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 01/26/21 EST. NO. 001 TIME 10:03 AM R.E. NAME: NAJM, ELIE/CE- CHAUDRY, MONAS 12-0Q6904 --------------------------------------------------------------------------- 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 01/26/21 EST. NO. 001 TIME 10:03 AM R.E. NAME: NAJM, ELIE/CE- CHAUDRY, MONAS 12-0Q6904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 01/26/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0Q6904 TIME 10:03 AM ESTIMATE NO. 001 BID OPENING 07/09/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/21 R.E. NAME: NAJM, ELIE/CE- CHAUDRY, MONAS DATE OF THIS ESTIMATE 01/26/21 LOCATION PROGRESS ESTIMATE 12-ORA-5-0.6/43.0 ----------------- 12-ORA-91-0.4/18.4 SELECT ELECTRIC, INC. IN ORANGE COUNTY ON VARIOUS ROUTES 12-ORA-405-0.9/23.0 2790 BUSINESS PARK DR.; AND AT VARIOUS LOCATIONS VISTA CA 92081 FED. AID NO. N O N E REPAIR AND REPLACEMENT OF NON ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,542.0000 2,542.00 0.000 0 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 23,053.0000 23,053.00 0.160 3,688.48 0.160 3,688 003 TIME-RELATED OVERHEAD (WDAY) WDAY 2,000.0000 700,000.00 55.000 110,000.00 55.000 110,000 004 CONSTRUCTION AREA SIGNS LS 221,526.0000 221,526.00 0.000 0 005 TRAFFIC CONTROL SYSTEM LS 440,000.0000 440,000.00 0.000 0 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 16,842.0000 16,842.00 0.000 0 007 JOB SITE MANAGEMENT LS 22,105.0000 22,105.00 0.000 0 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 895.0000 895.00 0.050 44.75 0.050 44 009 TEMPORARY COVER SQYD 50.0000 22,500.00 0.000 0 010 TEMPORARY DRAINAGE INLET PROTECTION EA 211.0000 35,870.00 0.000 0 011 TEMPORARY FIBER ROLL LF 4.0000 2,360.00 0.000 0 012 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.4100 14,145.00 0.000 0 STRIPE (HAZARDOUS WASTE) 013 ROADWAY EXCAVATION (TYPE Z-2) CY 146.0000 18,980.00 0.000 0 (AERIALLY DEPOSITED LEAD) 014 REMOVE PAVEMENT MARKER EA 1.0000 3,300.00 0.000 0 015 DELINEATOR (CLASS 1) EA 58.0000 67,860.00 0.000 0 016 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 11,730.00 0.000 0 017 REMOVE ROADSIDE SIGN PANEL EA 237.0000 948.00 0.000 0 018 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.0000 210.00 0.000 0 (0.063"-UNFRAMED) 019 ROADSIDE SIGN - ONE POST EA 421.0000 1,263.00 0.000 0 020 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 211.0000 211.00 0.000 0 METHOD) 021 MIDWEST GUARDRAIL SYSTEM LF 31.0000 4,650.00 0.000 0 022 END ANCHOR ASSEMBLY (TYPE SFT) EA 999.0000 999.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 01/26/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0Q6904 TIME 10:03 AM ESTIMATE NO. 001 BID OPENING 07/09/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/21 R.E. NAME: NAJM, ELIE/CE- CHAUDRY, MONAS DATE OF THIS ESTIMATE 01/26/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,785.0000 4,785.00 0.000 0 024 THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 26,070.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 025 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.4100 9,061.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 026 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 83,100.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 027 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 75,800.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 028 THERMOPLASTIC CROSSWALK AND PAVEMENT SQFT 3.0000 15,270.00 0.000 0 MARKING (ENHANCED WET NIGHT VISIBILITY) 029 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.4100 46,740.00 0.000 0 030 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 14,160.00 0.000 0 031 MODIFYING RAMP METERING SYSTEMS LS 939,929.0000 939,929.00 0.050 46,996.45 0.050 46,996 032 MODIFYING TRAFFIC MONITORING STATIONS LS 652,599.0000 652,599.00 0.000 0 033 MODIFYING FIBER OPTIC CABLE SYSTEMS LS 928,000.0000 928,000.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 01/26/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0Q6904 TIME 10:03 AM ESTIMATE NO. 001 BID OPENING 07/09/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/21 R.E. NAME: NAJM, ELIE/CE- CHAUDRY, MONAS DATE OF THIS ESTIMATE 01/26/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 160,729.68 160,729.68 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 160,729.68 160,729.68 034 MOBILIZATION LS 241,373.0000 241,373.00 0.000 0 ORIGINAL CONTRACT AMOUNT 4,648,876.00 TOTAL WORK COMPLETED 160,729.68 160,729.68 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 160,729.68 160,729.68 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 08/27/20 350 10/20/20 10/20/20 03/22/22 53 6 0 0 3% 15% PROGRESS IS SATISFACTORY NAJM, ELIE/CE- CHAUDRY, MONAS RESIDENT ENGINEER PROGRAM CAS145 DATE 01/26/21