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 11/20/20 EST. NO. 003 TIME 02:47 PM R.E. NAME: AL-KHATEEB, TAGHREED 08-0K1234 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 004 0001 2,700.00 E.W. @ F.A.(+) 110520 N 110520 005 0002 171,222.51 A.C. @ U.P.(+) 103020 N 2 0 173,922.51 TOTAL THIS ESTIMATE 161,768.38 TOTAL PREVIOUS ESTIMATE 335,690.89 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 11/20/20 EST. NO. 003 TIME 02:47 PM R.E. NAME: AL-KHATEEB, TAGHREED 08-0K1234 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 11/20/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0K1234 TIME 02:47 PM ESTIMATE NO. 003 BID OPENING 05/19/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/20 R.E. NAME: AL-KHATEEB, TAGHREED DATE OF THIS ESTIMATE 11/20/20 LOCATION PROGRESS ESTIMATE 08-SBD-15-64.6/75.3 ----------------- SULLY-MILLER CONTRACTING FROM 1.2 MI. S/O SIDEWINDER ROAD OC COMPANY TO MOJAVE RIVER BRIDGE 135 S. STATE COLLEGE BLVD.; BREA CA 92821 FED. AID NO. N O N E REHABILITATE EXISTING MAINLINE AND ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 900.0000 900.00 1.000 900 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,000.0000 200,000.00 8.000 8,000.00 47.000 47,000 003 DEVELOP WATER SUPPLY LS 50,000.0000 50,000.00 0.040 2,000.00 0.316 15,800 004 CONSTRUCTION AREA SIGNS LS 79,000.0000 79,000.00 0.900 71,100 005 TRAFFIC CONTROL SYSTEM LS 452,338.1000 452,338.10 0.040 18,093.52 0.235 106,299 006 TYPE II BARRICADE EA 55.0000 2,420.00 0.000 0 007 TEMPORARY TRAFFIC STRIPE (PAINT) LF 2.0000 1,400.00 0.000 0 008 CHANNELIZER (SURFACE MOUNTED) EA 55.0000 23,650.00 0.000 0 009 PORTABLE RADAR SPEED FEEDBACK SIGN LS 12,000.0000 12,000.00 0.040 480.00 0.306 3,672 SYSTEMS 010 TEMPORARY PAVEMENT MARKER EA 5.0000 160.00 0.000 0 011 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 20,000.0000 20,000.00 0.000 0 012 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 45,000.0000 45,000.00 0.040 1,800.00 0.306 13,770 013 TEMPORARY RAILING (TYPE K) LF 39.7500 24,645.00 0.000 0 014 TEMPORARY CRASH CUSHION MODULE EA 225.0000 3,150.00 0.000 0 015 JOB SITE MANAGEMENT LS 16,000.0000 16,000.00 0.040 640.00 0.235 3,760 016 PREPARE STORM WATER POLLUTION PREVENTION LS 16,500.0000 16,500.00 0.500 8,250 PLAN 017 TEMPORARY SOIL BINDER SQYD 1.4500 7,250.00 0.000 0 018 TEMPORARY COVER SQYD 3.0000 15,000.00 0.000 0 019 TEMPORARY CONSTRUCTION ENTRANCE EA 3,000.0000 15,000.00 0.000 0 020 STREET SWEEPING LS 16,000.0000 16,000.00 0.000 0 021 TEMPORARY CONCRETE WASHOUT LS 7,500.0000 7,500.00 0.000 0 022 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 3.0000 2,100.00 0.000 0 STRIPE (HAZARDOUS WASTE) PROGRAM CAS145 PAGE 2 DATE 11/20/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0K1234 TIME 02:47 PM ESTIMATE NO. 003 BID OPENING 05/19/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/20 R.E. NAME: AL-KHATEEB, TAGHREED DATE OF THIS ESTIMATE 11/20/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TREATED WOOD WASTE LB 0.2000 8,580.00 0.000 0 024 REMOVE CONCRETE (MISCELLANEOUS) (CY) CY 342.0000 1,710.00 0.000 0 025 CLEARING AND GRUBBING (LS) LS 11,000.0000 11,000.00 0.400 4,400.00 1.000 11,000 026 DUST PALLIATIVE LS 5,000.0000 5,000.00 0.000 0 027 ROADWAY EXCAVATION CY 40.0000 107,600.00 0.000 0 028 SHOULDER BACKING TON 21.0000 216,300.00 0.000 0 029 ROCK BLANKET SQFT 15.0000 72,000.00 0.000 0 030 GRAVEL MULCH SQFT 7.0000 9,590.00 0.000 0 031 HYDROSEED SQFT 0.0800 102,400.00 0.000 0 032 CLASS 2 AGGREGATE SUBBASE CY 56.1700 51,676.40 0.000 0 033 REPLACE ASPHALT CONCRETE SURFACING CY 300.0000 279,000.00 972.832 291,849 034 PRIME COAT TON 800.0000 96,000.00 0.000 0 035 HOT MIX ASPHALT (TYPE A) TON 128.0000 116,480.00 0.000 0 036 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 79.0000 7,631,400.00 16,779.220 1,325,558.38 59,296.050 4,684,387 037 DATA CORE LS 15,000.0000 15,000.00 0.000 0 038 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 4.0000 2,880.00 0.000 0 039 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 4.0000 6,280.00 0.000 0 040 TACK COAT TON 800.0000 11,200.00 25.800 20,640.00 112.400 89,920 041 REMOVE ASPHALT CONCRETE PAVEMENT (CY) CY 388.0000 11,640.00 0.000 0 042 REMOVE ASPHALT CONCRETE DIKE LF 2.5000 5,625.00 0.000 0 043 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.2000 1,639,000.00 134,717.850 296,379.27 464,883.850 1,022,744 044 JOINTED PLAIN CONCRETE PAVEMENT CY 320.0000 457,600.00 0.000 0 045 ISOLATION JOINT SEAL (SILICONE) LF 22.0000 15,180.00 0.000 0 046 SAND BACKFILL CY 100.0000 100.00 0.000 0 047 DETECTABLE WARNING SURFACE SQFT 68.0000 27,880.00 0.000 0 048 MINOR CONCRETE (MISCELLANEOUS CY 590.0000 13,570.00 0.000 0 CONSTRUCTION) 049 RAPID STRENGTH CONCRETE (SIDEWALK CY 780.0000 132,600.00 0.000 0 AND CURB RAMP, CURB & GUTTER, RETAINING CURB, RAISED ISLAND) PROGRAM CAS145 PAGE 3 DATE 11/20/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0K1234 TIME 02:47 PM ESTIMATE NO. 003 BID OPENING 05/19/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/20 R.E. NAME: AL-KHATEEB, TAGHREED DATE OF THIS ESTIMATE 11/20/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 REMOVE CONCRETE CY 400.0000 72,000.00 0.000 0 (CURB, GUTTER, AND SIDEWALK) (CY) 051 PRE/POST CONSTRUCTION SURVEYS EA 1,000.0000 22,000.00 11.000 11,000.00 11.000 11,000 052 REMOVE FENCE LF 5.0000 48,500.00 10,130.000 50,650 053 DESERT TORTOISE FENCE LF 12.0000 116,400.00 10,130.000 121,560 054 REMOVE PAVEMENT MARKER EA 1.0000 48.00 0.000 0 055 GUARD RAILING DELINEATOR EA 26.0000 2,470.00 0.000 0 056 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 1,170.00 0.000 0 057 PAVEMENT MARKER EA 5.0000 45,900.00 0.000 0 (RETROREFLECTIVE-RECESSED) 058 REMOVE ROADSIDE SIGN (WOOD POST) EA 65.0000 715.00 0.000 0 059 RESET OBJECT MARKER EA 85.0000 680.00 0.000 0 060 RESET ROADSIDE SIGN (ONE POST) EA 270.0000 6,750.00 0.000 0 061 RESET ROADSIDE SIGN (TWO POST) EA 690.0000 1,380.00 0.000 0 062 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 7.0000 770.00 0.000 0 (0.063"-UNFRAMED) 063 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 1,500.00 0.000 0 (0.080"-FRAMED) 064 ROADSIDE SIGN - ONE POST EA 370.0000 3,330.00 0.000 0 065 ROADSIDE SIGN - TWO POST EA 715.0000 2,860.00 0.000 0 066 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 26.5000 135,150.00 0.000 0 067 MIDWEST GUARDRAIL SYSTEM LF 47.0000 5,170.00 0.000 0 (9' STEEL POST) 068 VEGETATION CONTROL (MINOR CONCRETE) SQYD 75.0000 267,750.00 0.000 0 069 TRANSITION RAILING (TYPE WB-31) EA 4,300.0000 47,300.00 0.000 0 070 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,200.0000 21,600.00 0.000 0 071 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,675.0000 110,250.00 0.000 0 072 REMOVE GUARDRAIL LF 10.2500 29,110.00 0.000 0 073 THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 21,240.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 074 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.4500 187,200.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 075 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.6500 28,405.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 076 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 230.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 11/20/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0K1234 TIME 02:47 PM ESTIMATE NO. 003 BID OPENING 05/19/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/20 R.E. NAME: AL-KHATEEB, TAGHREED DATE OF THIS ESTIMATE 11/20/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 1,080.00 0.000 0 078 12" RUMBLE STRIP STA 26.2500 41,737.50 0.000 0 (ASPHALT CONCRETE PAVEMENT) 079 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 10,000.0000 10,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 080 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 150,000.0000 150,000.00 0.000 0 081 MODIFYING TRAFFIC MONITORING STATIONS LS 100,000.0000 100,000.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 11/20/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0K1234 TIME 02:47 PM ESTIMATE NO. 003 BID OPENING 05/19/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/20 R.E. NAME: AL-KHATEEB, TAGHREED DATE OF THIS ESTIMATE 11/20/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,688,991.17 6,553,663.47 ADJUSTMENT OF COMPENSATION 171,222.51 318,289.64 EXTRA WORK 2,700.00 17,401.25 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,862,913.68 6,889,354.36 082 MOBILIZATION LS 1,450,000.0000 1,450,000.00 0.950 1,377,500 ORIGINAL CONTRACT AMOUNT 14,990,000.00 TOTAL WORK COMPLETED 1,862,913.68 8,266,854.36 MATERIALS ON HAND ON SITE 181,184.62 181,184.62 DEDUCTIONS 0.00 0.00 TOTAL 2,044,098.30 8,448,038.98 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 06/29/20 200 08/24/20 08/24/20 06/28/21 47 8 0 0 53% 24% PROGRESS IS SATISFACTORY AL-KHATEEB, TAGHREED RESIDENT ENGINEER PROGRAM CAS145 DATE 11/20/20