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 05/23/22 EST. NO. 007 TIME 11:29 AM R.E. NAME: KATTAO,BIBARS/CE-CHAUDRY,MONAS 12-0Q6504 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0004 1,895.91 E.W. @ F.A.(+) 021722 N 0004 0 1,895.91 TOTAL THIS ESTIMATE 4,737.73 TOTAL PREVIOUS ESTIMATE 6,633.64 TOTAL TO DATE 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 05/23/22 EST. NO. 007 TIME 11:29 AM R.E. NAME: KATTAO,BIBARS/CE-CHAUDRY,MONAS 12-0Q6504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 05/23/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0Q6504 TIME 11:29 AM ESTIMATE NO. 007 BID OPENING 04/06/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/22 R.E. NAME: KATTAO,BIBARS/CE-CHAUDRY,MONAS DATE OF THIS ESTIMATE 05/23/22 LOCATION RERUN PROGRESS ESTIMATE 12-ORA-22-1.2/1.2 ----------------------- INTERNATINAL LINE BUILDERS, IN ORANGE COUNTY IN GARDEN GROVE AT INC. DBA ILB ELECTRIC VALLEY VIEW ST OFF-RAMP 3955 TEMESCAL CANYON RD.; CORONA CA 92883 FED. AID NO. SNHG-P022(27)E MODIFY SIGNAL AND LIGHTING, REFRESH ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,658.0000 1,658.00 1.000 1,658 002 TIME-RELATED OVERHEAD (WDAY) WDAY 150.0000 13,500.00 83.000 12,450 003 CONSTRUCTION AREA SIGNS LS 20,225.0000 20,225.00 0.500 10,112 004 TRAFFIC CONTROL SYSTEM LS 20,308.0000 20,308.00 0.841 17,079 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 15,914.0000 15,914.00 0.750 11,935.50 0.750 11,935 006 JOB SITE MANAGEMENT LS 3,780.0000 3,780.00 0.841 3,178 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,326.0000 1,326.00 1.000 1,326 008 TEMPORARY DRAINAGE INLET PROTECTION EA 387.0000 5,805.00 8.000 3,096 009 TREATED WOOD WASTE LB 0.8000 6,432.00 0.000 0 010 REMOVE CONCRETE (CY) CY 387.0000 9,288.00 0.000 0 011 ROADWAY EXCAVATION (TYPE Z-2) CY 442.0000 1,768.00 0.000 0 (AERIALLY DEPOSITED LEAD) 012 PLANT (GROUP H) EA 0.8000 1,248.00 0.000 0 013 MAINTAIN EXISTING PLANTED AREAS LS 14,036.0000 14,036.00 0.000 0 014 CHECK AND TEST EXISTING IRRIGATION LS 4,487.0000 4,487.00 0.000 0 FACILITIES 015 OPERATE EXISTING IRRIGATION FACILITIES LS 14,036.0000 14,036.00 0.000 0 016 REMOVE IRRIGATION FACILITY LS 4,122.0000 4,122.00 0.000 0 017 RISER SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 155.0000 1,550.00 0.000 0 018 RISER SPRINKLER ASSEMBLY EA 78.0000 1,404.00 0.000 0 019 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 10.0000 4,650.00 0.000 0 (F) LINE) 020 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 10.5000 1,890.00 0.000 0 (F) (SUPPLY LINE) 021 HOT MIX ASPHALT (TYPE A) TON 442.0000 1,768.00 0.000 0 022 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 18.0000 1,350.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 05/23/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0Q6504 TIME 11:29 AM ESTIMATE NO. 007 BID OPENING 04/06/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/22 R.E. NAME: KATTAO,BIBARS/CE-CHAUDRY,MONAS DATE OF THIS ESTIMATE 05/23/22 ------------------------------------------------------------------------------------------------------------------------------------ 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 F) LF 18.0000 4,140.00 0.000 0 024 REMOVE ASPHALT CONCRETE DIKE LF 11.0000 1,430.00 0.000 0 025 MINOR CONCRETE (CURB) (CY) CY 1,105.0000 9,945.00 0.000 0 026 REMOVE PAVEMENT MARKER EA 0.8000 192.00 0.000 0 027 DELINEATOR (CLASS 1) EA 44.0000 1,144.00 0.000 0 028 GUARD RAILING DELINEATOR EA 40.0000 720.00 0.000 0 029 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.2000 1,134.00 0.000 0 030 REMOVE ROADSIDE SIGN EA 166.0000 2,158.00 0.000 0 031 REMOVE ROADSIDE SIGN EA 16.5000 330.00 0.000 0 (STRAP AND SADDLE BRACKET METHOD) 032 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 2,800.00 0.000 0 (0.063"-UNFRAMED) 033 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 22.0000 4,400.00 0.000 0 (0.080"-UNFRAMED) 034 ROADSIDE SIGN - ONE POST EA 470.0000 5,170.00 0.000 0 035 ROADSIDE SIGN - TWO POST EA 939.0000 3,756.00 0.000 0 036 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 61.0000 1,220.00 0.000 0 METHOD) 037 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 37.5000 12,750.00 0.000 0 038 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,326.0000 2,652.00 0.000 0 039 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,758.0000 7,516.00 0.000 0 040 REMOVE GUARDRAIL LF 10.5000 4,410.00 0.000 0 041 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.1100 333.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) 042 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 1,075.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 043 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6500 3,887.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 044 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.2700 2,032.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 045 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.3000 286.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 046 THERMOPLASTIC CROSSWALK AND PAVEMENT SQFT 5.4200 8,130.00 0.000 0 MARKING (ENHANCED WET NIGHT VISIBILITY) 047 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.5500 5,665.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 05/23/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0Q6504 TIME 11:29 AM ESTIMATE NO. 007 BID OPENING 04/06/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/22 R.E. NAME: KATTAO,BIBARS/CE-CHAUDRY,MONAS DATE OF THIS ESTIMATE 05/23/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 048 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.3700 5,055.00 0.000 0 049 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 139,332.0000 139,332.00 0.850 118,432 050 MODIFYING RAMP METERING SYSTEMS LS 78,395.0000 78,395.00 0.983 77,062 PROGRAM CAS145 PAGE 4 DATE 05/23/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0Q6504 TIME 11:29 AM ESTIMATE NO. 007 BID OPENING 04/06/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/22 R.E. NAME: KATTAO,BIBARS/CE-CHAUDRY,MONAS DATE OF THIS ESTIMATE 05/23/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 11,935.50 256,330.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 1,895.91 6,633.64 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 13,831.41 262,964.14 051 MOBILIZATION LS 35,200.0000 35,200.00 1.000 35,200 ORIGINAL CONTRACT AMOUNT 495,802.00 TOTAL WORK COMPLETED 13,831.41 298,164.14 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 13,831.41 298,164.14 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 05/11/21 90 11/08/21 11/08/21 06/01/22 85 26 0 0 58% 94% PROGRESS IS SATISFACTORY UNSATIS PROGRESS OVERRIDEN BECAU PENDING CCO KATTAO,BIBARS/CE-CHAUDRY,MONAS RESIDENT ENGINEER