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 07/21/21 EST. NO. 003 TIME 04:01 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 --------------------------------------------------------------------------- *** 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 07/21/21 EST. NO. 003 TIME 04:01 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 07/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4V0604 TIME 04:01 PM ESTIMATE NO. 003 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 07/20/21 R.E. NAME: FARDOUN, M. DATE OF THIS ESTIMATE 07/21/21 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 23.000 4,600.00 47.000 9,400 003 CONSTRUCTION AREA SIGNS LS 8,000.0000 8,000.00 0.150 1,200.00 0.600 4,800 004 TRAFFIC CONTROL SYSTEM LS 12,600.0000 12,600.00 0.350 4,410.00 0.700 8,820 005 TYPE II BARRICADE EA 8.0000 32.00 0.000 0 006 PORTABLE RADAR SPEED FEEDBACK SIGN LS 1,700.0000 1,700.00 1.000 1,700.00 1.000 1,700 SYSTEMS 007 JOB SITE MANAGEMENT LS 2,300.0000 2,300.00 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 2,392.00 520.000 2,392.00 520.000 2,392 011 TEMPORARY CONCRETE WASHOUT LS 1,200.0000 1,200.00 0.500 600.00 1.000 1,200 012 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 1.000 6,900.00 1.000 6,900 015 ROADWAY EXCAVATION CY 290.0000 2,610.00 9.000 2,610.00 9.000 2,610 016 ROADWAY EXCAVATION (TYPE Z-2) CY 3,500.0000 3,500.00 1.000 3,500.00 1.000 3,500 (AERIALLY DEPOSITED LEAD) 017 CLASS 3 AGGREGATE BASE (CY) CY 120.0000 2,400.00 20.000 2,400.00 20.000 2,400 018 LEAN CONCRETE BASE CY 1,400.0000 3,360.00 2.400 3,360.00 2.400 3,360 019 BASE BOND BREAKER SQYD 40.0000 560.00 14.000 560.00 14.000 560 020 MINOR CONCRETE CY 1,800.0000 6,660.00 3.700 6,660.00 3.700 6,660 (F) 021 MINOR CONCRETE (RSC) CY 1,200.0000 8,040.00 6.700 8,040.00 6.700 8,040 022 MINOR CONCRETE (CURB AND GUTTER) CY 800.0000 3,200.00 4.000 3,200.00 4.000 3,200 PROGRAM CAS145 PAGE 2 DATE 07/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4V0604 TIME 04:01 PM ESTIMATE NO. 003 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 07/20/21 R.E. NAME: FARDOUN, M. DATE OF THIS ESTIMATE 07/21/21 ------------------------------------------------------------------------------------------------------------------------------------ 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 14.000 4,620.00 14.000 4,620 (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 0.117 29,718.00 0.876 222,504 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 53.000 1,219.00 53.000 1,219 (0.063"-UNFRAMED) 035 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.0000 810.00 8.250 148.50 8.250 148 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 036 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 21.0000 1,995.00 13.500 283.50 13.500 283 (0.080"-UNFRAMED) 037 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 720.00 16.000 240.00 16.000 240 (0.080"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 038 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 5.0000 465.00 24.250 121.25 24.250 121 039 ROADSIDE SIGN - ONE POST EA 400.0000 8,400.00 5.000 2,000.00 5.000 2,000 040 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 300.0000 600.00 2.000 600.00 2.000 600 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 0.300 1,050.00 0.800 2,800 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 07/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4V0604 TIME 04:01 PM ESTIMATE NO. 003 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 07/20/21 R.E. NAME: FARDOUN, M. DATE OF THIS ESTIMATE 07/21/21 ------------------------------------------------------------------------------------------------------------------------------------ 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 07/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4V0604 TIME 04:01 PM ESTIMATE NO. 003 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 07/20/21 R.E. NAME: FARDOUN, M. DATE OF THIS ESTIMATE 07/21/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 92,132.25 305,253.25 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 3,300.16 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 92,132.25 308,553.41 050 MOBILIZATION LS 12,000.0000 12,000.00 1.000 12,000 ORIGINAL CONTRACT AMOUNT 408,164.42 TOTAL WORK COMPLETED 92,132.25 320,553.41 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 92,132.25 320,553.41 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 06/09/20 60 00/00/00 06/24/20 08/17/21 40 227 0 0 74% 67% PROGRESS IS SATISFACTORY FARDOUN, M. RESIDENT ENGINEER PROGRAM CAS145 DATE 07/21/21