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 06/24/21 EST. NO. 008 TIME 12:18 PM R.E. NAME: LUNA,FRANKLIN/CE- JAVA, MAJID 12-0Q3004 --------------------------------------------------------------------------- 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 06/24/21 EST. NO. 008 TIME 12:18 PM R.E. NAME: LUNA,FRANKLIN/CE- JAVA, MAJID 12-0Q3004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/24/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0Q3004 TIME 12:18 PM ESTIMATE NO. 008 BID OPENING 08/20/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/24/21 R.E. NAME: LUNA,FRANKLIN/CE- JAVA, MAJID DATE OF THIS ESTIMATE 06/24/21 LOCATION RERUN PROGRESS ESTIMATE AFTER ACCEPTANCE 12-ORA-5-37.4/37.4 ---------------------------------------- PETERSON-CHASE GENERAL IN ORANGE COUNTY IN ANAHEIM AT ENGINEERING CONSTRUCTION, INC. HARBOR BOULEVARD OVERCROSSING 16351 CONSTRUCTION CIRCLE WES IRVINE CA 92606 FED. AID NO. HSIM-052(11) HIGH FRICTION SURFACE TREATMENT. ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 1.000 2,000 002 CONSTRUCTION AREA SIGNS LS 12,500.0000 12,500.00 0.250 3,125.00 1.000 12,500 003 TRAFFIC CONTROL SYSTEM LS 135,000.0000 135,000.00 1.000 135,000 004 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 3,000.0000 3,000.00 1.000 3,000 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 5,500.0000 5,500.00 1.000 5,500 006 TEMPORARY RAILING (TYPE K) LF 45.0000 9,000.00 200.000 9,000 007 ALTERNATIVE TEMPORARY CRASH CUSHION EA 3,500.0000 10,500.00 3.000 10,500 008 JOB SITE MANAGEMENT LS 4,500.0000 4,500.00 1.000 4,500 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 850.0000 850.00 0.250 212.50 1.000 850 010 TEMPORARY DRAINAGE INLET PROTECTION EA 100.0000 300.00 3.000 300 011 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.6500 6,435.00 3,840.000 6,336 STRIPE (HAZARDOUS WASTE) 012 TREATED WOOD WASTE LB 1.0000 7,480.00 7,480.000 7,480 013 REMOVE CONCRETE (CY) CY 220.0000 13,200.00 60.000 13,200 014 ROADWAY EXCAVATION CY 100.0000 4,000.00 40.000 4,000 015 ROADSIDE CLEARING LS 4,000.0000 4,000.00 1.000 4,000 016 ROCK BLANKET SQFT 42.0000 17,220.00 405.000 17,010 017 PLANT (GROUP H) EA 2.2000 1,628.00 733.000 1,612 018 MAINTAIN EXISTING PLANTED AREAS LS 1,800.0000 1,800.00 1.000 1,800 019 WOOD MULCH CY 200.0000 3,000.00 15.000 3,000 020 CHECK AND TEST EXISTING IRRIGATION LS 1,800.0000 1,800.00 1.000 1,800 FACILITIES 021 OPERATE EXISTING IRRIGATION FACILITIES LS 1,800.0000 1,800.00 1.000 1,800 022 REMOVE IRRIGATION FACILITY LS 1,000.0000 1,000.00 1.000 1,000 PROGRAM CAS145 PAGE 2 DATE 06/24/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0Q3004 TIME 12:18 PM ESTIMATE NO. 008 BID OPENING 08/20/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/24/21 R.E. NAME: LUNA,FRANKLIN/CE- JAVA, MAJID DATE OF THIS ESTIMATE 06/24/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 POP-UP SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 275.0000 1,375.00 5.000 1,375 024 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 12.0000 2,340.00 195.000 2,340 (F) (SUPPLY LINE) 025 CLASS 2 AGGREGATE BASE (CY) CY 75.0000 41,250.00 40.000 3,000 026 HIGH FRICTION SURFACE TREATMENT SQYD 48.0000 211,200.00 4,287.000 205,776 027 HOT MIX ASPHALT (TYPE A) TON 430.0000 23,650.00 68.750 29,562 028 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 55.0000 5,500.00 82.000 4,510 029 REMOVE ASPHALT CONCRETE PAVEMENT (CY) CY 100.0000 3,400.00 34.000 3,400 030 REMOVE ASPHALT CONCRETE DIKE LF 8.0000 2,000.00 250.000 2,000 031 MINOR CONCRETE (MINOR STRUCTURE) CY 1,295.0000 28,619.50 22.100 28,619 (F) 032 DETECTABLE WARNING SURFACE SQFT 40.0000 6,000.00 150.000 6,000 033 MINOR CONCRETE (MISCELLANEOUS CY 1,450.0000 42,050.00 29.000 42,050 CONSTRUCTION) 034 PRE/POST CONSTRUCTION SURVEYS EA 1,375.0000 11,000.00 8.000 11,000 035 REMOVE PAVEMENT MARKER EA 2.2000 814.00 461.000 1,014 036 DELINEATOR (CLASS 1) EA 70.0000 8,400.00 120.000 8,400 037 PAVEMENT MARKER (RETROREFLECTIVE) EA 8.2500 3,052.50 462.500 3,815 038 REMOVE ROADSIDE SIGN EA 100.0000 5,500.00 55.000 5,500 039 REMOVE ROADSIDE SIGN EA 75.0000 450.00 6.000 450 (STRAP AND SADDLE BRACKET METHOD) 040 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 8,250.00 439.050 6,585 (0.063"-UNFRAMED) 041 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 1,065.00 71.000 1,065 (0.063" UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 042 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.0000 3,600.00 200.000 3,600 (0.08"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 043 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.0000 3,240.00 180.000 3,240 (0.08"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 044 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 5.0000 2,250.00 450.000 2,250 045 ROADSIDE SIGN - ONE POST EA 350.0000 19,600.00 56.000 19,600 046 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 200.0000 1,200.00 6.000 1,200 METHOD) 047 REUSABLE CRASH CUSHION EA 34,000.0000 102,000.00 3.000 102,000 PROGRAM CAS145 PAGE 3 DATE 06/24/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0Q3004 TIME 12:18 PM ESTIMATE NO. 008 BID OPENING 08/20/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/24/21 R.E. NAME: LUNA,FRANKLIN/CE- JAVA, MAJID DATE OF THIS ESTIMATE 06/24/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 048 CONCRETE BARRIER (TYPE 60M) LF 195.0000 29,250.00 180.000 35,100 049 CONCRETE BARRIER (TYPE 60MD) LF 300.0000 3,000.00 10.000 3,000 050 REMOVE GUARDRAIL LF 24.0000 5,520.00 230.000 5,520 051 REMOVE CRASH CUSHION EA 500.0000 1,000.00 2.000 1,000 052 THERMOPLASTIC PAVEMENT MARKING SQFT 5.3000 9,858.00 2,161.000 11,453 (ENHANCED WET NIGHT VISIBILITY) 053 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 90.00 112.500 112 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) 054 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.9000 5,049.00 7,012.500 6,311 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 055 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.2000 10,200.00 7,653.000 9,183 (ENHANCED WET NIGHT VISIBILITY) 056 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.7500 2,660.00 1,900.000 3,325 (ENHANCED WET NIGHT VISIBILITY) 057 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0500 903.00 1,075.000 1,128 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 058 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.8500 10,795.00 12,700.000 10,795 059 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.5000 4,650.00 1,860.000 4,650 060 MODIFYING EXISTING ELECTRICAL SYSTEM LS 242,000.0000 242,000.00 0.050 12,100.00 1.000 242,000 PROGRAM CAS145 PAGE 4 DATE 06/24/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0Q3004 TIME 12:18 PM ESTIMATE NO. 008 BID OPENING 08/20/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/24/21 R.E. NAME: LUNA,FRANKLIN/CE- JAVA, MAJID DATE OF THIS ESTIMATE 06/24/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 15,437.50 1,078,121.58 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 6,656.95 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 15,437.50 1,084,778.53 061 MOBILIZATION LS 100,000.0000 100,000.00 1.000 100,000 ORIGINAL CONTRACT AMOUNT 1,209,294.00 TOTAL WORK COMPLETED 15,437.50 1,184,778.53 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 15,437.50 1,184,778.53 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 09/23/19 94 06/15/20 03/20/20 05/24/21 94 203 0 0 100% 100% LUNA,FRANKLIN/CE- JAVA, MAJID RESIDENT ENGINEER PROGRAM CAS145 DATE 06/24/21