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 10/24/23 EST. NO. 009 TIME 10:47 AM R.E. NAME: RAMADAN, KIFAH 12-0M82C4 --------------------------------------------------------------------------- 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 10/24/23 EST. NO. 009 TIME 10:47 AM R.E. NAME: RAMADAN, KIFAH 12-0M82C4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE CEM 4401 CY 2022 -10,000.00 002 CEM 4401 CY 2022 10,000.00 003 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 10/24/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0M82C4 TIME 10:47 AM ESTIMATE NO. 009 BID OPENING 12/13/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/23 R.E. NAME: RAMADAN, KIFAH DATE OF THIS ESTIMATE 10/24/23 LOCATION PROGRESS ESTIMATE 12-ORA-1-7.9/10.5 ----------------- SULLY-MILLER CONTRACTING CO. IN ORANGE COUNTY IN LAGUNA BEACH, 135 S STATE COLLEGE BLVD #400 ON STATE ROUTE 1 (ALSO KNOWN AS BREA CA 92821 PACIFIC COAST HIGHWAY OR SR-1) FROM RUBY STREET (PM 7.9) TO LEDROIT STREET (PM 10.5) FED. AID NO. ANCH-P001(673)E LAGUNA BEACH PAVING ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 0.0000 0.00 0.000 0 002 TIME-RELATED OVERHEAD (WDAY) WDAY 3,200.0000 1,280,000.00 20.000 64,000.00 105.000 336,000 003 TRENCH PLATE LS 111,000.0000 111,000.00 0.050 5,550.00 0.300 33,300 004 TRAFFIC CONTROL SYSTEM LS 1,075,072.0000 1,075,072.00 0.050 53,753.60 0.300 322,521 005 FLASHING ARROW SIGN EA 594.9200 38,669.80 3.000 1,784.76 16.000 9,518 006 TYPE II BARRICADE EA 35.0000 60,725.00 80.000 2,800.00 420.000 14,700 007 TYPE III BARRICADE EA 100.0000 4,200.00 28.000 2,800 008 CHANNELIZER (SURFACE MOUNTED) EA 32.5000 165,100.00 254.000 8,255.00 1,581.000 51,382 009 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 109,880.5700 109,880.57 0.050 5,494.03 0.300 32,964 010 JOB SITE MANAGEMENT LS 187,500.0000 187,500.00 0.050 9,375.00 0.300 56,250 011 PREPARE WATER POLLUTION CONTROL PROGRAM LS 0.0000 0.00 0.000 0 012 TEMPORARY DRAINAGE INLET PROTECTION EA 400.0000 23,200.00 25.000 10,000 013 TEMPORARY CONCRETE WASHOUT LS 118,500.0000 118,500.00 0.050 5,925.00 0.300 35,550 014 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.1000 16,060.00 0.000 0 STRIPE (HAZARDOUS WASTE) 015 TREATED WOOD WASTE LB 0.0700 42.70 0.000 0 016 REMOVE CONCRETE (CY) CY 325.0000 493,935.00 228.200 74,165.00 699.020 227,181 017 REMOVE TREE EA 1,800.0000 3,600.00 0.000 0 018 SALVAGE BENCH EA 1,400.0000 9,800.00 2.000 2,800 019 SALVAGE TRASH CONTAINER EA 520.0000 9,880.00 2.000 1,040.00 4.000 2,080 020 REMOVE PARKING METER POST EA 100.0000 8,300.00 9.000 900.00 40.000 4,000 021 CLEARING AND GRUBBING (LS) LS 62,500.0000 62,500.00 0.250 15,625 022 ROADWAY EXCAVATION CY 175.0000 59,150.00 43.100 7,542.50 206.000 36,050 PROGRAM CAS145 PAGE 2 DATE 10/24/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0M82C4 TIME 10:47 AM ESTIMATE NO. 009 BID OPENING 12/13/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/23 R.E. NAME: RAMADAN, KIFAH DATE OF THIS ESTIMATE 10/24/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ROADWAY EXCAVATION (TYPE R-1) CY 250.0000 45,000.00 33.000 8,250 (AERIALLY DEPOSITED LEAD) 024 STRUCTURE BACKFILL (SLURRY CEMENT) CY 3,244.8000 6,489.60 0.200 648.96 1.300 4,218 (F) 025 IMPORTED BORROW (CY) CY 115.0000 48,300.00 20.000 2,300.00 158.660 18,245 026 ROCK BLANKET SQFT 50.0000 19,500.00 75.000 3,750 027 FINISHING ROADWAY LS 150,000.0000 150,000.00 0.000 0 028 CLASS 2 AGGREGATE BASE (CY) CY 230.0000 275,724.00 39.800 9,154.00 515.500 118,565 029 PRIME COAT TON 1,500.0000 7,500.00 0.120 180.00 1.080 1,620 030 HOT MIX ASPHALT (TYPE A) TON 195.0000 430,833.00 63.320 12,347.40 452.330 88,204 031 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 155.0000 2,247,500.00 0.000 0 032 TACK COAT TON 929.7300 24,637.85 0.110 102.27 0.710 660 033 REMOVE ASPHALT CONCRETE PAVEMENT (CY) CY 220.0000 209,000.00 102.100 22,462.00 307.660 67,685 034 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 6.0000 666,000.00 0.000 0 035 REMOVE CONCRETE PAVEMENT (SQYD) SQYD 52.0000 234,520.00 60.500 3,146.00 1,873.500 97,422 036 STRUCTURAL CONCRETE, DRAINAGE INLET CY 4,890.0000 326,652.00 20.900 102,201.00 61.300 299,757 (F) 037 MINOR CONCRETE CY 16,568.0000 49,704.00 0.900 14,911.20 2.200 36,449 (F) 038 MINOR CONCRETE (MINOR STRUCTURE) CY 1,350.0000 83,700.00 36.000 48,600.00 42.500 57,375 (F) 039 CONCRETE DRIVEWAY (RSC) CY 1,300.0000 151,320.00 60.600 78,780 (F) 040 CONCRETE CROSS GUTTER (RSC) CY 1,300.0000 265,980.00 12.100 15,730.00 94.100 122,330 (F) 041 12" ALTERNATIVE PIPE CULVERT LF 450.0000 112,455.00 54.000 24,300.00 116.000 52,200 042 18" REINFORCED CONCRETE PIPE LF 520.0000 195,520.00 146.000 75,920.00 313.000 162,760 043 24" REINFORCED CONCRETE PIPE LF 588.2900 264,730.50 0.000 0 044 6" PLASTIC PIPE (DRAIN) LF 72.6600 1,089.90 15.000 1,089 045 4" PLASTIC PIPE (DRAIN) LF 70.9300 27,946.42 74.000 5,248 046 DRAINAGE INLET MARKER EA 167.6200 6,537.18 0.000 0 047 24" PRECAST CONCRETE PIPE MANHOLE LF 1,205.0000 9,640.00 8.000 9,640 048 36" PRECAST CONCRETE PIPE MANHOLE LF 1,900.0000 15,200.00 0.000 0 049 ABANDON PIPELINE EA 8,149.1700 16,298.34 2.000 16,298 PROGRAM CAS145 PAGE 3 DATE 10/24/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0M82C4 TIME 10:47 AM ESTIMATE NO. 009 BID OPENING 12/13/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/23 R.E. NAME: RAMADAN, KIFAH DATE OF THIS ESTIMATE 10/24/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 REMOVE PIPE (LF) LF 145.2200 20,330.80 32.000 4,647.04 104.000 15,102 051 REMOVE INLET EA 1,624.6400 25,994.24 3.000 4,873.92 13.000 21,120 052 REMOVE DRAINAGE JUNCTION STRUCTURE EA 3,016.7700 3,016.77 1.000 3,016 053 ADJUST FRAME AND COVER TO GRADE EA 2,800.0000 8,400.00 2.000 5,600 054 DETECTABLE WARNING SURFACE SQFT 34.5300 52,872.34 229.000 7,907.37 841.000 29,039 055 MINOR CONCRETE (MISCELLANEOUS CY 680.0000 895,968.00 64.800 44,064.00 498.100 338,708 CONSTRUCTION) 056 MINOR CONCRETE (STAMPED CONCRETE) SQFT 90.0000 10,800.00 0.000 0 057 FLAGSTONE SQFT 184.0000 5,520.00 0.000 0 058 BRICK BAND SQFT 55.0000 18,150.00 25.000 1,375.00 183.000 10,065 059 BRICK BAND (TREE WELL) SQFT 96.0000 8,832.00 32.000 3,072 060 ADJUST PAVERS TO GRADE SQFT 47.0000 22,090.00 0.000 0 061 PRE/POST CONSTRUCTION SURVEYS EA 2,000.0000 296,000.00 42.000 84,000 062 MISCELLANEOUS IRON AND STEEL LB 4.9800 39,506.34 3,346.000 16,663.08 6,724.000 33,485 (F) 063 MANHOLE FRAME AND COVER EA 995.0000 8,955.00 2.000 1,990 064 HAND RAILING LF 215.0000 46,225.00 0.000 0 (F) 065 PARKING METER POST EA 378.0000 26,460.00 0.000 0 066 ADJUST ACCESS BOX FRAME AND COVER EA 500.0000 95,000.00 9.000 4,500.00 37.000 18,500 (UTILITY) 067 ADJUST MANHOLE FRAME AND COVER EA 1,500.0000 67,500.00 8.000 12,000 (UTILITY) 068 PAINT CURB (2-COAT) SQFT 3.0500 8,317.96 499.000 1,521 069 REMOVE PAVEMENT MARKER EA 2.7000 5,886.00 0.000 0 070 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0500 8,829.00 0.000 0 071 REMOVE ROADSIDE SIGN EA 275.0000 9,900.00 0.000 0 072 REMOVE ROADSIDE SIGN EA 110.0000 17,600.00 0.000 0 (STRAP AND SADDLE BRACKET METHOD) 073 REMOVE ROADSIDE SIGN PANEL EA 175.0000 19,250.00 0.000 0 074 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.7500 21,070.00 0.000 0 (0.063"-UNFRAMED) 075 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 11.2500 112.50 0.000 0 (0.080"-UNFRAMED) 076 METAL (ROADSIDE SIGN) LB 16.0000 10,400.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 10/24/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0M82C4 TIME 10:47 AM ESTIMATE NO. 009 BID OPENING 12/13/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/23 R.E. NAME: RAMADAN, KIFAH DATE OF THIS ESTIMATE 10/24/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 ROADSIDE SIGN - ONE POST EA 500.0000 5,000.00 0.000 0 078 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 125.5000 18,750.00 0.000 0 METHOD) 079 INSTALL SIGN (MAST-ARM HANGER METHOD) EA 410.0000 16,400.00 0.000 0 080 INSTALL ROADSIDE SIGN PANEL ON EA 215.0000 14,835.00 0.000 0 EXISTING POST 081 INSTALL SIGN PANEL ON EXISTING EA 155.0000 6,510.00 0.000 0 PEDESTRIAN BARRICADE 082 THERMOPLASTIC PAVEMENT MARKING SQFT 4.9000 144,550.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 083 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.9200 368.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) 084 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.9200 15,456.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 085 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.9200 2,916.40 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 086 PAINT TRAFFIC STRIPE (2 COAT) LF 10.8000 766.80 0.000 0 (BLUE WITH WHITE NO PARKING STENCIL) 087 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 27,600.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 088 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.9500 8,755.50 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 089 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.0600 32,754.00 0.000 0 090 LIGHTING SYSTEM LS 133,532.7000 133,532.70 0.000 0 091 TRAFFIC MONITORING STATION SYSTEM LS 93,306.8000 93,306.80 0.120 11,196.82 0.140 13,062 092 MODIFYING LIGHTING SYSTEMS LS 139,958.0000 139,958.00 0.700 97,970 093 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 838,329.1500 838,329.15 0.050 41,916.46 0.260 217,965 PROGRAM CAS145 PAGE 5 DATE 10/24/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0M82C4 TIME 10:47 AM ESTIMATE NO. 009 BID OPENING 12/13/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/23 R.E. NAME: RAMADAN, KIFAH DATE OF THIS ESTIMATE 10/24/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 709,731.41 3,349,494.25 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 121,272.07 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 709,731.41 3,470,766.32 094 MOBILIZATION LS 262,600.0000 262,500.00 0.950 249,375 ORIGINAL CONTRACT AMOUNT 13,244,167.15 TOTAL WORK COMPLETED 709,731.41 3,720,141.32 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 709,731.41 3,720,141.32 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 12/13/22 400 01/23/23 01/23/23 01/02/25 103 84 0 0 28% 26% PROGRESS IS SATISFACTORY RAMADAN, KIFAH RESIDENT ENGINEER