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 08/25/20 EST. NO. 008 TIME 12:27 PM R.E. NAME: SIDHU, GAGANDEEP/CE-ESSAYLI, M 12-0N6304 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0003 2,559.45 E.W. @ F.A.(+) 011420 N 706042 0005 2,249.69 020620 N 706215 0006 1,777.19 020620 N 706218 0008 964.54 021220 N 706224 0009 8,636.76 022720 N 706226 0010 3,415.81 022120 N 706228 0011 6,325.00 050420 N 706229 0012 2,188.97 052220 N 706231 0013 1,524.22 061620 N 706233 29,641.63 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 29,641.63 TOTAL TO DATE 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 08/25/20 EST. NO. 008 TIME 12:27 PM R.E. NAME: SIDHU, GAGANDEEP/CE-ESSAYLI, M 12-0N6304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE CEM 4401 CY 2019 -10,000.00 002 RET CEM4401 CY2019 10,000.00 006 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 08/25/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N6304 TIME 12:27 PM ESTIMATE NO. 008 BID OPENING 05/15/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/22/20 R.E. NAME: SIDHU, GAGANDEEP/CE-ESSAYLI, M DATE OF THIS ESTIMATE 08/25/20 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 12-ORA-55-10.7/10.7 ---------------------------------- CALPROMAX ENGINEERING INC. IN ORANGE COUNTY IN TUSTIN AT 4TH 650 N.ROSE DR.#186 STREET OFF-RAMP PLACENTIA CA 92870 FED. AID NO. SNHG-P055(61)E MODIFY SIGNAL & LEFT TURN ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 1.000 2,500 002 CONSTRUCTION AREA SIGNS LS 12,000.0000 12,000.00 0.500 6,000.00 1.000 12,000 003 TRAFFIC CONTROL SYSTEM LS 14,000.0000 14,000.00 1.000 14,000 004 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 1,200.0000 1,200.00 1.000 1,200 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 7,000.0000 7,000.00 1.000 7,000 006 JOB SITE MANAGEMENT LS 1,200.0000 1,200.00 1.000 1,200 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,200.0000 1,200.00 1.000 1,200 008 TEMPORARY DRAINAGE INLET PROTECTION EA 350.0000 1,400.00 3.000 1,050.00 4.000 1,400 009 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 6.0000 5,760.00 0.000 0 STRIPE (HAZARDOUS WASTE) 010 TREATED WOOD WASTE LB 2.3000 3,611.00 1,570.000 3,611 011 REMOVE CONCRETE (CY) CY 290.0000 6,380.00 22.000 6,380 012 ROADWAY EXCAVATION CY 460.0000 1,380.00 3.000 1,380 013 HOT MIX ASPHALT (TYPE A) TON 4,600.0000 2,300.00 0.500 2,300 014 REMOVE ASPHALT CONCRETE PAVEMENT (CY) CY 290.0000 870.00 3.000 870 015 DETECTABLE WARNING SURFACE SQFT 30.0000 1,800.00 60.000 1,800 016 MINOR CONCRETE (MISCELLANEOUS CY 600.0000 21,600.00 36.000 21,600 CONSTRUCTION) 017 PRE/POST CONSTRUCTION SURVEYS EA 2,875.0000 11,500.00 2.000 5,750.00 4.000 11,500 018 REMOVE PAVEMENT MARKER EA 4.0000 760.00 100.000 400.00 190.000 760 019 REMOVE DELINEATOR EA 115.0000 460.00 4.000 460 020 PAVEMENT MARKER (RETROREFLECTIVE) EA 8.0000 1,520.00 107.000 856.00 190.000 1,520 021 DELINEATOR (CLASS 1) EA 60.0000 660.00 7.000 420.00 11.000 660 022 REMOVE ROADSIDE SIGN EA 230.0000 3,220.00 14.000 3,220 PROGRAM CAS145 PAGE 2 DATE 08/25/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N6304 TIME 12:27 PM ESTIMATE NO. 008 BID OPENING 05/15/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/22/20 R.E. NAME: SIDHU, GAGANDEEP/CE-ESSAYLI, M DATE OF THIS ESTIMATE 08/25/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE ROADSIDE SIGN EA 115.0000 575.00 5.000 575 (STRAP AND SADDLE BRACKET METHOD) 024 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 4.0000 276.00 69.000 276 (0.063"-UNFRAMED) 025 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 7.0000 378.00 54.000 378 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 026 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 8.0000 616.00 77.000 616 (0.080"-UNFRAMED) 027 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.0000 714.00 51.000 714 (0.063"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 028 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 920.00 46.000 920 (0.080"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 029 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 11.0000 1,760.00 160.000 1,760 030 ROADSIDE SIGN - ONE POST EA 350.0000 2,450.00 7.000 2,450 031 ROADSIDE SIGN - TWO POST EA 460.0000 3,220.00 7.000 3,220 032 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 230.0000 1,150.00 5.000 1,150 METHOD) 033 INSTALL ROADSIDE SIGN PANEL ON EA 230.0000 230.00 1.000 230 EXISTING POST 034 FURNISH LAMINATED WOOD BOX POST (TYPE M) EA 1,500.0000 3,000.00 2.000 3,000 035 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 330.00 682.000 341 036 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 445.00 -384.000 -192.00 890.000 445 (BROKEN 17-7) 037 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 150.00 -88.000 -88.00 150.000 150 038 THERMOPLASTIC PAVEMENT MARKING SQFT 4.5000 1,935.00 44.000 198.00 420.000 1,890 039 THERMOPLASTIC PAVEMENT MARKING SQFT 8.0000 6,160.00 55.000 440.00 752.000 6,016 (ENHANCED WET NIGHT VISIBILITY) 040 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 360.00 280.000 280 (BROKEN 6-1) 041 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 1,790.00 1,250.000 1,250.00 1,474.000 1,474 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 042 PAINT TRAFFIC STRIPE (2-COAT) LF 2.0000 1,400.00 700.000 1,400 043 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.3000 2,951.00 920.000 1,196.00 2,268.000 2,948 (ENHANCED WET NIGHT VISIBILITY) 044 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 400.00 200.000 400.00 200.000 400 (ENHANCED WET NIGHT VISIBILITY) 045 REMOVE PAINTED TRAFFIC STRIPE LF 1.0000 38.00 38.000 38 046 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 1,950.00 0.000 0 047 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.5000 2,600.00 90.000 225 PROGRAM CAS145 PAGE 3 DATE 08/25/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N6304 TIME 12:27 PM ESTIMATE NO. 008 BID OPENING 05/15/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/22/20 R.E. NAME: SIDHU, GAGANDEEP/CE-ESSAYLI, M DATE OF THIS ESTIMATE 08/25/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 048 MODIFYING EXISTING ELECTRICAL SYSTEM LS 260,000.0000 260,000.00 1.000 260,000 PROGRAM CAS145 PAGE 4 DATE 08/25/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N6304 TIME 12:27 PM ESTIMATE NO. 008 BID OPENING 05/15/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/22/20 R.E. NAME: SIDHU, GAGANDEEP/CE-ESSAYLI, M DATE OF THIS ESTIMATE 08/25/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 17,680.00 387,457.40 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 29,641.63 29,641.63 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 47,321.63 417,099.03 049 MOBILIZATION LS 17,000.0000 17,000.00 1.000 17,000 ORIGINAL CONTRACT AMOUNT 415,119.00 TOTAL WORK COMPLETED 47,321.63 434,099.03 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 47,321.63 434,099.03 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 06/25/19 100 01/13/20 12/23/19 07/22/20 96 50 0 0 100% 100% SIDHU, GAGANDEEP/CE-ESSAYLI, M RESIDENT ENGINEER PROGRAM CAS145 DATE 08/25/20