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 05/22/20 EST. NO. 004 TIME 03:55 PM R.E. NAME: IZADPANAH, MOE 07-309104 --------------------------------------------------------------------------- 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 05/22/20 EST. NO. 004 TIME 03:55 PM R.E. NAME: IZADPANAH, MOE 07-309104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 05/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-309104 TIME 03:55 PM ESTIMATE NO. 004 BID OPENING 10/17/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/20 R.E. NAME: IZADPANAH, MOE DATE OF THIS ESTIMATE 05/22/20 LOCATION PROGRESS ESTIMATE 07-LA-110-18.8/23.8 ----------------- PETERSON-CHASE GENERAL IN LA AT VARIOUS LOCATIONS FROM ENGINEERING CONSTRUCTION, INC. 47TH ST OC TO SUNSET BLVD OC 16351 CONSTRUCTION CIRCLE WES IRVINE CA 92606 FED. AID NO. SNHG-P110(22)E UPGRADE MBGR,END TREATMENT,CRASH ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,000.0000 3,000.00 1.000 3,000 002 CONSTRUCTION AREA SIGNS LS 15,800.0000 15,800.00 0.400 6,320 003 TRAFFIC CONTROL SYSTEM LS 632,000.0000 632,000.00 0.100 63,200.00 0.250 158,000 004 CHANNELIZER (SURFACE MOUNTED) EA 34.6000 7,958.00 38.000 1,314.80 179.000 6,193 005 TEMPORARY TERMINAL SECTION (TYPE K) EA 1,180.0000 2,360.00 0.000 0 006 TEMPORARY RAILING (TYPE K) LF 23.0000 154,560.00 740.000 17,020.00 5,040.000 115,920 007 TEMPORARY CRASH CUSHION MODULE EA 210.0000 46,200.00 42.000 8,820.00 182.000 38,220 008 TEMPORARY ALTERNATIVE CRASH CUSHION EA 10,700.0000 10,700.00 0.000 0 009 JOB SITE MANAGEMENT LS 12,200.0000 12,200.00 0.150 1,830.00 0.350 4,270 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 870.0000 870.00 0.750 652 011 STORM WATER SAMPLING AND ANALYSIS DAY EA 1,600.0000 1,600.00 0.000 0 012 TEMPORARY COVER SQYD 10.6000 2,120.00 0.000 0 013 TEMPORARY DRAINAGE INLET PROTECTION EA 130.0000 2,600.00 0.000 0 014 TEMPORARY FIBER ROLL LF 11.0000 2,200.00 0.000 0 015 TEMPORARY GRAVEL BAG BERM LF 8.0000 1,600.00 0.000 0 016 TEMPORARY CONCRETE WASHOUT LS 6,000.0000 6,000.00 0.200 1,200.00 0.200 1,200 017 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 3.6000 12,240.00 2,305.000 8,298 STRIPE (HAZARDOUS WASTE) 018 TREATED WOOD WASTE LB 0.3000 10,590.00 0.000 0 019 REMOVE CONCRETE (CY) CY 280.0000 22,960.00 4.000 1,120.00 11.000 3,080 020 CLEARING AND GRUBBING (LS) LS 4,600.0000 4,600.00 1.000 4,600.00 1.000 4,600 021 ROADWAY EXCAVATION CY 210.0000 94,500.00 43.000 9,030.00 86.000 18,060 022 ROADWAY EXCAVATION (TYPE Z-2) CY 280.0000 36,400.00 0.000 0 (AERIALLY DEPOSITED LEAD) PROGRAM CAS145 PAGE 2 DATE 05/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-309104 TIME 03:55 PM ESTIMATE NO. 004 BID OPENING 10/17/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/20 R.E. NAME: IZADPANAH, MOE DATE OF THIS ESTIMATE 05/22/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 IMPORTED BORROW (CY) CY 243.0000 3,645.00 0.000 0 024 CLASS 3 AGGREGATE BASE (CY) CY 123.0000 7,626.00 0.000 0 025 LEAN CONCRETE BASE CY 400.0000 12,800.00 0.000 0 026 HOT MIX ASPHALT (TYPE A) TON 19,000.0000 7,600.00 0.000 0 027 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 9.8000 735.00 0.000 0 028 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 9.8000 5,488.00 0.000 0 029 REMOVE ASPHALT CONCRETE DIKE LF 17.3000 11,072.00 615.000 10,639 030 JOINTED PLAIN CONCRETE PAVEMENT CY 440.0000 35,640.00 0.000 0 031 MINOR CONCRETE (MINOR STRUCTURE) CY 2,032.8200 48,787.68 2.100 4,268.92 8.400 17,075 (F) 032 REMOVE CONCRETE DECK SURFACE SQFT 43.0000 9,632.00 0.000 0 033 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 5.0000 1,120.00 0.000 0 034 FURNISH POLYESTER CONCRETE OVERLAY CF 780.0000 14,820.00 0.000 0 035 PLACE POLYESTER CONCRETE OVERLAY SQFT 34.0000 7,616.00 0.000 0 (F) 036 BRIDGE REMOVAL (PORTION) LS 7,400.0000 7,400.00 0.000 0 037 MINOR CONCRETE (MISCELLANEOUS CY 440.0000 52,800.00 14.200 6,248.00 14.200 6,248 CONSTRUCTION) 038 MINOR CONCRETE (CURB AND GUTTER) CY 790.0000 45,820.00 3.500 2,765.00 3.500 2,765 039 MINOR CONCRETE RAPID SETTING (CURB CY 2,500.0000 30,000.00 0.000 0 AND GUTTER) 040 REMOVE CONCRETE CURB (LF) LF 17.0000 33,490.00 84.000 1,428.00 250.000 4,250 041 SAWCUT CONCRETE CURB LF 28.0000 1,428.00 8.000 224 042 REMOVE PAVEMENT MARKER EA 2.4000 1,776.00 910.000 2,184.00 1,280.000 3,072 043 GUARD RAILING DELINEATOR EA 27.6000 10,212.00 0.000 0 044 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.4000 3,996.00 56.000 302.40 426.000 2,300 045 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 39.6000 76,824.00 581.250 23,017.50 581.250 23,017 046 VEGETATION CONTROL (MINOR CONCRETE) SQYD 86.0000 103,200.00 136.110 11,705.46 136.110 11,705 047 TRANSITION RAILING (TYPE WB-31) EA 4,300.0000 25,800.00 1.000 4,300.00 1.000 4,300 048 RAIL TENSIONING ASSEMBLY EA 770.0000 770.00 1.000 770.00 1.000 770 049 END CAP (TYPE A) EA 475.0000 1,425.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 05/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-309104 TIME 03:55 PM ESTIMATE NO. 004 BID OPENING 10/17/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/20 R.E. NAME: IZADPANAH, MOE DATE OF THIS ESTIMATE 05/22/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 END CAP (TYPE TC) EA 240.0000 1,440.00 0.000 0 051 END ANCHOR ASSEMBLY (TYPE SFT) EA 970.0000 970.00 0.000 0 052 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,900.0000 14,700.00 0.000 0 053 CRASH CUSHION (TYPE SCI100GM) EA 53,000.0000 318,000.00 0.000 0 054 CONCRETE BARRIER (TYPE 60MC) LF 369.6100 15,893.23 0.000 0 055 CONCRETE BARRIER (TYPE 60MF) LF 391.5100 86,132.20 0.000 0 056 CONCRETE BARRIER (TYPE 60MG MODIFIED) LF 1,207.7500 474,645.75 0.000 0 057 CONCRETE BARRIER TRANSITION LF 1,421.6700 45,493.44 24.000 34,120 (F) 058 REMOVE GUARDRAIL LF 8.2000 25,584.00 312.500 2,562.50 1,359.500 11,147 059 REMOVE CRASH CUSHION EA 1,840.0000 5,520.00 2.000 3,680.00 2.000 3,680 060 CONCRETE BARRIER (TYPE 836B) LF 456.1700 104,919.10 0.000 0 (F) 061 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.1400 6,441.00 0.000 0 062 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.4000 4,368.00 0.000 0 063 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.3400 8,892.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 064 PAINT TRAFFIC STRIPE (2-COAT) LF 0.7200 7,992.00 11,047.000 7,953 065 REMOVE PAINTED TRAFFIC STRIPE LF 1.4400 11,664.00 0.000 0 066 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.6800 7,879.20 4,690.000 7,879 067 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,200.0000 1,200.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 068 MODIFYING EXISTING ELECTRICAL SYSTEM LS 391,000.0000 391,000.00 0.140 54,740.00 0.140 54,740 PROGRAM CAS145 PAGE 4 DATE 05/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-309104 TIME 03:55 PM ESTIMATE NO. 004 BID OPENING 10/17/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/20 R.E. NAME: IZADPANAH, MOE DATE OF THIS ESTIMATE 05/22/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 226,106.58 573,702.47 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 226,106.58 573,702.47 069 MOBILIZATION LS 177,000.0000 177,000.00 0.200 35,400.00 0.950 168,150 ORIGINAL CONTRACT AMOUNT 3,354,314.60 TOTAL WORK COMPLETED 261,506.58 741,852.47 MATERIALS ON HAND ON SITE 110.23 191,185.00 DEDUCTIONS 0.00 0.00 TOTAL 261,616.81 933,037.47 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 12/16/19 200 02/06/20 12/31/19 10/30/20 86 11 0 0 22% 43% PROGRESS IS SATISFACTORY IZADPANAH, MOE RESIDENT ENGINEER PROGRAM CAS145 DATE 05/22/20