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 12/26/23 EST. NO. 003 TIME 11:02 AM R.E. NAME: RAMADAN, KIFAH 12-0P69U4 --------------------------------------------------------------------------- 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 12/26/23 EST. NO. 003 TIME 11:02 AM R.E. NAME: RAMADAN, KIFAH 12-0P69U4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 12/26/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0P69U4 TIME 11:02 AM ESTIMATE NO. 003 BID OPENING 11/30/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/23 R.E. NAME: RAMADAN, KIFAH DATE OF THIS ESTIMATE 12/26/23 LOCATION PROGRESS ESTIMATE 12-ORA-1-5.5/7.9 ----------------- GRIFFITH COMPANY ORANGE COUNTY IN LAGUNA BEACH FROM 7TH 12200 BLOOMFIELD AVE AVENUE TO RUBY STREET SANTA FE SPRINGS CA 90670 FED. AID NO. ACST-P001(680)E RECONSTRUCT CURB RAMPS AND COLD PLANE PAVE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 4,000.0000 4,000.00 0.500 2,000 002 LEVEL 2 CRITICAL PATH METHOD SCHEDULE LS 67,000.0000 67,000.00 0.250 16,750.00 0.250 16,750 003 TIME-RELATED OVERHEAD (WDAY) WDAY 1,100.0000 440,000.00 20.000 22,000.00 51.000 56,100 004 DISPUTE RESOLUTION BOARD ON-SITE MEETING EA 6,000.0000 60,000.00 0.000 0 005 HOURLY OFF-SITE HR 200.0000 4,000.00 0.000 0 DISPUTE-RESOLUTION-BOARD-RELATED TASKS 006 CONSTRUCTION AREA SIGNS LS 48,000.0000 48,000.00 0.020 960.00 0.550 26,400 007 TRAFFIC CONTROL SYSTEM LS 600,000.0000 600,000.00 0.050 30,000.00 0.130 78,000 008 FLASHING ARROW SIGN EA 5,000.0000 375,000.00 1.000 5,000.00 2.000 10,000 009 TYPE II BARRICADE EA 80.0000 186,400.00 60.000 4,800.00 210.000 16,800 010 TYPE III BARRICADE EA 208.0000 6,240.00 0.000 0 011 CHANNELIZER (SURFACE MOUNTED) EA 46.0000 238,280.00 46.000 2,116.00 196.000 9,016 012 PORTABLE RADAR SPEED FEEDBACK SIGN EA 30.0000 12,000.00 20.000 600.00 51.000 1,530 SYSTEM DAY 013 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 180,000.0000 180,000.00 0.050 9,000.00 0.130 23,400 014 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 58,000.0000 58,000.00 0.050 2,900.00 0.130 7,540 015 TEMPORARY RAILING (TYPE K) LF 75.0000 62,250.00 820.000 61,500 016 ALTERNATIVE TEMPORARY CRASH CUSHION EA 5,000.0000 5,000.00 1.000 5,000 017 TEMPORARY RADAR SPEED FEEDBACK SIGN EA 3,000.0000 6,000.00 0.100 300.00 0.260 780 SYSTEM 018 JOB SITE MANAGEMENT LS 20,000.0000 20,000.00 0.050 1,000.00 0.130 2,600 019 PREPARE STORM WATER POLLUTION PREVENTION LS 3,000.0000 3,000.00 1.000 3,000 PLAN 020 RAIN EVENT ACTION PLAN EA 500.0000 7,500.00 2.000 1,000.00 3.000 1,500 021 STORM WATER SAMPLING AND ANALYSIS DAY EA 200.0000 3,800.00 2.000 400.00 3.000 600 022 STORM WATER ANNUAL REPORT EA 2,000.0000 6,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 12/26/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0P69U4 TIME 11:02 AM ESTIMATE NO. 003 BID OPENING 11/30/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/23 R.E. NAME: RAMADAN, KIFAH DATE OF THIS ESTIMATE 12/26/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY DRAINAGE INLET PROTECTION EA 800.0000 5,600.00 1.000 800.00 3.000 2,400 024 TEMPORARY GRAVEL BAG BERM LF 5.5000 137,500.00 1,300.000 7,150.00 4,237.000 23,303 025 STREET SWEEPING LS 29,000.0000 29,000.00 0.050 1,450.00 0.130 3,770 026 TEMPORARY CONCRETE WASHOUT LS 8,000.0000 8,000.00 0.050 400.00 0.100 800 027 TREATED WOOD WASTE LB 1.8000 5,472.00 667.000 1,200.60 667.000 1,200 028 SALVAGE BENCH EA 1,700.0000 5,100.00 1.000 1,700.00 2.000 3,400 029 SALVAGE TRASH CONTAINER EA 1,000.0000 8,000.00 2.000 2,000.00 4.000 4,000 030 REMOVE CONCRETE (CY) CY 407.0000 622,710.00 105.270 42,844.89 350.190 142,527 031 REMOVE PARKING METER POST EA 1,300.0000 1,300.00 0.000 0 032 TEMPORARY HIGH-VISIBILITY FENCE LF 32.0000 70,720.00 0.000 0 033 CLEARING AND GRUBBING (LS) LS 125,000.0000 125,000.00 0.500 62,500 034 ROADWAY EXCAVATION CY 210.0000 142,800.00 208.330 43,749.30 208.330 43,749 035 ROADWAY EXCAVATION (TYPE Z-2) (AERIALLY CY 440.0000 140,800.00 0.000 0 DEPOSITED LEAD) 036 ROADWAY EXCAVATION (TYPE COM) (AERIALLY CY 1,400.0000 8,400.00 0.000 0 DEPOSITED LEAD) 037 STRUCTURE EXCAVATION (SOLDIER PILE WALL) CY 400.0000 138,000.00 138.000 55,200.00 138.000 55,200 (F) 038 STRUCTURE BACKFILL (SOLDIER PILE WALL) CY 315.0000 29,295.00 0.000 0 (F) 039 CONCRETE BACKFILL (SOLDIER PILE WALL) CY 585.0000 131,040.00 0.000 0 (F) 040 LEAN CONCRETE BACKFILL CY 640.0000 33,280.00 0.000 0 (F) 041 IMPORTED BORROW (CY) CY 165.0000 21,450.00 0.000 0 042 ROADSIDE CLEARING LS 40,000.0000 40,000.00 0.000 0 043 ROCK BLANKET SQFT 290.0000 20,300.00 0.000 0 044 2" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 100.0000 11,100.00 0.000 0 (F) LINE) 045 4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 26.0000 4,030.00 0.000 0 (F) LINE) 046 6" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 38.0000 760.00 0.000 0 (F) LINE) 047 8" CORRUGATED HIGH DENSITY POLYETHYLENE LF 475.0000 57,000.00 0.000 0 PIPE CONDUIT 048 IMPORTED TOPSOIL (CY) CY 217.0000 12,152.00 0.000 0 049 FINISHING ROADWAY LS 35,000.0000 35,000.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 12/26/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0P69U4 TIME 11:02 AM ESTIMATE NO. 003 BID OPENING 11/30/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/23 R.E. NAME: RAMADAN, KIFAH DATE OF THIS ESTIMATE 12/26/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 CLASS 3 AGGREGATE SUBBASE CY 420.0000 310,800.00 55.060 23,125.20 141.160 59,287 051 HOT MIX ASPHALT (TYPE A) TON 261.0000 553,320.00 96.040 25,066.44 154.970 40,447 052 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 147.0000 1,969,800.00 0.000 0 053 TACK COAT TON 1,040.0000 32,240.00 0.130 135.20 0.130 135 054 REMOVE ASPHALT CONCRETE PAVEMENT (CY) CY 246.0000 595,320.00 52.750 12,976.50 243.500 59,901 055 REMOVE ASPHALT CONCRETE DIKE LF 4.0000 1,600.00 0.000 0 056 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 6.3500 641,350.00 0.000 0 057 MASONRY BLOCK WALL SQFT 225.0000 71,325.00 0.000 0 (F) 058 STEEL SOLDIER PILE (W 12 X 96) LF 245.0000 506,660.00 0.000 0 059 STEEL SOLDIER PILE (W 12 X 50) LF 225.0000 67,500.00 0.000 0 060 24" DRILLED HOLE LF 190.0000 446,690.00 0.000 0 061 STRUCTURAL CONCRETE, WALL FACING CY 2,125.0000 488,750.00 0.000 0 062 STRUCTURAL CONCRETE, DRAINAGE INLET CY 5,000.0000 105,000.00 6.600 33,000 (F) 063 CONCRETE SURFACE TEXTURE (FIELD STONE) SQFT 94.0000 200,314.00 0.000 0 064 BAR REINFORCING STEEL (WALL FACING, LB 3.4000 131,733.00 0.000 0 (F) EPOXY COATED) 065 TIMBER LAGGING MFBM 12,700.0000 266,700.00 0.000 0 (F) 066 CLEAN AND PAINT STEEL SOLDIER PILING LS 162,000.0000 162,000.00 0.050 8,100 067 18" BITUMINOUS COATED CORRUGATED STEEL LF 2,500.0000 20,000.00 0.000 0 PIPE (.109" THICK) 068 DRAINAGE INLET MARKER EA 222.0000 1,332.00 0.000 0 069 REMOVE OVERSIDE DRAIN EA 4,800.0000 4,800.00 0.000 0 070 REMOVE PIPE (LF) LF 400.0000 10,400.00 0.000 0 071 REMOVE INLET EA 9,500.0000 57,000.00 2.000 19,000 072 ADJUST INLET EA 4,600.0000 4,600.00 0.000 0 073 DETECTABLE WARNING SURFACE SQFT 69.0000 78,660.00 37.090 2,559.21 37.090 2,559 074 MINOR CONCRETE (MISCELLANEOUS CY 2,222.0000 53,328.00 0.000 0 CONSTRUCTION) 075 MINOR CONCRETE (CURB AND GUTTER) CY 1,450.0000 826,500.00 87.840 127,368.00 166.230 241,033 076 MINOR CONCRETE (DRIVEWAY) CY 1,770.0000 107,970.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 12/26/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0P69U4 TIME 11:02 AM ESTIMATE NO. 003 BID OPENING 11/30/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/23 R.E. NAME: RAMADAN, KIFAH DATE OF THIS ESTIMATE 12/26/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 MINOR CONCRETE FOR DRIVEWAY (RSC) CY 1,600.0000 336,000.00 15.120 24,192.00 26.750 42,800 078 MINOR CONCRETE FOR CROSS GUTTER (RSC) CY 1,300.0000 299,000.00 0.000 0 079 MINOR CONCRETE FOR SIDEWALK (RSC) CY 1,850.0000 5,550.00 0.000 0 080 MINOR CONCRETE (CURB, SIDEWALK AND CURB CY 1,600.0000 816,000.00 28.100 44,960.00 98.600 157,760 RAMP) 081 PRE/POST CONSTRUCTION SURVEYS EA 600.0000 90,000.00 0.000 0 082 MISCELLANEOUS IRON AND STEEL LB 12.0000 14,280.00 340.000 4,080 (F) 083 PARKING METER POST EA 5,500.0000 5,500.00 0.000 0 084 ADJUST MANHOLE FRAME AND COVER (UTILITY) EA 4,200.0000 4,200.00 0.000 0 085 PAINT CURB (2-COAT) SQFT 1.0000 45,000.00 0.000 0 086 PREPARE AND STAIN CONCRETE SQFT 7.0000 14,917.00 0.000 0 087 ANTI-GRAFFITI COATING SQFT 3.0000 10,740.00 0.000 0 088 TEMPORARY FENCE (TYPE CL-6) LF 250.0000 5,000.00 0.000 0 089 REMOVE FENCE LF 22.0000 4,840.00 220.000 4,840.00 220.000 4,840 090 REMOVE PAVEMENT MARKER EA 1.4000 3,248.00 0.000 0 091 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 11,550.00 0.000 0 092 REMOVE ROADSIDE SIGN EA 250.0000 23,750.00 0.000 0 093 REMOVE ROADSIDE SIGN PANEL EA 170.0000 1,700.00 0.000 0 094 RESET ROADSIDE SIGN EA 270.0000 1,890.00 2.000 540.00 2.000 540 095 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.0000 29,520.00 0.000 0 (0.063"-UNFRAMED) 096 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 19.0000 11,780.00 0.000 0 (0.080"-UNFRAMED) 097 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 35.0000 700.00 0.000 0 (0.063"-FRAMED) 098 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 61.0000 1,281.00 0.000 0 (0.080"-FRAMED) 099 ROADSIDE SIGN - ONE POST EA 270.0000 35,100.00 0.000 0 100 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 128.0000 9,984.00 0.000 0 METHOD) 101 INSTALL SIGN (MAST-ARM HANGER METHOD) EA 850.0000 1,700.00 0.000 0 102 INSTALL ROADSIDE SIGN PANEL ON EXISTING EA 215.0000 1,505.00 0.000 0 POST 103 INSTALL PEDESTRIAN RAILING LF 155.0000 87,110.00 0.000 0 (F) PROGRAM CAS145 PAGE 5 DATE 12/26/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0P69U4 TIME 11:02 AM ESTIMATE NO. 003 BID OPENING 11/30/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/23 R.E. NAME: RAMADAN, KIFAH DATE OF THIS ESTIMATE 12/26/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 HANDRAILING LF 134.0000 80,400.00 0.000 0 (F) 105 REMOVE GUARDRAIL LF 24.0000 8,160.00 52.000 1,248.00 52.000 1,248 106 MODIFY BRIDGE RAILING (LS) LS 11,000.0000 11,000.00 0.500 5,500.00 0.500 5,500 107 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 5.6000 89,600.00 0.000 0 WET NIGHT VISIBILITY) 108 PREFORMED THERMOPLASTIC PAVEMENT MARKING SQFT 11.0000 20,350.00 0.000 0 109 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5500 11,660.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 110 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 4,690.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 111 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.3500 66,150.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 112 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 245.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 8-4) 113 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.7000 8,551.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 114 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 4.4900 898.00 0.000 0 115 LIGHTING SYSTEM LS 470,000.0000 470,000.00 0.129 60,630.00 0.259 121,730 116 TRAFFIC CENSUS STATION SYSTEMS LS 78,000.0000 78,000.00 0.000 0 117 INTERCONNECTION CONDUIT AND CABLE (LS) LS 106,000.0000 106,000.00 0.000 0 118 MODIFYING LIGHTING SYSTEMS LS 148,000.0000 148,000.00 0.000 0 119 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 536,000.0000 536,000.00 0.094 50,384.00 0.094 50,384 PROGRAM CAS145 PAGE 6 DATE 12/26/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0P69U4 TIME 11:02 AM ESTIMATE NO. 003 BID OPENING 11/30/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/23 R.E. NAME: RAMADAN, KIFAH DATE OF THIS ESTIMATE 12/26/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 636,845.34 1,517,712.01 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 636,845.34 1,517,712.01 120 MOBILIZATION LS 700,000.0000 700,000.00 0.250 175,000.00 0.750 525,000 ORIGINAL CONTRACT AMOUNT 16,163,520.00 TOTAL WORK COMPLETED 811,845.34 2,042,712.01 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 811,845.34 2,042,712.01 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 06/08/23 400 09/06/23 08/02/23 05/19/25 50 44 0 0 13% 13% PROGRESS IS SATISFACTORY RAMADAN, KIFAH RESIDENT ENGINEER