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 06/18/24 EST. NO. 004 TIME 11:08 AM R.E. NAME: VAZQUEZ,LUIS/CE-KARAM,IMAD 12-0U1704 --------------------------------------------------------------------------- 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 06/18/24 EST. NO. 004 TIME 11:08 AM R.E. NAME: VAZQUEZ,LUIS/CE-KARAM,IMAD 12-0U1704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/18/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0U1704 TIME 11:08 AM ESTIMATE NO. 004 BID OPENING 12/05/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/24 R.E. NAME: VAZQUEZ,LUIS/CE-KARAM,IMAD DATE OF THIS ESTIMATE 06/18/24 LOCATION PROGRESS ESTIMATE 12-ORA-133-9.8/12.6 ----------------- 12-ORA-261-0.0/3.5 CALMEX ENGINEERING INC. ORANGE COUNTY IN IRVINE ON ROUTE 133 FROM 2750 S. LILAC AVE TECHNOLOGY DRIVE UNDERCROSSING TO PORTOLA BLOOMINGTON CA 92316 PARKWAY UNDERCROSSING AND ON ROUTE 261 FROM WALNUT AVENUE OVERCROSSING TO 0.6 FED. AID NO. N O N E COLD PLANE, OVERLAY, AND REFRESH PAVEMENT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,240.0000 1,240.00 1.000 1,240 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,500.0000 105,000.00 22.000 33,000.00 46.000 69,000 003 CONSTRUCTION AREA SIGNS LS 46,000.0000 46,000.00 0.800 36,800 004 TRAFFIC CONTROL SYSTEM LS 273,000.0000 273,000.00 0.150 40,950.00 0.950 259,350 005 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 0.3100 1,810.40 2,326.000 721 006 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.0700 11,130.00 257,779.000 18,044 007 PORTABLE RADAR SPEED FEEDBACK SIGN EA 110.0000 17,600.00 44.000 4,840.00 108.000 11,880 SYSTEM DAY 008 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 11,500.0000 11,500.00 0.800 9,200.00 0.800 9,200 009 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 4,100.0000 28,700.00 1.000 4,100.00 4.000 16,400 010 JOB SITE MANAGEMENT LS 31,000.0000 31,000.00 0.100 3,100.00 0.900 27,900 011 WATER POLLUTION CONTROL PROGRAM LS 22,500.0000 22,500.00 0.100 2,250.00 0.900 20,250 012 SHOULDER BACKING TON 63.0000 177,660.00 1,049.440 66,114 013 HOT MIX ASPHALT (TYPE A) TON 215.0000 167,700.00 426.200 91,633.00 816.200 175,483 014 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 151.0000 2,657,600.00 14,441.270 2,180,631 015 TACK COAT TON 880.0000 51,920.00 1.740 1,531.20 71.600 63,008 016 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 5.6000 309,120.00 1,793.000 10,040.80 46,026.000 257,745 017 GRIND EXISTING CONCRETE PAVEMENT SQYD 80.0000 18,400.00 261.000 20,880.00 361.000 28,880 018 ADJUST PULLBOX TO GRADE EA 1,200.0000 9,600.00 2.000 2,400.00 10.000 12,000 019 REMOVE PAVEMENT MARKER EA 1.0000 2,730.00 7,300.000 7,300 020 REMOVE DELINEATOR EA 46.0000 2,760.00 60.000 2,760 021 DELINEATOR (CLASS 1) EA 270.0000 16,200.00 0.000 0 022 GUARD RAILING DELINEATOR EA 23.0000 19,550.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 06/18/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0U1704 TIME 11:08 AM ESTIMATE NO. 004 BID OPENING 12/05/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/24 R.E. NAME: VAZQUEZ,LUIS/CE-KARAM,IMAD DATE OF THIS ESTIMATE 06/18/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.2000 14,196.00 2,111.000 10,977.20 2,111.000 10,977 024 CONCRETE BARRIER MARKER EA 16.0000 1,120.00 0.000 0 025 REMOVE ROADSIDE SIGN (STRAP AND SADDLE EA 110.0000 330.00 0.000 0 BRACKET METHOD) 026 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 25.0000 3,150.00 0.000 0 (0.063"-UNFRAMED) 027 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 137.0000 411.00 0.000 0 METHOD) 028 INSTALL ROADSIDE SIGN PANEL ON EXISTING EA 220.0000 3,520.00 0.000 0 POST 029 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 5.7000 49,020.00 2,987.000 17,025.90 2,987.000 17,025 WET NIGHT VISIBILITY) 030 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.8200 7,175.00 8,750.000 7,175.00 8,750.000 7,175 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 031 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 90,300.00 83,067.000 83,067.00 83,067.000 83,067 (ENHANCED WET NIGHT VISIBILITY) 032 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.5400 15,353.80 9,970.000 15,353.80 9,970.000 15,353 (ENHANCED WET NIGHT VISIBILITY) 033 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.2600 30,160.00 99,488.000 25,866 034 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.1000 18,060.00 2,292.000 4,813 035 12" RUMBLE STRIP (ASPHALT CONCRETE STA 70.0000 52,500.00 750.000 52,500 PAVEMENT) 036 8" TRAFFIC STRIPE TAPE WITH CONTRAST LF 3.1000 1,302.00 289.000 895.90 289.000 895 (BROKEN 12-3) 037 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 2.6000 3,510.00 184.000 478.40 184.000 478 (WARRANTY) (BROKEN 17-7) 038 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 2.6000 123,760.00 48,972.000 127,327.20 48,972.000 127,327 (WARRANTY) (BROKEN 36-12) 039 INDUCTIVE LOOP DETECTOR (EA) EA 570.0000 67,830.00 1.000 570.00 1.000 570 PROGRAM CAS145 PAGE 3 DATE 06/18/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0U1704 TIME 11:08 AM ESTIMATE NO. 004 BID OPENING 12/05/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/24 R.E. NAME: VAZQUEZ,LUIS/CE-KARAM,IMAD DATE OF THIS ESTIMATE 06/18/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 486,795.40 3,610,759.16 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 486,795.40 3,610,759.16 040 MOBILIZATION LS 205,000.0000 205,000.00 1.000 205,000 ORIGINAL CONTRACT AMOUNT 4,669,418.20 TOTAL WORK COMPLETED 486,795.40 3,815,759.16 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 486,795.40 3,815,759.16 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 02/20/24 70 03/18/24 03/06/24 07/26/24 38 14 0 0 81% 54% PROGRESS IS SATISFACTORY VAZQUEZ,LUIS/CE-KARAM,IMAD RESIDENT ENGINEER