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 12/23/21 EST. NO. 001 TIME 01:56 PM R.E. NAME: SIDHU, GAGANDEEP/CE-ESSAYLI, M 12-0Q6404 --------------------------------------------------------------------------- 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 12/23/21 EST. NO. 001 TIME 01:56 PM R.E. NAME: SIDHU, GAGANDEEP/CE-ESSAYLI, M 12-0Q6404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 12/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0Q6404 TIME 01:56 PM ESTIMATE NO. 001 BID OPENING 02/23/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/21 R.E. NAME: SIDHU, GAGANDEEP/CE-ESSAYLI, M DATE OF THIS ESTIMATE 12/23/21 LOCATION PROGRESS ESTIMATE 12-ORA-39-9.7/9.7 ----------------- CALPROMAX ENGINEERING INC. IN ORANGE COUNTY IN STANTON AT 650 N.ROSE DR.#186; CHAPMAN AVE PLACENTIA CA 92870 FED. AID NO. SNHG-P039(40)E MODIFY SIGNAL, ADD SAFETY LIGHTING, ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,200.0000 1,200.00 1.000 1,200.00 1.000 1,200 002 TIME-RELATED OVERHEAD (WDAY) WDAY 100.0000 9,000.00 0.000 0 003 CONSTRUCTION AREA SIGNS LS 8,000.0000 8,000.00 1.000 8,000.00 1.000 8,000 004 TRAFFIC CONTROL SYSTEM LS 8,000.0000 8,000.00 0.250 2,000.00 0.250 2,000 005 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 1,200.0000 1,200.00 0.000 0 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 10,000.0000 10,000.00 0.000 0 007 JOB SITE MANAGEMENT LS 3,500.0000 3,500.00 0.000 0 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,700.0000 1,700.00 1.000 1,700.00 1.000 1,700 009 TEMPORARY DRAINAGE INLET PROTECTION EA 275.0000 1,100.00 0.000 0 010 TREATED WOOD WASTE LB 6.6000 1,650.00 0.000 0 011 REMOVE CONCRETE (CY) CY 200.0000 15,000.00 0.000 0 012 CLEARING AND GRUBBING (LS) LS 7,000.0000 7,000.00 0.000 0 013 ROADWAY EXCAVATION CY 200.0000 4,000.00 0.000 0 014 HOT MIX ASPHALT (TYPE A) TON 440.0000 4,400.00 0.000 0 015 REMOVE ASPHALT CONCRETE PAVEMENT (CY) CY 200.0000 2,000.00 0.000 0 016 STRUCTURAL CONCRETE, DRAINAGE INLET CY 3,900.0000 7,800.00 0.000 0 (F) 017 12" REINFORCED CONCRETE PIPE LF 450.0000 18,900.00 0.000 0 018 REMOVE CULVERT (LF) LF 200.0000 7,400.00 0.000 0 019 REMOVE DRAINAGE JUNCTION STRUCTURE EA 3,900.0000 3,900.00 0.000 0 020 ADJUST FRAME AND COVER TO GRADE EA 1,650.0000 3,300.00 0.000 0 021 DETECTABLE WARNING SURFACE SQFT 30.0000 3,600.00 0.000 0 022 MINOR CONCRETE (MISCELLANEOUS CY 650.0000 50,050.00 0.000 0 CONSTRUCTION) PROGRAM CAS145 PAGE 2 DATE 12/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0Q6404 TIME 01:56 PM ESTIMATE NO. 001 BID OPENING 02/23/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/21 R.E. NAME: SIDHU, GAGANDEEP/CE-ESSAYLI, M DATE OF THIS ESTIMATE 12/23/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PRE/POST CONSTRUCTION SURVEYS EA 620.0000 4,960.00 0.000 0 024 MANHOLE FRAME AND COVER EA 2,600.0000 5,200.00 0.000 0 025 REMOVE PAVEMENT MARKER EA 1.3000 299.00 0.000 0 026 PAVEMENT MARKER (RETROREFLECTIVE) EA 6.5000 1,495.00 0.000 0 027 REMOVE ROADSIDE SIGN EA 220.0000 440.00 0.000 0 028 REMOVE ROADSIDE SIGN PANEL EA 220.0000 220.00 0.000 0 029 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 1,290.00 0.000 0 (0.063"-UNFRAMED) 030 ROADSIDE SIGN - ONE POST EA 350.0000 700.00 0.000 0 031 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 300.0000 1,200.00 0.000 0 METHOD) 032 INSTALL ROADSIDE SIGN PANEL ON EA 250.0000 250.00 0.000 0 EXISTING POST 033 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6500 162.50 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) 034 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6500 1,969.50 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 035 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.3000 1,521.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 036 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.3000 1,820.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 037 THERMOPLASTIC CROSSWALK AND PAVEMENT SQFT 3.2500 13,000.00 0.000 0 MARKING (ENHANCED WET NIGHT VISIBILITY) 038 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.3000 4,823.00 0.000 0 039 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.6000 2,938.00 0.000 0 040 TEMPORARY SIGNAL SYSTEMS LS 35,000.0000 35,000.00 1.000 35,000.00 1.000 35,000 041 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 400,000.0000 400,000.00 0.200 80,000.00 0.200 80,000 PROGRAM CAS145 PAGE 3 DATE 12/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0Q6404 TIME 01:56 PM ESTIMATE NO. 001 BID OPENING 02/23/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/21 R.E. NAME: SIDHU, GAGANDEEP/CE-ESSAYLI, M DATE OF THIS ESTIMATE 12/23/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 127,900.00 127,900.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 127,900.00 127,900.00 042 MOBILIZATION LS 15,000.0000 15,000.00 0.950 14,250.00 0.950 14,250 ORIGINAL CONTRACT AMOUNT 664,988.00 TOTAL WORK COMPLETED 142,150.00 142,150.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 142,150.00 142,150.00 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 04/01/21 90 10/05/21 09/28/21 03/24/22 23 32 0 0 21% 26% PROGRESS IS SATISFACTORY SIDHU, GAGANDEEP/CE-ESSAYLI, M RESIDENT ENGINEER PROGRAM CAS145 DATE 12/23/21