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 06/13/22 EST. NO. 007 TIME 01:59 PM R.E. NAME: NAJM, ELIE/CE-MONAS CHAUDRY 12-0Q4204 --------------------------------------------------------------------------- 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 06/13/22 EST. NO. 007 TIME 01:59 PM R.E. NAME: NAJM, ELIE/CE-MONAS CHAUDRY 12-0Q4204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION NO CERTIFIED PAYROLL -10,000.00 004 MISSING CERT PAYROLL -10,000.00 005 REC'D CERT PAYROLL 20,000.00 006 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 06/13/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0Q4204 TIME 01:59 PM ESTIMATE NO. 007 BID OPENING 05/29/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/31/22 R.E. NAME: NAJM, ELIE/CE-MONAS CHAUDRY DATE OF THIS ESTIMATE 06/13/22 LOCATION FINAL ESTIMATE 12-ORA-90-4.0/4.0 -------------- CROSSTOWN ELECTRICAL & DATA, IN ORANGE COUNTY IN BREA AT BERRY INC. STREET AND JASMINE DRIVE 5454 DIAZ STREET; IRWINDALE CA 91706 FED. AID NO. SNHG-P090(17)E MODIFY SIGNAL, INSTALL LIGHTS, ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,650.0000 1,650.00 1.000 1,650 002 TIME-RELATED OVERHEAD (WDAY) WDAY 600.0000 72,000.00 112.000 67,200 003 CONSTRUCTION AREA SIGNS LS 5,000.0000 5,000.00 1.000 5,000 004 TRAFFIC CONTROL SYSTEM LS 20,000.0000 20,000.00 1.000 20,000 005 PORTABLE RADAR SPEED FEEDBACK SIGN LS 5,000.0000 5,000.00 1.000 5,000 SYSTEMS 006 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 1,500.0000 1,500.00 1.000 1,500 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 5,000.0000 5,000.00 1.000 5,000 008 JOB SITE MANAGEMENT LS 5,025.0000 5,025.00 1.000 5,025 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 695.0000 695.00 1.000 695 010 REMOVE YELLOW PAINTED TRAFFIC STRIPE LF 5.5000 2,750.00 0.000 0 (HAZARDOUS WASTE) 011 TREATED WOOD WASTE LB 2.2000 534.60 243.000 534 012 MAINTAIN EXISTING PLANTED AREAS LS 2,500.0000 2,500.00 1.000 2,500 013 REMOVE PAVEMENT MARKER EA 1.1000 110.00 0.000 0 014 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.8500 462.00 0.000 0 015 REMOVE ROADSIDE SIGN EA 82.5000 412.50 5.000 412 016 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.5000 1,534.50 93.000 1,534 (0.063"-UNFRAMED) 017 ROADSIDE SIGN - ONE POST EA 275.0000 1,100.00 4.000 1,100 018 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6600 1,221.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 019 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.8300 904.70 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 020 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 902.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 021 THERMOPLASTIC CROSSWALK AND PAVEMENT SQFT 4.4000 2,860.00 0.000 0 MARKING (ENHANCED WET NIGHT VISIBILITY) PROGRAM CAS145 PAGE 2 DATE 06/13/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0Q4204 TIME 01:59 PM ESTIMATE NO. 007 BID OPENING 05/29/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/31/22 R.E. NAME: NAJM, ELIE/CE-MONAS CHAUDRY DATE OF THIS ESTIMATE 06/13/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 022 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.5500 1,419.00 0.000 0 023 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.3800 897.00 0.000 0 024 TEMPORARY SIGNAL SYSTEMS LS 40,000.0000 40,000.00 1.000 40,000 025 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 241,505.7000 241,505.70 1.000 241,505 PROGRAM CAS145 PAGE 3 DATE 06/13/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0Q4204 TIME 01:59 PM ESTIMATE NO. 007 BID OPENING 05/29/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/31/22 R.E. NAME: NAJM, ELIE/CE-MONAS CHAUDRY DATE OF THIS ESTIMATE 06/13/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 398,657.30 ADJUSTMENT OF COMPENSATION 0.00 -81,125.68 EXTRA WORK 0.00 3,414.72 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 0.00 320,946.34 026 MOBILIZATION LS 20,000.0000 20,000.00 1.000 20,000 ORIGINAL CONTRACT AMOUNT 434,983.00 TOTAL WORK COMPLETED 0.00 340,946.34 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 0.00 340,946.34 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 07/02/20 120 10/07/21 12/29/20 03/31/22 107 207 0 0 100% 100% NAJM, ELIE/CE-MONAS CHAUDRY RESIDENT ENGINEER