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 10/24/18 EST. NO. 004 TIME 09:11 AM R.E. NAME: MUJTABA, ADIL 12-0M9604 --------------------------------------------------------------------------- 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 10/24/18 EST. NO. 004 TIME 09:11 AM R.E. NAME: MUJTABA, ADIL 12-0M9604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/24/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0M9604 TIME 09:11 AM ESTIMATE NO. 004 BID OPENING 11/08/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/18 R.E. NAME: MUJTABA, ADIL DATE OF THIS ESTIMATE 10/24/18 LOCATION PROGRESS ESTIMATE 12-ORA-73-22.5/25.7 ----------------- R.J. NOBLE COMPANY IN ORA CO IN IRVINE AND NEWPORT 15505 EAST LINCOLN AVE BEACH FROM BONITA CYN DR/FORD RD UC ORANGE CA 92865 TO RED HILL AVE OC FED. AID NO. ACNH-P073(126)E RESURFACING AC PAVEMENT ON FWY, & ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 800.0000 800.00 1.000 800 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 15,000.0000 15,000.00 0.000 0 003 TIME-RELATED OVERHEAD (WDAY) WDAY 200.0000 50,000.00 21.000 4,200.00 87.000 17,400 004 CONSTRUCTION AREA SIGNS LS 26,000.0000 26,000.00 0.500 13,000 005 TRAFFIC CONTROL SYSTEM LS 510,000.0000 510,000.00 0.000 0 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 19,000.0000 19,000.00 0.000 0 007 TEMPORARY RAILING (TYPE K) LF 43.0000 78,260.00 0.000 0 008 TEMPORARY CRASH CUSHION MODULE EA 175.0000 29,750.00 0.000 0 009 JOB SITE MANAGEMENT LS 165,000.0000 165,000.00 0.000 0 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,500.0000 2,500.00 1.000 2,500 011 TEMPORARY DRAINAGE INLET PROTECTION EA 110.0000 15,400.00 0.000 0 012 STREET SWEEPING LS 15,000.0000 15,000.00 0.000 0 013 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.5300 2,644.70 0.000 0 STRIPE (HAZARDOUS WASTE) 014 TREATED WOOD WASTE LB 0.5000 14,250.00 0.000 0 015 REMOVE CONCRETE (MISCELLANEOUS) (CY) CY 525.0000 24,675.00 0.000 0 016 ASPHALTIC EMULSION (FOG SEAL COAT) TON 1,100.0000 14,300.00 0.000 0 017 PREPAVING INERTIAL PROFILER LS 3,000.0000 3,000.00 0.000 0 018 PREPAVING GRINDING DAY EA 6,000.0000 60,000.00 0.000 0 019 HOT MIX ASPHALT (TYPE A) TON 95.0000 19,950.00 0.000 0 020 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 108.0000 2,181,600.00 0.000 0 021 HOT MIX ASPHALT-OPEN GRADED TON 85.0000 943,500.00 0.000 0 (OPEN GRADED FRICTION COURSE) 022 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.1500 1,863.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 10/24/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0M9604 TIME 09:11 AM ESTIMATE NO. 004 BID OPENING 11/08/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/18 R.E. NAME: MUJTABA, ADIL DATE OF THIS ESTIMATE 10/24/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.1500 9,591.00 0.000 0 024 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.1500 4,243.50 0.000 0 025 PLACE HOT MIX ASPHALT SQYD 28.0000 5,600.00 0.000 0 (MISCELLANEOUS AREA) 026 TACK COAT TON 1,100.0000 176,000.00 0.000 0 027 REMOVE ASPHALT CONCRETE PAVEMENT (CY) CY 450.0000 3,150.00 0.000 0 028 REMOVE ASPHALT CONCRETE DIKE LF 0.5000 6,800.00 0.000 0 029 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.6000 449,800.00 0.000 0 030 STRUCTURAL CONCRETE CY 2,950.0000 98,530.00 0.000 0 (F) 031 DETECTABLE WARNING SURFACE SQFT 52.0000 11,960.00 0.000 0 032 MINOR CONCRETE (MISCELLANEOUS CY 735.0000 36,750.00 0.000 0 CONSTRUCTION) 033 PRE/POST CONSTRUCTION SURVEYS EA 1,680.0000 11,760.00 0.000 0 034 REMOVE PAVEMENT MARKER EA 0.5500 6,050.00 11,580.000 6,369 035 DELINEATOR (CLASS 1) EA 68.0000 14,960.00 0.000 0 036 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.1000 8,358.00 0.000 0 037 GUARD RAILING DELINEATOR EA 14.2500 15,390.00 0.000 0 038 CONCRETE BARRIER MARKER EA 10.5000 13,125.00 0.000 0 039 REMOVE ROADSIDE SIGN EA 185.0000 11,470.00 0.000 0 040 REMOVE ROADSIDE SIGN EA 185.0000 1,850.00 0.000 0 (STRAP AND SADDLE BRACKET METHOD) 041 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 17.0000 5,100.00 0.000 0 (0.063"-UNFRAMED) 042 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.5000 3,410.00 0.000 0 FOR RETROREFLECTIVE SHEETING (TYPE XI) (0.063" UNFRAMED) 043 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.0000 1,260.00 0.000 0 (0.080"-UNFRAMED) 044 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 17.0000 1,190.00 0.000 0 FOR RETROREFLECTIVE SHEETING (TYPE XI) (0.080" UNFRAMED) 045 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 19.0000 475.00 0.000 0 FOR RETROREFLECTIVE SHEETING (TYPE XI) (0.080" FRAMED) 046 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 5.0000 1,600.00 0.000 0 047 ROADSIDE SIGN - ONE POST EA 380.0000 16,720.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 10/24/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0M9604 TIME 09:11 AM ESTIMATE NO. 004 BID OPENING 11/08/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/18 R.E. NAME: MUJTABA, ADIL DATE OF THIS ESTIMATE 10/24/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 048 ROADSIDE SIGN - TWO POST EA 490.0000 2,450.00 0.000 0 049 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 185.0000 2,405.00 0.000 0 METHOD) 050 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 25.0000 157,250.00 0.000 0 051 DOUBLE MIDWEST GUARDRAIL SYSTEM LF 36.0000 22,320.00 0.000 0 (WOOD POST) 052 TRANSITION RAILING (TYPE WB-31) EA 4,200.0000 113,400.00 0.000 0 053 END ANCHOR ASSEMBLY (TYPE SFT) EA 975.0000 36,075.00 0.000 0 054 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,560.0000 74,760.00 0.000 0 055 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,950.0000 59,000.00 0.000 0 056 ALTERNATIVE CRASH CUSHION EA 30,000.0000 150,000.00 0.000 0 057 REMOVE METAL RAILING LF 8.0000 83,200.00 0.000 0 058 REMOVE CRASH CUSHION EA 2,000.0000 4,000.00 0.000 0 059 THERMOPLASTIC PAVEMENT MARKING SQFT 3.1500 12,600.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 060 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 20.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) 061 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 6,720.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 062 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 28,640.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 063 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6500 64,870.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 064 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 160.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 8-4) 065 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 8,650.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 066 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.8500 1,742.50 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 067 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.3500 4,025.00 2,683.000 939 068 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.0500 4,179.00 3,930.000 4,126 069 MODIFYING EXISTING ELECTRICAL SYSTEM LS 262,500.0000 262,500.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 10/24/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0M9604 TIME 09:11 AM ESTIMATE NO. 004 BID OPENING 11/08/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/18 R.E. NAME: MUJTABA, ADIL DATE OF THIS ESTIMATE 10/24/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 4,200.00 45,134.55 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 4,200.00 45,134.55 070 MOBILIZATION LS 85,000.0000 85,000.00 0.000 0 ORIGINAL CONTRACT AMOUNT 6,291,601.70 TOTAL WORK COMPLETED 4,200.00 45,134.55 MATERIALS ON HAND ON SITE 129,329.00 DEDUCTIONS 0.00 0.00 TOTAL 4,200.00 174,463.55 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 12/18/17 250 06/18/18 06/18/18 06/19/19 87 0 0 0 1% 35% PROGRESS IS SATISFACTORY MUJTABA, ADIL RESIDENT ENGINEER PROGRAM CAS145 DATE 10/24/18