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 12/26/19 EST. NO. 005 TIME 09:31 AM R.E. NAME: ESSAYLI, MOUSSA 12-0M4804 --------------------------------------------------------------------------- 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 12/26/19 EST. NO. 005 TIME 09:31 AM R.E. NAME: ESSAYLI, MOUSSA 12-0M4804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 12/26/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0M4804 TIME 09:31 AM ESTIMATE NO. 005 BID OPENING 10/16/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/19 R.E. NAME: ESSAYLI, MOUSSA DATE OF THIS ESTIMATE 12/26/19 LOCATION RERUN PROGRESS ESTIMATE 12-ORA-57-16.2/21.2 ----------------------- ALFARO COMMUNICATIONS IN ORANGE COUNTY IN FULLERTON, CONSTRUCTION,INC PLACENTIA AND BREA ON SR-57 FROM 15614 S ATLANTIC AVENUE ORANGETHORPE AVENUE TO LAMBERT ROAD COMPTON CA 90221 FED. AID NO. ACNH-P057(66)E UPGRADE PEDESTRIAN FACILITIES TO ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,725.0000 1,725.00 1.000 1,725 002 CONSTRUCTION AREA SIGNS LS 16,000.0000 16,000.00 0.250 4,000.00 0.900 14,400 003 TRAFFIC CONTROL SYSTEM LS 55,000.0000 55,000.00 0.100 5,500.00 0.900 49,500 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 5,200.0000 5,200.00 0.100 520.00 0.900 4,680 005 JOB SITE MANAGEMENT LS 3,000.0000 3,000.00 0.100 300.00 0.900 2,700 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,200.0000 1,200.00 1.000 1,200 007 TEMPORARY DRAINAGE INLET PROTECTION EA 195.0000 4,680.00 5.000 975.00 15.000 2,925 008 TEMPORARY CONCRETE WASHOUT LS 4,550.0000 4,550.00 0.200 910.00 1.000 4,550 009 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.5800 12,876.00 16,187.000 9,388 STRIPE (HAZARDOUS WASTE) 010 TREATED WOOD WASTE LB 0.5800 5,568.00 0.000 0 011 REMOVE CONCRETE (CY) CY 309.0000 148,320.00 448.000 138,432 012 CLEARING AND GRUBBING (LS) LS 8,500.0000 8,500.00 0.100 850.00 0.900 7,650 013 ROADWAY EXCAVATION (TYPE Y-1) CY 400.0000 13,600.00 10.000 4,000.00 10.000 4,000 (AERIALLY DEPOSITED LEAD) 014 IMPORTED BORROW (CY) CY 169.0000 2,366.00 0.000 0 015 HOT MIX ASPHALT (TYPE A) TON 300.0000 42,000.00 40.000 12,000 016 REMOVE ASPHALT CONCRETE PAVEMENT (CY) CY 257.0000 64,250.00 -116.000 -29,812.00 37.000 9,509 017 DETECTABLE WARNING SURFACE SQFT 30.0000 18,900.00 100.000 3,000.00 200.000 6,000 018 MINOR CONCRETE (CURB, GUTTER, SIDEWALK CY 486.0000 228,420.00 395.000 191,970 AND DRIVEWAY) 019 MINOR CONCRETE (CURB RAMP) CY 849.0000 44,997.00 23.000 19,527.00 78.000 66,222 020 PRE/POST CONSTRUCTION SURVEYS EA 460.0000 12,880.00 0.000 0 021 REMOVE PAVEMENT MARKER EA 1.1500 2,541.50 1,577.000 1,813 022 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.8700 6,342.70 1,371.000 3,934.77 1,549.000 4,445 PROGRAM CAS145 PAGE 2 DATE 12/26/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0M4804 TIME 09:31 AM ESTIMATE NO. 005 BID OPENING 10/16/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/19 R.E. NAME: ESSAYLI, MOUSSA DATE OF THIS ESTIMATE 12/26/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE ROADSIDE SIGN MOUNTED ON MAST ARM EA 195.0000 2,340.00 0.000 0 024 REMOVE ROADSIDE SIGN EA 173.0000 5,709.00 0.000 0 025 REMOVE ROADSIDE SIGN PANEL EA 86.2500 5,175.00 0.000 0 026 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.7800 9,388.80 0.000 0 (0.063"-UNFRAMED) 027 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 8.0000 880.00 0.000 0 (0.063" - UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 028 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 8.3300 1,416.10 0.000 0 (0.080" - UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 029 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 4.6000 1,242.00 0.000 0 030 ROADSIDE SIGN - ONE POST EA 322.0000 11,592.00 0.000 0 031 ROADSIDE SIGN - TWO POST EA 978.0000 1,956.00 0.000 0 032 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 103.0000 515.00 0.000 0 METHOD) 033 INSTALL SIGN (MAST-ARM HANGER METHOD) EA 316.0000 4,108.00 0.000 0 034 INSTALL ROADSIDE SIGN PANEL ON EA 57.5000 4,830.00 0.000 0 EXISTING PEDESTRIAN BARRICADE 035 THERMOPLASTIC PAVEMENT MARKING SQFT 4.6000 55,200.00 4,862.000 22,365.20 7,535.000 34,661 (ENHANCED WET NIGHT VISIBILITY) 036 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.1500 2,265.50 305.000 350.75 1,074.000 1,235 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) 037 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5800 13,398.00 4,752.000 2,756.16 20,068.000 11,639 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 038 PAINT TRAFFIC STRIPE (2-COAT) LF 1.1500 437.00 0.000 0 039 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6900 31,050.00 6,995.000 4,826.55 33,174.000 22,890 (ENHANCED WET NIGHT VISIBILITY) 040 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.1500 8,556.00 1,883.000 2,165.45 5,132.000 5,901 (ENHANCED WET NIGHT VISIBILITY) 041 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.1500 230.00 208.000 239.20 333.000 382 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 042 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.4600 25,300.00 27,151.000 12,489 043 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.5500 18,600.00 9,146.000 14,176 044 MODIFYING EXISTING ELECTRICAL SYSTEM LS 231,000.0000 231,000.00 0.500 115,500.00 0.900 207,900 PROGRAM CAS145 PAGE 3 DATE 12/26/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0M4804 TIME 09:31 AM ESTIMATE NO. 005 BID OPENING 10/16/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/19 R.E. NAME: ESSAYLI, MOUSSA DATE OF THIS ESTIMATE 12/26/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 161,908.08 844,386.75 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 161,908.08 844,386.75 045 MOBILIZATION LS 16,000.0000 16,000.00 1.000 16,000 ORIGINAL CONTRACT AMOUNT 1,154,104.60 TOTAL WORK COMPLETED 161,908.08 860,386.75 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 161,908.08 860,386.75 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 12/17/18 120 06/10/19 06/10/19 12/31/19 117 12 0 0 73% 98% PROGRESS IS SATISFACTORY UNSATIS PROGRESS OVERRIDEN BECAU CCO TO DELETE/DESIGNER/R ESSAYLI, MOUSSA RESIDENT ENGINEER PROGRAM CAS145 DATE 12/26/19