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 05/20/21 EST. NO. 009 TIME 04:19 PM R.E. NAME: VENKATARAMAN, KALYANAKRISHNAN 07-303704 --------------------------------------------------------------------------- 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 0005 27,783.00 E.W. @ F.A.(+) 122020 N 0049.0 0006 2,096.59 020821 N 0064.0 0007 622.95 021021 N 0067.0 0009 7,501.26 022221 N 0072.0 0010 3,374.80 031521 N 0074.0 009 0045 2,115.82 E.W. @ F.A.(+) 110920 N 0057.0 0046 178.84 020821 N 0059.0 0048 2,667.50 020821 N 0063.0 0049 3,502.64 020921 N 0065.0 0050 3,502.64 021021 N 0066.0 0051 2,762.72 021721 N 0069.0 0052 2,399.44 021821 N 0070.0 58,508.20 TOTAL THIS ESTIMATE 775,485.52 TOTAL PREVIOUS ESTIMATE 833,993.72 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 05/20/21 EST. NO. 009 TIME 04:19 PM R.E. NAME: VENKATARAMAN, KALYANAKRISHNAN 07-303704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 05/20/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-303704 TIME 04:19 PM ESTIMATE NO. 009 BID OPENING 11/14/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/21 R.E. NAME: VENKATARAMAN, KALYANAKRISHNAN DATE OF THIS ESTIMATE 05/20/21 LOCATION PROGRESS ESTIMATE 07-LA-101-8.0/27.3 ----------------- OHL USA IN THE CITY AND COUNTY OF LOS 1920 MAIN STREE; ANGELES, FROM PILGRIMAGE IRVINE CA 92614 OVERCROSSING TO VALLEY CIRCLE BOULEVARD OVERCROSSING FED. AID NO. SNHG-Q101(363)E UPGRADE MEDIAN BARRIER ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 7,500.0000 7,500.00 1.000 7,500 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 7,500.0000 7,500.00 -0.158 -1,185.00 0.275 2,062 003 TIME-RELATED OVERHEAD (WDAY) WDAY 4,250.0000 2,337,500.00 20.000 85,000.00 145.000 616,250 004 CONSTRUCTION AREA SIGNS LS 78,000.0000 78,000.00 0.025 1,950.00 0.443 34,554 005 TRAFFIC CONTROL SYSTEM LS 2,900,000.0000 2,900,000.00 0.024 69,600.00 0.275 797,500 006 CHANNELIZER (SURFACE MOUNTED) EA 45.4500 4,181.40 36.000 1,636 007 TEMPORARY RAILING (TYPE K) LF 9.0000 1,593,000.00 5,300.000 47,700.00 61,440.010 552,960 008 TEMPORARY CRASH CUSHION MODULE EA 300.0000 8,400.00 0.000 0 009 ALTERNATIVE TEMPORARY CRASH CUSHION EA 3,000.0000 36,000.00 5.000 15,000 010 JOB SITE MANAGEMENT LS 125,000.0000 125,000.00 0.037 4,625.00 0.275 34,375 011 PREPARE WATER POLLUTION CONTROL PROGRAM LS 7,500.0000 7,500.00 1.000 7,500 012 TEMPORARY CONCRETE WASHOUT LS 110,000.0000 110,000.00 0.037 4,070.00 0.275 30,250 013 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.3600 50,400.00 45,688.000 16,447 STRIPE (HAZARDOUS WASTE) 014 REMOVE YELLOW THERMOPLASTIC PAVEMENT SQFT 2.4900 5,751.90 0.000 0 MARKING (HAZARDOUS WASTE) 015 TREATED WOOD WASTE LB 2.1000 1,176.00 0.000 0 016 ROADWAY EXCAVATION CY 126.4600 1,985,422.00 252.000 31,867.92 1,391.000 175,905 017 LEAN CONCRETE BASE CY 274.0400 1,953,905.20 382.000 104,683.28 1,286.000 352,415 018 HOT MIX ASPHALT (TYPE A) TON 197.3500 2,861,575.00 174.980 34,532.30 558.740 110,267 019 STRUCTURAL CONCRETE, DRAINAGE INLET CY 3,400.0000 727,600.00 0.000 0 (F) 020 DRILL AND BOND DOWEL LF 60.0000 9,000.00 0.000 0 (CHEMICAL ADHESIVE)(LF) 021 BAR REINFORCING STEEL (BRIDGE) LB 20.0000 6,000.00 0.000 0 (F) 022 BRIDGE REMOVAL (PORTION), LOCATION A LS 12,888.6000 12,888.60 1.000 12,888 PROGRAM CAS145 PAGE 2 DATE 05/20/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-303704 TIME 04:19 PM ESTIMATE NO. 009 BID OPENING 11/14/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/21 R.E. NAME: VENKATARAMAN, KALYANAKRISHNAN DATE OF THIS ESTIMATE 05/20/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 BRIDGE REMOVAL (PORTION), LOCATION B LS 15,130.0900 15,130.09 1.000 15,130 024 BRIDGE REMOVAL (PORTION), LOCATION C LS 11,705.5900 11,705.59 1.000 11,705 025 BRIDGE REMOVAL (PORTION), LOCATION D LS 7,156.9100 7,156.91 0.000 0 026 BRIDGE REMOVAL (PORTION), LOCATION E LS 7,156.9100 7,156.91 0.000 0 027 BRIDGE REMOVAL (PORTION), LOCATION F LS 26,897.9400 26,897.94 0.000 0 028 BRIDGE REMOVAL (PORTION), LOCATION G LS 7,063.3600 7,063.36 0.000 0 029 BRIDGE REMOVAL (PORTION), LOCATION H LS 7,063.3600 7,063.36 0.000 0 030 BRIDGE REMOVAL (PORTION), LOCATION I LS 7,390.8000 7,390.80 0.000 0 031 BRIDGE REMOVAL (PORTION), LOCATION J LS 7,858.5700 7,858.57 0.000 0 032 BRIDGE REMOVAL (PORTION), LOCATION K LS 40,035.6000 40,035.60 0.000 0 033 BRIDGE REMOVAL (PORTION), LOCATION L LS 10,771.6300 10,771.63 0.000 0 034 BRIDGE REMOVAL (PORTION), LOCATION M LS 15,877.2600 15,877.26 0.000 0 035 BRIDGE REMOVAL (PORTION), LOCATION N LS 7,905.3500 7,905.35 0.000 0 036 BRIDGE REMOVAL (PORTION), LOCATION O LS 7,063.3600 7,063.36 0.000 0 037 BRIDGE REMOVAL (PORTION), LOCATION P LS 10,057.1000 10,057.10 0.000 0 038 BRIDGE REMOVAL (PORTION), LOCATION Q LS 8,045.6800 8,045.68 0.000 0 039 BRIDGE REMOVAL (PORTION), LOCATION R LS 6,221.3700 6,221.37 0.000 0 040 BRIDGE REMOVAL (PORTION), LOCATION S LS 5,379.3800 5,379.38 0.000 0 041 BRIDGE REMOVAL (PORTION), LOCATION T LS 5,706.8200 5,706.82 0.000 0 042 BRIDGE REMOVAL (PORTION), LOCATION U LS 5,472.9300 5,472.93 0.000 0 043 15" SLOTTED CORRUGATED STEEL PIPE LF 225.0000 76,500.00 0.000 0 (.079" THICK) 044 ABANDON PIPELINE (LF) LF 50.0000 232,000.00 0.000 0 045 REMOVE PIPE (LF) LF 95.0000 20,900.00 0.000 0 046 REMOVE INLET EA 1,600.0000 72,000.00 0.000 0 047 MODIFY INLET EA 2,500.0000 40,000.00 0.000 0 048 CAP INLET EA 1,900.0000 7,600.00 0.000 0 049 MISCELLANEOUS IRON AND STEEL LB 3.0000 300,246.00 0.000 0 (F) PROGRAM CAS145 PAGE 3 DATE 05/20/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-303704 TIME 04:19 PM ESTIMATE NO. 009 BID OPENING 11/14/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/21 R.E. NAME: VENKATARAMAN, KALYANAKRISHNAN DATE OF THIS ESTIMATE 05/20/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 REMOVE PAVEMENT MARKER EA 0.5000 47,850.00 4,668.000 2,334 051 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.5000 83,000.00 4,668.000 11,670 052 REMOVE SIGN FROM SIGN FRAME EA 480.8000 5,769.60 3.000 1,442 053 FURNISH FORMED PANEL SIGN (OVERHEAD) SQFT 18.9700 43,820.70 495.000 9,390 FOR RETROREFLECTIVE SHEETING (TYPE XI) 054 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 4.2200 9,748.20 495.000 2,088 055 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 5.9400 13,721.40 495.000 2,940 056 CONCRETE BARRIER (TYPE 60MD) LF 124.6500 32,409.00 252.000 31,411 057 CONCRETE BARRIER (TYPE 60MG) LF 128.1500 5,126,000.00 1,095.000 140,324.25 3,068.000 393,164 058 CONCRETE BARRIER (TYPE 60MGC) LF 124.2000 4,024,080.00 589.000 73,153.80 9,130.000 1,133,946 059 CONCRETE BARRIER (TYPE 60MG MODIFIED) LF 237.2800 289,956.16 22.200 5,267.62 96.300 22,850 060 CONCRETE BARRIER (TYPE 60MGF MODIFIED) LF 237.2800 161,350.40 27.600 6,548.93 41.400 9,823 061 CONCRETE BARRIER (TYPE 60MGCF MODIFIED) LF 237.2800 137,622.40 166.000 39,388 062 CONCRETE BARRIER (TYPE 60MGW) LF 124.6500 785,295.00 0.000 0 063 CONCRETE BARRIER (TYPE 60MGW MODIFIED) LF 124.6500 478,656.00 0.000 0 064 CONCRETE BARRIER (TYPE 60MGA MODIFIED) LF 237.2800 852,547.04 63.000 14,948.64 365.400 86,702 065 CONCRETE BARRIER (TYPE 60MGC MODIFIED) LF 237.2800 47,930.56 31.600 7,498.05 71.100 16,870 066 CONCRETE BARRIER TRANSITION LF 176.4600 128,286.42 65.000 11,469.90 277.000 48,879 (F) 067 REMOVE DOUBLE METAL BEAM BARRIER LF 38.5000 13,860.00 0.000 0 068 REMOVE CONCRETE BARRIER LF 24.9000 2,104,050.00 3,391.000 84,435.90 21,862.000 544,363 069 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6600 273,240.00 0.000 0 070 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.9100 48,412.00 0.000 0 071 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.3300 9,240.00 0.000 0 (BROKEN 12-3) 072 THERMOPLASTIC PAVEMENT MARKING SQFT 3.4100 27,859.70 0.000 0 073 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.2600 202,800.00 0.000 0 (BROKEN 36-12) 074 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.2600 1,136.20 0.000 0 (BROKEN 17-7) 075 PAINT TRAFFIC STRIPE (2-COAT) LF 0.2000 133,400.00 206,382.000 41,276 076 REMOVE PAINTED TRAFFIC STRIPE LF 0.2300 68,310.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 05/20/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-303704 TIME 04:19 PM ESTIMATE NO. 009 BID OPENING 11/14/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/21 R.E. NAME: VENKATARAMAN, KALYANAKRISHNAN DATE OF THIS ESTIMATE 05/20/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.2300 80,270.00 41,657.000 9,581 078 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.1000 12,327.00 0.000 0 079 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 40,000.0000 40,000.00 0.040 1,600.00 0.135 5,400 SYSTEM ELEMENTS DURING CONSTRUCTION 080 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 081 BRIDGE REMOVAL(PORTION),LOCATION V LS 7,998.9000 7,998.90 0.000 0 082 BRIDGE REMOVAL(PORTION),LOCATION W LS 8,139.2400 8,139.24 0.000 0 083 BRIDGE REMOVAL(PORTION),LOCATION X LS 8,653.7900 8,653.79 0.000 0 084 BRIDGE REMOVAL(PORTION),LOCATION Y LS 6,174.5900 6,174.59 0.000 0 085 BRIDGE REMOVAL(PORTION),LOCATION Z LS 6,595.5900 6,595.59 0.000 0 086 BRIDGE REMOVAL(PORTION),LOCATION AA LS 9,402.2200 9,402.22 0.000 0 087 BRIDGE REMOVAL(PORTION),LOCATION BB LS 12,021.7500 12,021.75 0.000 0 088 BRIDGE REMOVAL(PORTION),LOCATION CC LS 6,455.2600 6,455.26 0.000 0 089 BRIDGE REMOVAL(PORTION),LOCATION DD LS 5,706.8200 5,706.82 0.000 0 090 CONCRETE BARRIER (TYPE 60M MODIFIED) LF 252.6500 23,496.45 0.000 0 091 CONCRETE BARRIER (TYPE 60MA MODIFIED) LF 252.6500 125,819.70 0.000 0 092 CONCRETE BARRIER (TYPE 60MC MODIFIED) LF 252.6500 36,886.90 0.000 0 093 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 094 CONTRAST STRIPE PAINT (2-COAT) LF 0.0800 62,400.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 05/20/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-303704 TIME 04:19 PM ESTIMATE NO. 009 BID OPENING 11/14/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/21 R.E. NAME: VENKATARAMAN, KALYANAKRISHNAN DATE OF THIS ESTIMATE 05/20/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 728,090.59 5,207,871.52 ADJUSTMENT OF COMPENSATION 0.00 499,114.00 EXTRA WORK 58,508.20 334,879.72 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 786,598.79 6,041,865.24 095 MOBILIZATION LS 3,100,000.0000 3,100,000.00 0.750 2,325,000 ORIGINAL CONTRACT AMOUNT 34,500,205.10 TOTAL WORK COMPLETED 786,598.79 8,366,865.24 MATERIALS ON HAND ON SITE 33,061.00 DEDUCTIONS 0.00 0.00 TOTAL 786,598.79 8,399,926.24 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 01/22/20 550 09/08/20 03/17/20 01/02/23 144 154 11 0 25% 26% PROGRESS IS SATISFACTORY VENKATARAMAN, KALYANAKRISHNAN RESIDENT ENGINEER PROGRAM CAS145 DATE 05/20/21