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 03/25/20 EST. NO. 008 TIME 06:48 AM R.E. NAME: SIDHU, GAGANDEEP /CE-MOUSSA E. 12-0M4804 --------------------------------------------------------------------------- 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 03/25/20 EST. NO. 008 TIME 06:48 AM R.E. NAME: SIDHU, GAGANDEEP /CE-MOUSSA E. 12-0M4804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 03/25/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0M4804 TIME 06:48 AM ESTIMATE NO. 008 BID OPENING 10/16/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/10/20 R.E. NAME: SIDHU, GAGANDEEP /CE-MOUSSA E. DATE OF THIS ESTIMATE 03/25/20 LOCATION SEMI-FINAL ESTIMATE 12-ORA-57-16.2/21.2 ------------------- ALFARO COMMUNICATIONS IN ORANGE COUNTY IN FULLERTON, CONSTRUCTION,INC PLACENTIA AND BREA ON SR-57 FROM 15614 S ATLANTIC AVENUE ORANGETHORPE AVENUE TO LAMBERT ROAD COMPTON CA 90221 FED. AID NO. ACNH-P057(66)E UPGRADE PEDESTRIAN FACILITIES TO ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,725.0000 1,725.00 1.000 1,725 002 CONSTRUCTION AREA SIGNS LS 16,000.0000 16,000.00 1.000 16,000 003 TRAFFIC CONTROL SYSTEM LS 55,000.0000 55,000.00 1.000 55,000 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 5,200.0000 5,200.00 1.000 5,200 005 JOB SITE MANAGEMENT LS 3,000.0000 3,000.00 1.000 3,000 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,200.0000 1,200.00 1.000 1,200 007 TEMPORARY DRAINAGE INLET PROTECTION EA 195.0000 4,680.00 20.000 3,900 008 TEMPORARY CONCRETE WASHOUT LS 4,550.0000 4,550.00 1.000 4,550 009 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.5800 12,876.00 17,696.000 10,263 STRIPE (HAZARDOUS WASTE) 010 TREATED WOOD WASTE LB 0.5800 5,568.00 7,680.000 4,454 011 REMOVE CONCRETE (CY) CY 309.0000 148,320.00 75.000 23,175.00 520.000 160,680 012 CLEARING AND GRUBBING (LS) LS 8,500.0000 8,500.00 1.000 8,500 013 ROADWAY EXCAVATION (TYPE Y-1) CY 400.0000 13,600.00 24.000 9,600.00 34.000 13,600 (AERIALLY DEPOSITED LEAD) 014 IMPORTED BORROW (CY) CY 169.0000 2,366.00 4.000 676 015 HOT MIX ASPHALT (TYPE A) TON 300.0000 42,000.00 40.000 12,000.00 80.000 24,000 016 REMOVE ASPHALT CONCRETE PAVEMENT (CY) CY 257.0000 64,250.00 44.330 11,392.81 88.510 22,747 017 DETECTABLE WARNING SURFACE SQFT 30.0000 18,900.00 393.000 11,790 018 MINOR CONCRETE (CURB, GUTTER, SIDEWALK CY 486.0000 228,420.00 47.000 22,842.00 442.000 214,812 AND DRIVEWAY) 019 MINOR CONCRETE (CURB RAMP) CY 849.0000 44,997.00 3.000 2,547.00 81.000 68,769 020 PRE/POST CONSTRUCTION SURVEYS EA 460.0000 12,880.00 12.000 5,520.00 24.000 11,040 021 REMOVE PAVEMENT MARKER EA 1.1500 2,541.50 1,577.000 1,813 022 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.8700 6,342.70 1,642.000 4,712 PROGRAM CAS145 PAGE 2 DATE 03/25/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0M4804 TIME 06:48 AM ESTIMATE NO. 008 BID OPENING 10/16/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/10/20 R.E. NAME: SIDHU, GAGANDEEP /CE-MOUSSA E. DATE OF THIS ESTIMATE 03/25/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE ROADSIDE SIGN MOUNTED ON MAST ARM EA 195.0000 2,340.00 9.000 1,755 024 REMOVE ROADSIDE SIGN EA 173.0000 5,709.00 25.000 4,325 025 REMOVE ROADSIDE SIGN PANEL EA 86.2500 5,175.00 50.000 4,312 026 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.7800 9,388.80 768.000 7,511 (0.063"-UNFRAMED) 027 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 8.0000 880.00 88.000 704 (0.063" - UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 028 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 8.3300 1,416.10 136.000 1,132 (0.080" - UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 029 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 4.6000 1,242.00 216.000 993 030 ROADSIDE SIGN - ONE POST EA 322.0000 11,592.00 30.000 9,660 031 ROADSIDE SIGN - TWO POST EA 978.0000 1,956.00 1.000 978 032 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 103.0000 515.00 5.000 515 METHOD) 033 INSTALL SIGN (MAST-ARM HANGER METHOD) EA 316.0000 4,108.00 10.000 3,160 034 INSTALL ROADSIDE SIGN PANEL ON EA 57.5000 4,830.00 67.000 3,852 EXISTING PEDESTRIAN BARRICADE 035 THERMOPLASTIC PAVEMENT MARKING SQFT 4.6000 55,200.00 8,034.000 36,956 (ENHANCED WET NIGHT VISIBILITY) 036 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.1500 2,265.50 1,439.000 1,654 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) 037 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5800 13,398.00 20,068.000 11,639 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 038 PAINT TRAFFIC STRIPE (2-COAT) LF 1.1500 437.00 300.000 345 039 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6900 31,050.00 33,174.000 22,890 (ENHANCED WET NIGHT VISIBILITY) 040 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.1500 8,556.00 5,132.000 5,901 (ENHANCED WET NIGHT VISIBILITY) 041 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.1500 230.00 333.000 382 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 042 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.4600 25,300.00 12,158.000 5,592.68 39,309.000 18,082 043 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.5500 18,600.00 9,146.000 14,176 044 MODIFYING EXISTING ELECTRICAL SYSTEM LS 231,000.0000 231,000.00 1.000 231,000 PROGRAM CAS145 PAGE 3 DATE 03/25/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0M4804 TIME 06:48 AM ESTIMATE NO. 008 BID OPENING 10/16/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/10/20 R.E. NAME: SIDHU, GAGANDEEP /CE-MOUSSA E. DATE OF THIS ESTIMATE 03/25/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 92,669.49 1,030,361.70 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 92,669.49 1,030,361.70 045 MOBILIZATION LS 16,000.0000 16,000.00 1.000 16,000 ORIGINAL CONTRACT AMOUNT 1,154,104.60 TOTAL WORK COMPLETED 92,669.49 1,046,361.70 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 92,669.49 1,046,361.70 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 12/17/18 120 06/10/19 06/10/19 02/10/20 120 47 0 0 100% 100% SIDHU, GAGANDEEP /CE-MOUSSA E. RESIDENT ENGINEER PROGRAM CAS145 DATE 03/25/20