0 043 THERMOPLASTIC PAVEMENT MARKING SQFT 11.5000 9,545.00 0.000 0 (PREFORMED) 044 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.8800 241.92 0.000 0 (BROKEN 6-1) 045 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.8800 460.80 0.000 0 (BROKEN 17-7) 046 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 2.8800 1,094.40 0.000 0 047 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.3000 1,403.00 0.000 0 048 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 3,500.0000 3,500.00 0.500 1,750 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 05/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4V0604 TIME 02:37 PM ESTIMATE NO. 002 BID OPENING 04/22/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/21 R.E. NAME: FARDOUN, M. DATE OF THIS ESTIMATE 05/21/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 049 MODIFYING LIGHTING SYSTEMS LS 4,600.0000 4,600.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 05/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4V0604 TIME 02:37 PM ESTIMATE NO. 002 BID OPENING 04/22/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/21 R.E. NAME: FARDOUN, M. DATE OF THIS ESTIMATE 05/21/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 99,011.00 213,121.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 3,300.16 3,300.16 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 102,311.16 216,421.16 050 MOBILIZATION LS 12,000.0000 12,000.00 0.050 600.00 1.000 12,000 ORIGINAL CONTRACT AMOUNT 408,164.42 TOTAL WORK COMPLETED 102,911.16 228,421.16 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 102,911.16 228,421.16 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 06/09/20 60 00/00/00 06/24/20 07/07/21 28 198 0 0 53% 47% PROGRESS IS SATISFACTORY FARDOUN, M. RESIDENT ENGINEER PROGRAM CAS145 DATE 05/21/21