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 05/24/22 EST. NO. 003 TIME 01:27 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 --------------------------------------------------------------------------- 001 0027 6,606.34 E.W. @ F.A.(+) 013122 N 867665 0029 8,851.31 020222 N 871503 0031 742.39 042822 N 872169 0033 2,237.17 030122 N 874468 0037 2,848.66 022322 N 874503 21,285.87 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 21,285.87 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 05/24/22 EST. NO. 003 TIME 01:27 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 05/24/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0Q6404 TIME 01:27 PM ESTIMATE NO. 003 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 05/20/22 R.E. NAME: SIDHU, GAGANDEEP/CE-ESSAYLI, M DATE OF THIS ESTIMATE 05/24/22 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 1,200 002 TIME-RELATED OVERHEAD (WDAY) WDAY 100.0000 9,000.00 5.000 500.00 75.000 7,500 003 CONSTRUCTION AREA SIGNS LS 8,000.0000 8,000.00 1.000 8,000 004 TRAFFIC CONTROL SYSTEM LS 8,000.0000 8,000.00 0.100 800.00 0.850 6,800 005 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 1,200.0000 1,200.00 1.000 1,200 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 10,000.0000 10,000.00 1.000 10,000 007 JOB SITE MANAGEMENT LS 3,500.0000 3,500.00 0.100 350.00 0.900 3,150 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,700.0000 1,700.00 1.000 1,700 009 TEMPORARY DRAINAGE INLET PROTECTION EA 275.0000 1,100.00 2.000 550 010 TREATED WOOD WASTE LB 6.6000 1,650.00 250.000 1,650 011 REMOVE CONCRETE (CY) CY 200.0000 15,000.00 40.000 8,000.00 75.000 15,000 012 CLEARING AND GRUBBING (LS) LS 7,000.0000 7,000.00 0.500 3,500.00 1.000 7,000 013 ROADWAY EXCAVATION CY 200.0000 4,000.00 10.000 2,000.00 20.000 4,000 014 HOT MIX ASPHALT (TYPE A) TON 440.0000 4,400.00 5.000 2,200.00 5.000 2,200 015 REMOVE ASPHALT CONCRETE PAVEMENT (CY) CY 200.0000 2,000.00 10.000 2,000 016 STRUCTURAL CONCRETE, DRAINAGE INLET CY 3,900.0000 7,800.00 2.000 7,800.00 2.000 7,800 (F) 017 12" REINFORCED CONCRETE PIPE LF 450.0000 18,900.00 42.000 18,900.00 42.000 18,900 018 REMOVE CULVERT (LF) LF 200.0000 7,400.00 37.000 7,400.00 37.000 7,400 019 REMOVE DRAINAGE JUNCTION STRUCTURE EA 3,900.0000 3,900.00 1.000 3,900.00 1.000 3,900 020 ADJUST FRAME AND COVER TO GRADE EA 1,650.0000 3,300.00 2.000 3,300.00 2.000 3,300 021 DETECTABLE WARNING SURFACE SQFT 30.0000 3,600.00 120.000 3,600.00 120.000 3,600 022 MINOR CONCRETE (MISCELLANEOUS CY 650.0000 50,050.00 77.000 50,050.00 77.000 50,050 CONSTRUCTION) PROGRAM CAS145 PAGE 2 DATE 05/24/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0Q6404 TIME 01:27 PM ESTIMATE NO. 003 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 05/20/22 R.E. NAME: SIDHU, GAGANDEEP/CE-ESSAYLI, M DATE OF THIS ESTIMATE 05/24/22 ------------------------------------------------------------------------------------------------------------------------------------ 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 4.000 2,480.00 8.000 4,960 024 MANHOLE FRAME AND COVER EA 2,600.0000 5,200.00 2.000 5,200.00 2.000 5,200 025 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 35,000 041 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 400,000.0000 400,000.00 0.900 360,000 PROGRAM CAS145 PAGE 3 DATE 05/24/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0Q6404 TIME 01:27 PM ESTIMATE NO. 003 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 05/20/22 R.E. NAME: SIDHU, GAGANDEEP/CE-ESSAYLI, M DATE OF THIS ESTIMATE 05/24/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 119,980.00 572,060.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 21,285.87 21,285.87 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 141,265.87 593,345.87 042 MOBILIZATION LS 15,000.0000 15,000.00 1.000 15,000 ORIGINAL CONTRACT AMOUNT 664,988.00 TOTAL WORK COMPLETED 141,265.87 608,345.87 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 141,265.87 608,345.87 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 06/15/22 68 89 0 0 89% 76% PROGRESS IS SATISFACTORY SIDHU, GAGANDEEP/CE-ESSAYLI, M RESIDENT ENGINEER