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 07/24/23 EST. NO. 002 TIME 03:43 PM R.E. NAME: SHAHIDI,MONA/CE-NGUYEN,IRVIN 12-0T6504 --------------------------------------------------------------------------- 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 07/24/23 EST. NO. 002 TIME 03:43 PM R.E. NAME: SHAHIDI,MONA/CE-NGUYEN,IRVIN 12-0T6504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/24/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0T6504 TIME 03:43 PM ESTIMATE NO. 002 BID OPENING 12/22/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/23 R.E. NAME: SHAHIDI,MONA/CE-NGUYEN,IRVIN DATE OF THIS ESTIMATE 07/24/23 LOCATION PROGRESS ESTIMATE 12-ORA-57-11.5/18.6 ----------------- R.J. NOBLE COMPANY ORANGE COUNTY IN ORANGE, ANAHEIM, 15505 EAST LINCOLN AVENUE PLACENTIA, AND FULLERTON FROM 0.2 MILE ORANGE CA 92856 SOUTH OF ORANGEWOOD AVENUE UNDERCROSSING TO 0.3 MILE NORTH OF YORBA LINDA BOULEVARD FED. AID NO. N O N E COLD PLANE AC PVMT AND PLACE 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 100.0000 6,000.00 21.000 2,100.00 28.000 2,800 002 CONSTRUCTION AREA SIGNS LS 26,000.0000 26,000.00 0.190 4,940.00 0.790 20,540 003 TRAFFIC CONTROL SYSTEM LS 100,000.0000 100,000.00 0.470 47,000.00 0.470 47,000 004 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 1.2500 13,250.00 9,000.000 11,250.00 9,000.000 11,250 005 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.1000 4,030.00 39,000.000 3,900.00 39,000.000 3,900 006 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 1,000.0000 1,000.00 1.000 1,000.00 1.000 1,000 007 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 2,000.0000 8,000.00 2.000 4,000.00 2.000 4,000 008 JOB SITE MANAGEMENT LS 25,000.0000 25,000.00 0.470 11,750.00 0.470 11,750 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,000.0000 2,000.00 0.750 1,500.00 0.750 1,500 010 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 146.0000 884,760.00 5,445.350 795,021.10 5,445.350 795,021 011 TACK COAT TON 2,400.0000 33,600.00 17.000 40,800.00 17.000 40,800 012 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.5000 199,500.00 55,043.000 192,650.50 55,043.000 192,650 013 REMOVE PAVEMENT MARKER EA 1.0000 59.00 0.000 0 014 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.5000 8,865.00 0.000 0 015 REMOVE ROADSIDE SIGN (WOOD POST) EA 450.0000 450.00 0.000 0 016 REMOVE ROADSIDE SIGN PANEL EA 35.0000 5,250.00 0.000 0 017 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.5000 20,500.00 0.000 0 (0.063"-UNFRAMED) 018 ROADSIDE SIGN - ONE POST EA 380.0000 17,100.00 0.000 0 019 INSTALL ROADSIDE SIGN PANEL ON EXISTING EA 110.0000 16,500.00 0.000 0 POST 020 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 4.1500 43,990.00 0.000 0 WET NIGHT VISIBILITY) 021 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.8500 4,173.50 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) PROGRAM CAS145 PAGE 2 DATE 07/24/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0T6504 TIME 03:43 PM ESTIMATE NO. 002 BID OPENING 12/22/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/23 R.E. NAME: SHAHIDI,MONA/CE-NGUYEN,IRVIN DATE OF THIS ESTIMATE 07/24/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 022 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.9500 26,220.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 023 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 2,310.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 024 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 363.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 025 12" THERMOPLASTIC TRAFFIC STRIPE LF 1.6500 8,860.50 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 026 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.4000 2,716.00 0.000 0 027 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.7500 1,952.50 0.000 0 028 INDUCTIVE LOOP DETECTOR (EA) EA 440.0000 24,640.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 07/24/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0T6504 TIME 03:43 PM ESTIMATE NO. 002 BID OPENING 12/22/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/23 R.E. NAME: SHAHIDI,MONA/CE-NGUYEN,IRVIN DATE OF THIS ESTIMATE 07/24/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,115,911.60 1,132,211.60 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,115,911.60 1,132,211.60 029 MOBILIZATION LS 57,000.0000 57,000.00 1.000 57,000.00 1.000 57,000 ORIGINAL CONTRACT AMOUNT 1,544,089.50 TOTAL WORK COMPLETED 1,172,911.60 1,189,211.60 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,172,911.60 1,189,211.60 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 01/26/23 60 02/10/23 02/10/23 09/05/23 28 0 0 0 76% 47% PROGRESS IS SATISFACTORY *** SUSPENDED ON 02/01/23. SHAHIDI,MONA/CE-NGUYEN,IRVIN RESIDENT ENGINEER