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 08/25/20 EST. NO. 022 TIME 08:17 AM R.E. NAME: PHAM, DAT 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 08/25/20 EST. NO. 022 TIME 08:17 AM R.E. NAME: PHAM, DAT 12-0M9604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/25/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0M9604 TIME 08:17 AM ESTIMATE NO. 022 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 02/10/20 R.E. NAME: PHAM, DAT DATE OF THIS ESTIMATE 08/25/20 LOCATION FINAL 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 1.000 15,000 003 TIME-RELATED OVERHEAD (WDAY) WDAY 200.0000 50,000.00 313.000 62,600 004 CONSTRUCTION AREA SIGNS LS 26,000.0000 26,000.00 1.000 26,000 005 TRAFFIC CONTROL SYSTEM LS 510,000.0000 510,000.00 1.000 510,000 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 19,000.0000 19,000.00 1.000 19,000 007 TEMPORARY RAILING (TYPE K) LF 43.0000 78,260.00 4,420.000 190,060 008 TEMPORARY CRASH CUSHION MODULE EA 175.0000 29,750.00 385.000 67,375 009 JOB SITE MANAGEMENT LS 165,000.0000 165,000.00 1.000 165,000 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,500.0000 2,500.00 1.000 2,500 011 TEMPORARY DRAINAGE INLET PROTECTION EA 110.0000 15,400.00 140.000 15,400 012 STREET SWEEPING LS 15,000.0000 15,000.00 1.000 15,000 013 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.5300 2,644.70 4,990.000 2,644 STRIPE (HAZARDOUS WASTE) 014 TREATED WOOD WASTE LB 0.5000 14,250.00 17,880.000 8,940 015 REMOVE CONCRETE (MISCELLANEOUS) (CY) CY 525.0000 24,675.00 54.060 28,381 016 ASPHALTIC EMULSION (FOG SEAL COAT) TON 1,100.0000 14,300.00 9.410 10,351 017 PREPAVING INERTIAL PROFILER LS 3,000.0000 3,000.00 1.000 3,000 018 PREPAVING GRINDING DAY EA 6,000.0000 60,000.00 10.000 60,000 019 HOT MIX ASPHALT (TYPE A) TON 95.0000 19,950.00 355.240 33,747 020 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 108.0000 2,181,600.00 17,050.850 1,841,491 021 HOT MIX ASPHALT-OPEN GRADED TON 85.0000 943,500.00 8,681.000 737,885 (OPEN GRADED FRICTION COURSE) 022 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.1500 1,863.00 1,639.000 1,884 PROGRAM CAS145 PAGE 2 DATE 08/25/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0M9604 TIME 08:17 AM ESTIMATE NO. 022 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 02/10/20 R.E. NAME: PHAM, DAT DATE OF THIS ESTIMATE 08/25/20 ------------------------------------------------------------------------------------------------------------------------------------ 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 8,340.000 9,591 024 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.1500 4,243.50 4,272.000 4,912 025 PLACE HOT MIX ASPHALT SQYD 28.0000 5,600.00 192.800 5,398 (MISCELLANEOUS AREA) 026 TACK COAT TON 1,100.0000 176,000.00 125.540 138,094 027 REMOVE ASPHALT CONCRETE PAVEMENT (CY) CY 450.0000 3,150.00 37.140 16,713 028 REMOVE ASPHALT CONCRETE DIKE LF 0.5000 6,800.00 13,600.000 6,800 029 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.6000 449,800.00 166,397.810 432,634 030 STRUCTURAL CONCRETE CY 2,950.0000 98,530.00 60.460 178,357 (F) 031 DETECTABLE WARNING SURFACE SQFT 52.0000 11,960.00 230.000 11,960 032 MINOR CONCRETE (MISCELLANEOUS CY 735.0000 36,750.00 72.920 53,596 CONSTRUCTION) 033 PRE/POST CONSTRUCTION SURVEYS EA 1,680.0000 11,760.00 9.500 15,960 034 REMOVE PAVEMENT MARKER EA 0.5500 6,050.00 11,580.000 6,369 035 DELINEATOR (CLASS 1) EA 68.0000 14,960.00 220.000 14,960 036 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.1000 8,358.00 4,253.000 8,931 037 GUARD RAILING DELINEATOR EA 14.2500 15,390.00 1,080.000 15,390 038 CONCRETE BARRIER MARKER EA 10.5000 13,125.00 1,250.000 13,125 039 REMOVE ROADSIDE SIGN EA 185.0000 11,470.00 64.000 11,840 040 REMOVE ROADSIDE SIGN EA 185.0000 1,850.00 12.000 2,220 (STRAP AND SADDLE BRACKET METHOD) 041 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 17.0000 5,100.00 365.000 6,205 (0.063"-UNFRAMED) 042 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.5000 3,410.00 286.000 4,433 FOR RETROREFLECTIVE SHEETING (TYPE XI) (0.063" UNFRAMED) 043 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.0000 1,260.00 70.000 1,260 (0.080"-UNFRAMED) 044 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 17.0000 1,190.00 70.000 1,190 FOR RETROREFLECTIVE SHEETING (TYPE XI) (0.080" UNFRAMED) 045 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 19.0000 475.00 25.000 475 FOR RETROREFLECTIVE SHEETING (TYPE XI) (0.080" FRAMED) 046 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 5.0000 1,600.00 386.000 1,930 047 ROADSIDE SIGN - ONE POST EA 380.0000 16,720.00 55.000 20,900 PROGRAM CAS145 PAGE 3 DATE 08/25/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0M9604 TIME 08:17 AM ESTIMATE NO. 022 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 02/10/20 R.E. NAME: PHAM, DAT DATE OF THIS ESTIMATE 08/25/20 ------------------------------------------------------------------------------------------------------------------------------------ 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 5.000 2,450 049 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 185.0000 2,405.00 16.000 2,960 METHOD) 050 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 25.0000 157,250.00 6,290.000 157,250 051 DOUBLE MIDWEST GUARDRAIL SYSTEM LF 36.0000 22,320.00 549.000 19,764 (WOOD POST) 052 TRANSITION RAILING (TYPE WB-31) EA 4,200.0000 113,400.00 25.000 105,000 053 END ANCHOR ASSEMBLY (TYPE SFT) EA 975.0000 36,075.00 31.000 30,225 054 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 3.000 90,000 057 REMOVE METAL RAILING LF 8.0000 83,200.00 6,099.000 48,792 058 REMOVE CRASH CUSHION EA 2,000.0000 4,000.00 3.000 6,000 059 THERMOPLASTIC PAVEMENT MARKING SQFT 3.1500 12,600.00 5,359.000 16,880 (ENHANCED WET NIGHT VISIBILITY) 060 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 20.00 755.000 302 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) 061 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 6,720.00 17,111.000 6,844 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 062 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 28,640.00 70,010.000 28,004 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 063 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6500 64,870.00 103,445.000 67,239 (ENHANCED WET NIGHT VISIBILITY) 064 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 160.00 112.000 44 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 8-4) 065 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 8,650.00 14,936.000 14,936 (ENHANCED WET NIGHT VISIBILITY) 066 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.8500 1,742.50 5,917.000 5,029 (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 1.000 262,500 PROGRAM CAS145 PAGE 4 DATE 08/25/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0M9604 TIME 08:17 AM ESTIMATE NO. 022 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 02/10/20 R.E. NAME: PHAM, DAT DATE OF THIS ESTIMATE 08/25/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 5,669,593.96 ADJUSTMENT OF COMPENSATION 0.00 249,724.73 EXTRA WORK 0.00 528,740.22 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 0.00 6,448,058.91 070 MOBILIZATION LS 85,000.0000 85,000.00 1.000 85,000 ORIGINAL CONTRACT AMOUNT 6,291,601.70 TOTAL WORK COMPLETED 0.00 6,533,058.91 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 0.00 6,533,058.91 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 12/18/17 250 06/18/18 06/18/18 02/10/20 311 98 63 0 100% 100% PHAM, DAT RESIDENT ENGINEER PROGRAM CAS145 DATE 08/25/20