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 06/16/22 EST. NO. 002 TIME 01:48 PM R.E. NAME: EZZEDINE, MIKE 12-0S2104 --------------------------------------------------------------------------- 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 06/16/22 EST. NO. 002 TIME 01:48 PM R.E. NAME: EZZEDINE, MIKE 12-0S2104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/16/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0S2104 TIME 01:48 PM ESTIMATE NO. 002 BID OPENING 02/09/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/22 R.E. NAME: EZZEDINE, MIKE DATE OF THIS ESTIMATE 06/16/22 LOCATION PROGRESS ESTIMATE 12-ORA-5-24.0/37.6 ----------------- J. FRANCIS COMPANY IN ORANGE COUNTY, AT VARIOUS 16197 KRAMERIA AVE.; IN ORANGE COUNTY, AT VARIOUS RIVERSIDE CA 92504 LOCATIONS, ON ROUTE 5 FROM S5-N133 CONNECTOR SEPARATION IN IRVINE TO BALL ROAD OVERCROSSING IN ANAHEIM FED. AID NO. N O N E APPLY METHACRYLATE TREATMENT AND ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 TIME-RELATED OVERHEAD (WDAY) WDAY 385.0000 46,200.00 20.000 7,700.00 40.000 15,400 002 CONSTRUCTION AREA SIGNS LS 88,000.0000 88,000.00 0.500 44,000 003 TRAFFIC CONTROL SYSTEM LS 220,000.0000 220,000.00 0.200 44,000.00 0.500 110,000 004 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 4.0000 5,120.00 640.000 2,560.00 640.000 2,560 005 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.5000 24,200.00 24,000.000 12,000.00 24,000.000 12,000 006 PORTABLE RADAR SPEED FEEDBACK SIGN EA 125.0000 10,000.00 0.000 0 SYSTEM DAY 007 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 1,250.0000 1,250.00 0.000 0 008 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 5,000.0000 25,000.00 0.000 0 009 JOB SITE MANAGEMENT LS 15,000.0000 15,000.00 0.200 3,000.00 0.400 6,000 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 3,500.0000 3,500.00 0.750 2,625 011 TEMPORARY SUPPORT LS 45,000.0000 45,000.00 0.000 0 012 TEMPORARY DECKING LS 5,000.0000 5,000.00 0.360 1,800.00 0.940 4,700 013 STRUCTURAL CONCRETE, BRIDGE (RSC) CY 3,200.0000 88,960.00 7.740 24,768.00 22.440 71,808 (F) 014 DRILL AND BOND DOWEL LF 65.0000 19,110.00 113.540 7,380.10 275.540 17,910 015 CLEAN EXPANSION JOINT LF 25.0000 95,575.00 0.000 0 016 BONDED JOINT SEAL (MR 1") LF 56.0000 3,360.00 0.000 0 017 JOINT SEAL (MR 1") LF 50.0000 39,300.00 0.000 0 018 JOINT SEAL (MR 1 1/2") LF 75.0000 52,200.00 0.000 0 019 BONDED JOINT SEAL (MR 1 1/2") LF 70.0000 81,550.00 0.000 0 020 BONDED JOINT SEAL (MR 2") LF 85.0000 18,700.00 0.000 0 021 NEOPRENE STRIP GLAND LF 120.0000 4,080.00 0.000 0 (WATSON BOWMAN STRIP SEAL SE-300) 022 NEOPRENE STRIP GLAND LF 95.0000 7,410.00 0.000 0 (WATSON BOWMAN STRIP SEAL SE-500) PROGRAM CAS145 PAGE 2 DATE 06/16/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0S2104 TIME 01:48 PM ESTIMATE NO. 002 BID OPENING 02/09/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/22 R.E. NAME: EZZEDINE, MIKE DATE OF THIS ESTIMATE 06/16/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 NEOPRENE STRIP GLAND LF 60.0000 44,880.00 0.000 0 (DS BROWN CO. STRIP SEAL A2R) 024 NEOPRENE STRIP GLAND LF 95.0000 3,420.00 0.000 0 (DS BROWN CO. STRIP SEAL L2-400) 025 BAR REINFORCING STEEL (BRIDGE) LB 8.0000 53,800.00 2,618.130 20,945.04 6,412.130 51,297 (F) 026 PUBLIC SAFETY PLAN LS 3,500.0000 3,500.00 0.000 0 027 RAPID SETTING CONCRETE (PATCH) CF 40.0000 16,520.00 0.000 0 028 REMOVE UNSOUND CONCRETE CF 40.0000 16,520.00 0.000 0 029 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.1600 103,724.80 23,956.000 3,832.96 23,956.000 3,832 030 TREAT BRIDGE DECK SQFT 0.2200 142,621.60 23,956.000 5,270.32 23,956.000 5,270 (F) 031 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 58.0000 472,120.00 321.200 18,629.60 321.200 18,629 032 BRIDGE REMOVAL (PORTION), LOCATION A LS 22,000.0000 22,000.00 1.000 22,000.00 1.000 22,000 033 BRIDGE REMOVAL (PORTION), LOCATION B LS 12,000.0000 12,000.00 1.000 12,000.00 1.000 12,000 034 BRIDGE REMOVAL (PORTION), LOCATION C LS 7,000.0000 7,000.00 0.000 0 035 BRIDGE REMOVAL (PORTION), LOCATION D LS 12,000.0000 12,000.00 1.000 12,000 036 BRIDGE REMOVAL (PORTION), LOCATION E LS 44,000.0000 44,000.00 0.100 4,400.00 1.000 44,000 037 REPLACE BEARING PAD EA 1,600.0000 25,600.00 0.000 0 038 REMOVE PAVEMENT MARKER EA 2.0000 3,860.00 1,000.000 2,000.00 1,000.000 2,000 039 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 5,280.00 0.000 0 040 THERMOPLASTIC PAVEMENT MARKING SQFT 9.0000 11,520.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 041 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 7,460.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 042 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.2000 33,120.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 043 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 100.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 8-4) 044 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 6,450.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 045 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 6,400.00 1,000.000 5,000.00 1,000.000 5,000 046 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 2.0000 16,740.00 0.000 0 (BROKEN 36-12) 047 8" TRAFFIC STRIPE TAPE WITH CONTRAST LF 3.0000 1,830.00 0.000 0 (BROKEN 12-3) 048 REMOVE 6" TRAFFIC STRIPE LF 1.0000 38,500.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 06/16/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0S2104 TIME 01:48 PM ESTIMATE NO. 002 BID OPENING 02/09/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/22 R.E. NAME: EZZEDINE, MIKE DATE OF THIS ESTIMATE 06/16/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 197,286.02 463,033.02 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 197,286.02 463,033.02 049 MOBILIZATION LS 200,000.0000 200,000.00 0.200 40,000.00 0.950 190,000 ORIGINAL CONTRACT AMOUNT 2,209,481.40 TOTAL WORK COMPLETED 237,286.02 653,033.02 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 237,286.02 653,033.02 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 04/01/22 120 04/18/22 04/18/22 10/13/22 40 0 0 0 29% 33% PROGRESS IS SATISFACTORY EZZEDINE, MIKE RESIDENT ENGINEER