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 08/23/21 EST. NO. 004 TIME 09:47 AM 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 08/23/21 EST. NO. 004 TIME 09:47 AM 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 08/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4V0604 TIME 09:47 AM ESTIMATE NO. 004 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 08/20/21 R.E. NAME: FARDOUN, M. DATE OF THIS ESTIMATE 08/23/21 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 12.000 2,400.00 59.000 11,800 003 CONSTRUCTION AREA SIGNS LS 8,000.0000 8,000.00 0.400 3,200.00 1.000 8,000 004 TRAFFIC CONTROL SYSTEM LS 12,600.0000 12,600.00 0.300 3,780.00 1.000 12,600 005 TYPE II BARRICADE EA 8.0000 32.00 4.000 32.00 4.000 32 006 PORTABLE RADAR SPEED FEEDBACK SIGN LS 1,700.0000 1,700.00 1.000 1,700 SYSTEMS 007 JOB SITE MANAGEMENT LS 2,300.0000 2,300.00 0.650 1,495.00 1.000 2,300 008 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 2,392 011 TEMPORARY CONCRETE WASHOUT LS 1,200.0000 1,200.00 1.000 1,200 012 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 6.0000 3,360.00 730.000 4,380.00 730.000 4,380 STRIPE (HAZARDOUS WASTE) 013 TREATED WOOD WASTE LB 2.3000 3,105.00 1,350.000 3,105.00 1,350.000 3,105 014 CLEARING AND GRUBBING (LS) LS 6,900.0000 6,900.00 1.000 6,900 015 ROADWAY EXCAVATION CY 290.0000 2,610.00 9.000 2,610 016 ROADWAY EXCAVATION (TYPE Z-2) CY 3,500.0000 3,500.00 1.000 3,500 (AERIALLY DEPOSITED LEAD) 017 CLASS 3 AGGREGATE BASE (CY) CY 120.0000 2,400.00 20.000 2,400 018 LEAN CONCRETE BASE CY 1,400.0000 3,360.00 2.400 3,360 019 BASE BOND BREAKER SQYD 40.0000 560.00 14.000 560 020 MINOR CONCRETE CY 1,800.0000 6,660.00 3.700 6,660 (F) 021 MINOR CONCRETE (RSC) CY 1,200.0000 8,040.00 6.700 8,040 022 MINOR CONCRETE (CURB AND GUTTER) CY 800.0000 3,200.00 4.000 3,200 PROGRAM CAS145 PAGE 2 DATE 08/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4V0604 TIME 09:47 AM ESTIMATE NO. 004 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 08/20/21 R.E. NAME: FARDOUN, M. DATE OF THIS ESTIMATE 08/23/21 ------------------------------------------------------------------------------------------------------------------------------------ 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 (CURB, GUTTER, AND SIDEWALK) (CY) 024 PRE/POST CONSTRUCTION SURVEYS EA 1,800.0000 5,400.00 1.000 1,800.00 1.000 1,800 025 SIGNAL AND LIGHTING SYSTEM (CITY OF LS 254,000.0000 254,000.00 0.124 31,496.00 1.000 254,000 DUARTE) 026 REMOVE PAVEMENT MARKER EA 2.3000 186.30 90.000 207.00 90.000 207 027 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.7500 161.00 112.000 644.00 112.000 644 028 OBJECT MARKER (TYPE K-2) EA 140.0000 560.00 4.000 560.00 4.000 560 029 OBJECT MARKER (TYPE L-1) EA 175.0000 350.00 2.000 350.00 2.000 350 030 REMOVE MARKER EA 70.0000 420.00 6.000 420.00 6.000 420 031 REMOVE ROADSIDE SIGN (WOOD POST) EA 230.0000 2,990.00 13.000 2,990.00 13.000 2,990 032 REMOVE ROADSIDE SIGN (METAL POST) EA 175.0000 350.00 2.000 350.00 2.000 350 033 REMOVE ROADSIDE SIGN EA 175.0000 350.00 2.000 350.00 2.000 350 (STRAP AND SADDLE BRACKET METHOD) 034 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 23.0000 2,530.00 57.000 1,311.00 110.000 2,530 (0.063"-UNFRAMED) 035 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.0000 810.00 36.750 661.50 45.000 810 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 036 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 21.0000 1,995.00 81.500 1,711.50 95.000 1,995 (0.080"-UNFRAMED) 037 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 720.00 32.000 480.00 48.000 720 (0.080"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 038 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 5.0000 465.00 68.750 343.75 93.000 465 039 ROADSIDE SIGN - ONE POST EA 400.0000 8,400.00 16.000 6,400.00 21.000 8,400 040 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 300.0000 600.00 2.000 600 METHOD) 041 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.2000 1,272.00 1,270.000 1,524.00 1,270.000 1,524 042 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.3000 851.00 436.000 1,002.80 436.000 1,002 043 THERMOPLASTIC PAVEMENT MARKING SQFT 11.5000 9,545.00 680.000 7,820.00 680.000 7,820 (PREFORMED) 044 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.8800 241.92 73.000 210.24 73.000 210 (BROKEN 6-1) 045 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.8800 460.80 160.000 460.80 160.000 460 (BROKEN 17-7) 046 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 2.8800 1,094.40 613.000 1,765.44 613.000 1,765 047 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.3000 1,403.00 486.000 1,117.80 486.000 1,117 048 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 3,500.0000 3,500.00 0.200 700.00 1.000 3,500 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 08/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4V0604 TIME 09:47 AM ESTIMATE NO. 004 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 08/20/21 R.E. NAME: FARDOUN, M. DATE OF THIS ESTIMATE 08/23/21 ------------------------------------------------------------------------------------------------------------------------------------ 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 08/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4V0604 TIME 09:47 AM ESTIMATE NO. 004 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 08/20/21 R.E. NAME: FARDOUN, M. DATE OF THIS ESTIMATE 08/23/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 83,067.83 388,321.08 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 3,300.16 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 83,067.83 391,621.24 050 MOBILIZATION LS 12,000.0000 12,000.00 1.000 12,000 ORIGINAL CONTRACT AMOUNT 408,164.42 TOTAL WORK COMPLETED 83,067.83 403,621.24 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 83,067.83 403,621.24 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 03/22/21 06/24/20 08/31/21 53 237 0 0 92% 88% PROGRESS IS SATISFACTORY FARDOUN, M. RESIDENT ENGINEER PROGRAM CAS145 DATE 08/23/21