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 06/22/21 EST. NO. 001 TIME 01:24 PM R.E. NAME: PHAM, LIEU/CE- WU, ADRIAN 12-0S4404 --------------------------------------------------------------------------- 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 06/22/21 EST. NO. 001 TIME 01:24 PM R.E. NAME: PHAM, LIEU/CE- WU, ADRIAN 12-0S4404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0S4404 TIME 01:24 PM ESTIMATE NO. 001 BID OPENING 03/03/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/21 R.E. NAME: PHAM, LIEU/CE- WU, ADRIAN DATE OF THIS ESTIMATE 06/22/21 LOCATION PROGRESS ESTIMATE 12-ORA-142-3.1/6.4 ----------------- SULLY-MILLER CONTRACTING IN ORANGE COUNTY IN BREA FROM 0.5 COMPANY MILE EAST OF BREA HILLS AVENUE TO 135 S. STATE COLLEGE BLVD.; SAN BERNARDINO COUNTY LINE BREA CA 92821 FED. AID NO. N O N E RESURFACE HIGHWAY WITH RHMA ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 TIME-RELATED OVERHEAD (WDAY) WDAY 300.0000 21,000.00 45.000 13,500.00 45.000 13,500 002 CONSTRUCTION AREA SIGNS LS 7,300.0000 7,300.00 0.450 3,285.00 0.450 3,285 003 TRAFFIC CONTROL SYSTEM LS 59,000.0000 59,000.00 0.250 14,750.00 0.250 14,750 004 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 0.5000 370.00 370.000 185.00 370.000 185 005 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.0300 2,148.00 35,800.000 1,074.00 35,800.000 1,074 006 PORTABLE RADAR SPEED FEEDBACK SIGN EA 27.0000 3,780.00 10.000 270.00 10.000 270 SYSTEM DAY 007 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 8,000.0000 8,000.00 0.150 1,200.00 0.150 1,200 008 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 2,100.0000 8,400.00 3.000 6,300.00 3.000 6,300 009 JOB SITE MANAGEMENT LS 3,400.0000 3,400.00 0.250 850.00 0.250 850 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 5,000.0000 5,000.00 0.500 2,500.00 0.500 2,500 011 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 99.0000 807,840.00 4,080.000 403,920.00 4,080.000 403,920 012 TACK COAT TON 600.0000 22,800.00 19.000 11,400.00 19.000 11,400 013 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.8500 148,740.00 40,200.000 74,370.00 40,200.000 74,370 014 GUARD RAILING DELINEATOR EA 20.0000 17,200.00 0.000 0 015 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.5000 2,650.00 0.000 0 016 PAVEMENT MARKER EA 6.5000 2,665.00 0.000 0 (RETROREFLECTIVE-RECESSED) 017 REMOVE ROADSIDE SIGN PANEL EA 150.0000 1,950.00 0.000 0 018 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.0000 1,584.00 0.000 0 (0.063"-UNFRAMED) 019 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 19.0000 304.00 0.000 0 (0.080"-UNFRAMED) 020 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 26.0000 338.00 0.000 0 (0.063"-FRAMED) 021 INSTALL ROADSIDE SIGN PANEL ON EA 270.0000 3,510.00 0.000 0 EXISTING POST 022 THERMOPLASTIC PAVEMENT MARKING SQFT 3.2500 3,380.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) PROGRAM CAS145 PAGE 2 DATE 06/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0S4404 TIME 01:24 PM ESTIMATE NO. 001 BID OPENING 03/03/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/21 R.E. NAME: PHAM, LIEU/CE- WU, ADRIAN DATE OF THIS ESTIMATE 06/22/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6200 44,330.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 024 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 253.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 025 12" RUMBLE STRIP STA 34.0000 6,800.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 026 INDUCTIVE LOOP DETECTOR (EA) EA 430.0000 38,270.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 06/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0S4404 TIME 01:24 PM ESTIMATE NO. 001 BID OPENING 03/03/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/21 R.E. NAME: PHAM, LIEU/CE- WU, ADRIAN DATE OF THIS ESTIMATE 06/22/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 533,604.00 533,604.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 533,604.00 533,604.00 027 MOBILIZATION LS 88,988.0000 88,988.00 0.950 84,538.60 0.950 84,538 ORIGINAL CONTRACT AMOUNT 1,310,000.00 TOTAL WORK COMPLETED 618,142.60 618,142.60 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 618,142.60 618,142.60 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 04/01/21 70 04/16/21 04/16/21 07/26/21 45 0 0 0 47% 64% PROGRESS IS SATISFACTORY PHAM, LIEU/CE- WU, ADRIAN RESIDENT ENGINEER PROGRAM CAS145 DATE 06/22/21