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 06/20/23 EST. NO. 001 TIME 03:07 PM R.E. NAME: WU, ADRIAN 12-0S9104 --------------------------------------------------------------------------- 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 06/20/23 EST. NO. 001 TIME 03:07 PM R.E. NAME: WU, ADRIAN 12-0S9104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE CEM4401 CY2022 -10,000.00 001 -10,000.00 -10,000.00 TOTAL DEDUCTIONS -10,000.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 06/20/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0S9104 TIME 03:07 PM ESTIMATE NO. 001 BID OPENING 03/22/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/23 R.E. NAME: WU, ADRIAN DATE OF THIS ESTIMATE 06/20/23 LOCATION RERUN PROGRESS ESTIMATE 12-ORA-57-11.0/22.2 ----------------------- RJ NOBLE IN ORANGE COUNTY, AT VARIOUS 15505 EAST LINCOLN AVE; LOCATIONS FROM 0.2 MILE SOUTH OF ORANGE CA 92865 CHAMPMAN AVENUE UNDERCROSSING TO 0.3 MILE SOUTH OF LOS ANGELES COUNTY LINE FED. AID NO. N O N E RESURFACE RAMP WITH 0.15 FT 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 1,000.0000 40,000.00 15.000 15,000.00 15.000 15,000 002 CONSTRUCTION AREA SIGNS LS 34,000.0000 34,000.00 0.750 25,500.00 0.750 25,500 003 TRAFFIC CONTROL SYSTEM LS 42,000.0000 42,000.00 0.500 21,000.00 0.500 21,000 004 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 0.2100 1,037.40 2,470.000 518.70 2,470.000 518 005 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.0700 1,435.00 10,250.000 717.50 10,250.000 717 006 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 2,000.0000 2,000.00 0.500 1,000.00 0.500 1,000 007 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 2,000.0000 4,000.00 2.000 4,000.00 2.000 4,000 008 JOB SITE MANAGEMENT LS 17,000.0000 17,000.00 0.500 8,500.00 0.500 8,500 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,000.0000 2,000.00 1.000 2,000.00 1.000 2,000 010 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 135.0000 430,650.00 2,322.430 313,528.05 2,322.430 313,528 011 TACK COAT TON 700.0000 11,200.00 7.040 4,928.00 7.040 4,928 012 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.7000 81,000.00 22,793.000 61,541.10 22,793.000 61,541 013 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.3000 3,127.00 0.000 0 014 THERMOPLASTIC PAVEMENT MARKING SQFT 4.7500 23,465.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 015 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 1,712.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 016 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.2000 17,280.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 017 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.8500 240.50 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 018 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.1000 1,554.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 019 12" THERMOPLASTIC TRAFFIC STRIPE LF 4.2500 13,430.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 020 INDUCTIVE LOOP DETECTOR (EA) EA 450.0000 19,350.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 06/20/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0S9104 TIME 03:07 PM ESTIMATE NO. 001 BID OPENING 03/22/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/23 R.E. NAME: WU, ADRIAN DATE OF THIS ESTIMATE 06/20/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 458,233.35 458,233.35 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 458,233.35 458,233.35 ORIGINAL CONTRACT AMOUNT 746,480.90 TOTAL WORK COMPLETED 458,233.35 458,233.35 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -10,000.00 -10,000.00 TOTAL 448,233.35 448,233.35 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 04/26/22 40 05/30/23 05/11/22 07/21/23 14 275 0 0 61% 35% PROGRESS IS SATISFACTORY WU, ADRIAN RESIDENT ENGINEER