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 10/25/22 EST. NO. 002 TIME 12:40 PM R.E. NAME: JOUBEEN, JAY/CE- JAVAHERNESHAN 12-0S8704 --------------------------------------------------------------------------- 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 0001 8,086.00 A.C. @ U.P.(+) 101722 N 1 0 8,086.00 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 8,086.00 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 10/25/22 EST. NO. 002 TIME 12:40 PM R.E. NAME: JOUBEEN, JAY/CE- JAVAHERNESHAN 12-0S8704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/25/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0S8704 TIME 12:40 PM ESTIMATE NO. 002 BID OPENING 03/24/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/22 R.E. NAME: JOUBEEN, JAY/CE- JAVAHERNESHAN DATE OF THIS ESTIMATE 10/25/22 LOCATION PROGRESS ESTIMATE 12-ORA-55-0.2/T2.4 ----------------- CALMEX ENGINEERING, INC. IN ORANGE COUNTY, IN NEWPOT BEACH 2764 S. VISTA AVE.; AND COSTA MESA FROM JUNCTION ROUTE BLOOMINGTON CA 92316 1 TO 0.4 MILES NORTH OF 19TH STREET FED. AID NO. N O N E COLD PLANE AC PVMT & PLACE RHMA ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 TIME-RELATED OVERHEAD (WDAY) WDAY 840.0000 50,400.00 15.000 12,600.00 24.000 20,160 002 CONSTRUCTION AREA SIGNS LS 20,000.0000 20,000.00 0.350 7,000.00 0.850 17,000 003 TRAFFIC CONTROL SYSTEM LS 229,000.0000 229,000.00 0.420 96,180.00 0.750 171,750 004 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 0.5000 6,900.00 5,173.000 2,586.50 6,464.000 3,232 005 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.0500 3,525.00 42,706.000 2,135.30 70,500.000 3,525 006 PORTABLE RADAR SPEED FEEDBACK SIGN EA 68.0000 8,160.00 66.000 4,488.00 90.000 6,120 SYSTEM DAY 007 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 4,300.0000 4,300.00 1.000 4,300 008 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 3,400.0000 51,000.00 15.000 51,000 009 JOB SITE MANAGEMENT LS 40,000.0000 40,000.00 0.420 16,800.00 0.750 30,000 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,600.0000 1,600.00 0.750 1,200 011 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 127.0000 1,473,200.00 2,620.850 332,847.95 11,064.280 1,405,163 012 TACK COAT TON 800.0000 22,400.00 22.300 17,840.00 50.300 40,240 013 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.1500 245,100.00 32,760.000 70,434.00 117,617.800 252,878 014 DETECTABLE WARNING SURFACE SQFT 97.0000 2,910.00 36.000 3,492 015 MINOR CONCRETE (CURB, SIDEWALK AND CY 1,800.0000 34,200.00 20.000 36,000 CURB RAMP) 016 REMOVE CONCRETE CY 380.0000 7,220.00 19.000 7,220 (CURB, SIDEWALK AND CURB RAMP) 017 PRE/POST CONSTRUCTION SURVEYS EA 2,700.0000 5,400.00 2.000 5,400.00 2.000 5,400 018 PREPARE AND PAINT CONCRETE SQFT 10.0000 560.00 0.000 0 019 GUARD RAILING DELINEATOR EA 39.0000 2,418.00 31.000 1,209.00 31.000 1,209 020 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.6000 6,396.00 0.000 0 021 REMOVE ROADSIDE SIGN PANEL EA 56.0000 1,120.00 0.000 0 022 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 19.0000 1,805.00 0.000 0 (0.063"-UNFRAMED) PROGRAM CAS145 PAGE 2 DATE 10/25/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0S8704 TIME 12:40 PM ESTIMATE NO. 002 BID OPENING 03/24/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/22 R.E. NAME: JOUBEEN, JAY/CE- JAVAHERNESHAN DATE OF THIS ESTIMATE 10/25/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 27.0000 2,970.00 0.000 0 (0.080"-FRAMED) 024 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 200.0000 800.00 0.000 0 METHOD) 025 INSTALL SIGN (MAST-ARM HANGER METHOD) EA 2,100.0000 2,100.00 0.000 0 026 INSTALL ROADSIDE SIGN PANEL ON EA 160.0000 2,400.00 0.000 0 EXISTING POST 027 THERMOPLASTIC PAVEMENT MARKING SQFT 3.8000 52,440.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 028 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 630.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) 029 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5600 22,456.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 030 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5600 117.60 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 031 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.8700 16,704.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 032 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.2000 9,576.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 033 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 1,480.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 034 12" THERMOPLASTIC TRAFFIC STRIPE LF 2.8000 2,660.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 035 INDUCTIVE LOOP DETECTOR (EA) EA 360.0000 50,400.00 105.000 37,800.00 105.000 37,800 PROGRAM CAS145 PAGE 3 DATE 10/25/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0S8704 TIME 12:40 PM ESTIMATE NO. 002 BID OPENING 03/24/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/22 R.E. NAME: JOUBEEN, JAY/CE- JAVAHERNESHAN DATE OF THIS ESTIMATE 10/25/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 607,320.75 2,097,689.83 ADJUSTMENT OF COMPENSATION 8,086.00 8,086.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 615,406.75 2,105,775.83 036 MOBILIZATION LS 106,000.0000 106,000.00 1.000 106,000 ORIGINAL CONTRACT AMOUNT 2,488,347.60 TOTAL WORK COMPLETED 615,406.75 2,211,775.83 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 615,406.75 2,211,775.83 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 05/09/22 60 09/06/22 05/24/22 12/14/22 20 8 0 0 88% 33% PROGRESS IS SATISFACTORY JOUBEEN, JAY/CE- JAVAHERNESHAN RESIDENT ENGINEER