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 10/20/23 EST. NO. 001 TIME 10:38 PM R.E. NAME: DANIEL HERNANDEZ-DUARTE 11-2N1644 --------------------------------------------------------------------------- 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 10/20/23 EST. NO. 001 TIME 10:38 PM R.E. NAME: DANIEL HERNANDEZ-DUARTE 11-2N1644 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/20/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2N1644 TIME 10:38 PM ESTIMATE NO. 001 BID OPENING 04/27/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/23 R.E. NAME: DANIEL HERNANDEZ-DUARTE DATE OF THIS ESTIMATE 10/20/23 LOCATION PROGRESS ESTIMATE 11-IMP-8-R3.7/R48.0 ----------------- CALMEX ENGINEERING INC. IMPERIAL COUNTY AT VARIOUS LOCATIONS FROM 2750 LILAC AVE 0.7 MILE EAST OF MOUNTAIN SPRINGS ROAD BLOOMINGTON CA 92316 UNDERCROSSING TO 0.2 MILE EAST OF ROUTE 7/8 SEPARATION FED. AID NO. N O N E MICROSURFACING, COLD PLANE, RHMA, PAVEMENT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,650.0000 2,650.00 1.000 2,650.00 1.000 2,650 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,350.0000 81,000.00 19.000 25,650.00 19.000 25,650 003 CONSTRUCTION AREA SIGNS LS 62,000.0000 62,000.00 0.527 32,674.00 0.527 32,674 004 TRAFFIC CONTROL SYSTEM LS 248,000.0000 248,000.00 0.317 78,616.00 0.317 78,616 005 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 1,260.0000 75,600.00 12.000 15,120.00 12.000 15,120 006 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.1000 4,640.00 49,462.000 4,946.20 49,462.000 4,946 007 PORTABLE RADAR SPEED FEEDBACK SIGN EA 103.0000 6,180.00 12.000 1,236.00 12.000 1,236 SYSTEM DAY 008 TEMPORARY PAVEMENT MARKER EA 3.7000 4,440.00 0.000 0 009 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 2,950.0000 11,800.00 1.267 3,737.65 1.267 3,737 010 JOB SITE MANAGEMENT LS 13,250.0000 13,250.00 0.317 4,200.25 0.317 4,200 011 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,600.0000 1,600.00 0.000 0 012 MANAGE SOLID WASTE GENERATED BY THE HR 290.0000 9,280.00 7.000 2,030.00 7.000 2,030 PUBLIC 013 SHOULDER BACKING TON 135.0000 68,850.00 0.000 0 014 ASPHALTIC EMULSION (FOG SEAL COAT) TON 900.0000 15,300.00 0.000 0 015 MICRO-SURFACING TON 264.0000 660,000.00 0.000 0 016 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 213.0000 1,448,400.00 6,825.106 1,453,747.58 6,825.106 1,453,747 017 TACK COAT TON 900.0000 26,100.00 26.915 24,223.50 26.915 24,223 018 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 4.6000 322,000.00 71,202.620 327,532.05 71,202.620 327,532 019 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.7000 18,500.00 0.000 0 020 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 5.5000 88,550.00 0.000 0 WET NIGHT VISIBILITY) 021 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.3600 748.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) PROGRAM CAS145 PAGE 2 DATE 10/20/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2N1644 TIME 10:38 PM ESTIMATE NO. 001 BID OPENING 04/27/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/23 R.E. NAME: DANIEL HERNANDEZ-DUARTE DATE OF THIS ESTIMATE 10/20/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 022 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.3600 7,031.20 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 023 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.3600 2,026.40 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 024 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.7600 193,600.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 025 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0500 2,173.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 026 12" THERMOPLASTIC TRAFFIC STRIPE LF 3.7000 99,900.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 027 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.6000 9,100.00 4,872.500 12,668.50 4,872.500 12,668 028 CONTRAST STRIPE PAINT (2-COAT) LF 0.8400 22,848.00 0.000 0 029 REMOVE TRAFFIC STRIPE LF 0.9000 81,720.00 87,374.000 78,636.60 87,374.000 78,636 030 MODIFYING CENSUS SYSTEM LS 189,000.0000 189,000.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 10/20/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2N1644 TIME 10:38 PM ESTIMATE NO. 001 BID OPENING 04/27/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/23 R.E. NAME: DANIEL HERNANDEZ-DUARTE DATE OF THIS ESTIMATE 10/20/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 2,067,668.33 2,067,668.33 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 2,067,668.33 2,067,668.33 031 MOBILIZATION LS 375,000.0000 375,000.00 1.000 375,000.00 1.000 375,000 ORIGINAL CONTRACT AMOUNT 4,151,286.60 TOTAL WORK COMPLETED 2,442,668.33 2,442,668.33 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 2,442,668.33 2,442,668.33 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 06/16/23 60 07/01/23 07/01/23 12/29/23 19 58 0 0 58% 32% PROGRESS IS SATISFACTORY DANIEL HERNANDEZ-DUARTE RESIDENT ENGINEER