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 11/28/22 EST. NO. 003 TIME 09:37 PM R.E. NAME: NGUYEN, IRVIN 08-0R3024 --------------------------------------------------------------------------- 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 11/28/22 EST. NO. 003 TIME 09:37 PM R.E. NAME: NGUYEN, IRVIN 08-0R3024 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE FED TRAINEE PLAN -105,382.05 002 FED TRAINEE PLAN 105,382.05 003 105,382.05 0.00 LABOR COMPLIANCE VIOLATION SEPTEMBER 2022 -2,000.00 001 SEPTEMBER 2022 2,000.00 002 OCTOBER 2022 -3,000.00 002 OCTOBER 2022 3,000.00 003 3,000.00 0.00 TOTAL DEDUCTIONS 108,382.05 0.00 PROGRAM CAS145 PAGE 1 DATE 11/28/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0R3024 TIME 09:37 PM ESTIMATE NO. 003 BID OPENING 02/09/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/22 R.E. NAME: NGUYEN, IRVIN DATE OF THIS ESTIMATE 11/28/22 LOCATION PROGRESS ESTIMATE 08-RIV-111-47.2/55.3 ----------------- CALPROMAX ENGINEERING INC. MINOR CONCRETE, REMOVE CONC CURB 650 N.ROSE DR.#186; AND SW MOD SIGNAL AND LIGHTING PLACENTIA CA 92870 SYSTEMS FED. AID NO. ACST-P111(79)E ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,300.0000 1,300.00 0.067 87.10 0.637 828 002 TIME-RELATED OVERHEAD (WDAY) WDAY 50.0000 7,500.00 19.000 950.00 58.000 2,900 003 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 10,000.00 0.000 0 MEETING 004 HOURLY OFF-SITE HR 200.0000 2,000.00 0.000 0 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 005 CONSTRUCTION AREA SIGNS LS 30,000.0000 30,000.00 0.070 2,100.00 0.640 19,200 006 TRAFFIC CONTROL SYSTEM LS 33,000.0000 33,000.00 0.130 4,290.00 0.300 9,900 007 PORTABLE RADAR SPEED FEEDBACK SIGN EA 40.0000 12,000.00 40.000 1,600.00 104.000 4,160 SYSTEM DAY 008 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 5,500.0000 5,500.00 0.130 715.00 0.300 1,650 009 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 1,100.0000 4,400.00 0.530 583.00 0.780 858 010 JOB SITE MANAGEMENT LS 10,000.0000 10,000.00 0.130 1,300.00 0.380 3,800 011 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,200.0000 1,200.00 0.070 84.00 0.650 780 012 TEMPORARY COVER SQYD 30.0000 60,000.00 0.000 0 013 TEMPORARY DRAINAGE INLET PROTECTION EA 275.0000 11,000.00 0.000 0 014 TEMPORARY GRAVEL BAG BERM LF 8.0000 8,000.00 572.000 4,576.00 572.000 4,576 015 TEMPORARY CONCRETE WASHOUT LS 5,500.0000 5,500.00 0.130 715.00 0.380 2,090 016 NATIVE AMERICAN MONITORING LS 1,700.0000 1,700.00 0.130 221.00 0.280 476 017 CLEARING AND GRUBBING (LS) LS 33,000.0000 33,000.00 0.130 4,290.00 0.480 15,840 018 ROADWAY EXCAVATION CY 160.0000 91,200.00 35.800 5,728.00 166.400 26,624 019 STRUCTURE BACKFILL (SLURRY CEMENT) CY 550.0000 34,650.00 0.000 0 (F) 020 ROCK BLANKET SQFT 24.0000 127,680.00 0.000 0 021 CLASS 2 AGGREGATE BASE (CY) CY 77.0000 52,360.00 69.100 5,320.70 272.500 20,982 022 PRIME COAT TON 5,000.0000 17,500.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 11/28/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0R3024 TIME 09:37 PM ESTIMATE NO. 003 BID OPENING 02/09/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/22 R.E. NAME: NGUYEN, IRVIN DATE OF THIS ESTIMATE 11/28/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 HOT MIX ASPHALT (TYPE A) TON 350.0000 210,000.00 0.000 0 024 TACK COAT TON 3,200.0000 5,440.00 0.000 0 025 REMOVE ASPHALT CONCRETE PAVEMENT (CY) CY 155.0000 51,150.00 18.900 2,929.50 75.500 11,702 026 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 18.0000 43,560.00 0.000 0 027 REMOVE CONCRETE PAVEMENT AND BASE CY 220.0000 16,720.00 0.000 0 028 CONCRETE (RAPID SETTING) CF 23.0000 108,560.00 1,071.500 24,644.50 1,071.500 24,644 029 ADJUST FRAME AND COVER TO GRADE EA 750.0000 70,500.00 0.000 0 030 MINOR CONCRETE (CURB) (CY) CY 440.0000 114,400.00 45.700 20,108.00 71.600 31,504 031 DETECTABLE WARNING SURFACE SQFT 26.0000 63,700.00 0.000 0 032 MINOR CONCRETE (MISCELLANEOUS CY 660.0000 363,000.00 28.000 18,480.00 276.200 182,292 CONSTRUCTION) 033 MINOR CONCRETE (CURB AND GUTTER) CY 600.0000 52,800.00 2.400 1,440.00 10.300 6,180 034 MINOR CONCRETE (STAMPED CONCRETE) SQFT 26.0000 11,180.00 0.000 0 035 MINOR CONCRETE (SIDEWALK) CY 660.0000 112,200.00 32.800 21,648.00 42.000 27,720 036 MINOR CONCRETE (CURB RAMP) CY 780.0000 218,400.00 62.000 48,360.00 82.100 64,038 037 REMOVE CONCRETE CURB AND SIDEWALK (SQYD) SQYD 48.0000 366,240.00 550.400 26,419.20 2,254.900 108,235 038 PRE/POST CONSTRUCTION SURVEYS EA 1,450.0000 23,200.00 0.000 0 039 SURVEY MONUMENT (TYPE D) EA 700.0000 3,500.00 0.000 0 040 RESET ROADSIDE SIGN EA 170.0000 6,290.00 0.000 0 041 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 4,000.00 0.000 0 (0.063"-UNFRAMED) 042 ROADSIDE SIGN - ONE POST EA 330.0000 5,280.00 0.000 0 043 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 110.0000 1,320.00 0.000 0 METHOD) 044 TUBULAR HANDRAILING LF 240.0000 17,040.00 0.000 0 (F) 045 THERMOPLASTIC PAVEMENT MARKING SQFT 4.5000 69,750.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 046 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.7500 24,860.00 0.000 0 047 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 048 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 325,000.0000 325,000.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 11/28/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0R3024 TIME 09:37 PM ESTIMATE NO. 003 BID OPENING 02/09/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/22 R.E. NAME: NGUYEN, IRVIN DATE OF THIS ESTIMATE 11/28/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 196,589.00 570,980.80 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 196,589.00 570,980.80 049 MOBILIZATION LS 150,000.0000 150,000.00 0.750 112,500 ORIGINAL CONTRACT AMOUNT 2,998,580.00 TOTAL WORK COMPLETED 196,589.00 683,480.80 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 108,382.05 0.00 TOTAL 304,971.05 683,480.80 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 05/12/22 150 05/27/22 05/27/22 04/14/23 58 68 0 0 22% 39% PROGRESS IS SATISFACTORY NGUYEN, IRVIN RESIDENT ENGINEER