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 03/22/21 EST. NO. 014 TIME 11:22 AM 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 --------------------------------------------------------------------------- 001 0007 2,386.18 E.W. @ F.A.(+) 022421 N 0015.0 002 0003 1,244.62 E.W. @ F.A.(+) 021721 N 0016.0 0004 7,437.83 031121 N SE4 0 11,068.63 TOTAL THIS ESTIMATE 35,166.51 TOTAL PREVIOUS ESTIMATE 46,235.14 TOTAL TO DATE 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 03/22/21 EST. NO. 014 TIME 11:22 AM R.E. NAME: IZADPANAH, MOE 07-309104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE DBE -25% -31,181.66 014 -31,181.66 -31,181.66 TOTAL DEDUCTIONS -31,181.66 -31,181.66 PROGRAM CAS145 PAGE 1 DATE 03/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-309104 TIME 11:22 AM ESTIMATE NO. 014 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 03/20/21 R.E. NAME: IZADPANAH, MOE DATE OF THIS ESTIMATE 03/22/21 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 0.050 790.00 0.750 11,850 003 TRAFFIC CONTROL SYSTEM LS 632,000.0000 632,000.00 0.020 12,640.00 0.950 600,400 004 CHANNELIZER (SURFACE MOUNTED) EA 34.6000 7,958.00 223.000 7,715 005 TEMPORARY TERMINAL SECTION (TYPE K) EA 1,180.0000 2,360.00 2.000 2,360 006 TEMPORARY RAILING (TYPE K) LF 23.0000 154,560.00 6,580.000 151,340 007 TEMPORARY CRASH CUSHION MODULE EA 210.0000 46,200.00 220.000 46,200 008 TEMPORARY ALTERNATIVE CRASH CUSHION EA 10,700.0000 10,700.00 1.000 10,700 009 JOB SITE MANAGEMENT LS 12,200.0000 12,200.00 0.930 11,346 010 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 19.000 2,470 014 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 0.900 5,400 017 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 86.000 24,080 020 CLEARING AND GRUBBING (LS) LS 4,600.0000 4,600.00 1.000 4,600 021 ROADWAY EXCAVATION CY 210.0000 94,500.00 38.000 7,980.00 418.000 87,780 022 ROADWAY EXCAVATION (TYPE Z-2) CY 280.0000 36,400.00 131.000 36,680 (AERIALLY DEPOSITED LEAD) PROGRAM CAS145 PAGE 2 DATE 03/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-309104 TIME 11:22 AM ESTIMATE NO. 014 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 03/20/21 R.E. NAME: IZADPANAH, MOE DATE OF THIS ESTIMATE 03/22/21 ------------------------------------------------------------------------------------------------------------------------------------ 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 3.750 911.25 15.000 3,645 024 CLASS 3 AGGREGATE BASE (CY) CY 123.0000 7,626.00 9.000 1,107.00 62.000 7,626 025 LEAN CONCRETE BASE CY 400.0000 12,800.00 22.500 9,000 026 HOT MIX ASPHALT (TYPE A) TON 19,000.0000 7,600.00 0.350 6,650 027 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 9.8000 735.00 75.000 735 028 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 9.8000 5,488.00 509.000 4,988 029 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 10.000 4,400.00 81.000 35,640 031 MINOR CONCRETE (MINOR STRUCTURE) CY 2,032.8200 48,787.68 24.000 48,787 (F) 032 REMOVE CONCRETE DECK SURFACE SQFT 43.0000 9,632.00 224.000 9,632 033 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 5.0000 1,120.00 224.000 1,120 034 FURNISH POLYESTER CONCRETE OVERLAY CF 780.0000 14,820.00 21.000 16,380 035 PLACE POLYESTER CONCRETE OVERLAY SQFT 34.0000 7,616.00 224.000 7,616 (F) 036 BRIDGE REMOVAL (PORTION) LS 7,400.0000 7,400.00 1.000 7,400 037 MINOR CONCRETE (MISCELLANEOUS CY 440.0000 52,800.00 34.300 15,092.00 105.400 46,376 CONSTRUCTION) 038 MINOR CONCRETE (CURB AND GUTTER) CY 790.0000 45,820.00 7.500 5,925.00 44.100 34,839 039 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 33,490.00 379.000 6,443.00 1,899.000 32,283 041 SAWCUT CONCRETE CURB LF 28.0000 1,428.00 4.000 112.00 47.000 1,316 042 REMOVE PAVEMENT MARKER EA 2.4000 1,776.00 1,280.000 3,072 043 GUARD RAILING DELINEATOR EA 27.6000 10,212.00 123.000 3,394 044 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.4000 3,996.00 426.000 2,300 045 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 39.6000 76,824.00 172.000 6,811.20 1,778.250 70,418 046 VEGETATION CONTROL (MINOR CONCRETE) SQYD 86.0000 103,200.00 1,015.210 87,308 047 TRANSITION RAILING (TYPE WB-31) EA 4,300.0000 25,800.00 1.000 4,300.00 6.000 25,800 048 RAIL TENSIONING ASSEMBLY EA 770.0000 770.00 1.000 770 049 END CAP (TYPE A) EA 475.0000 1,425.00 1.000 475.00 3.000 1,425 PROGRAM CAS145 PAGE 3 DATE 03/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-309104 TIME 11:22 AM ESTIMATE NO. 014 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 03/20/21 R.E. NAME: IZADPANAH, MOE DATE OF THIS ESTIMATE 03/22/21 ------------------------------------------------------------------------------------------------------------------------------------ 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 4.000 960.00 6.000 1,440 051 END ANCHOR ASSEMBLY (TYPE SFT) EA 970.0000 970.00 1.000 970 052 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,900.0000 14,700.00 3.000 14,700 053 CRASH CUSHION (TYPE SCI100GM) EA 53,000.0000 318,000.00 1.000 53,000.00 6.000 318,000 054 CONCRETE BARRIER (TYPE 60MC) LF 369.6100 15,893.23 43.000 15,893 055 CONCRETE BARRIER (TYPE 60MF) LF 391.5100 86,132.20 207.500 81,238 056 CONCRETE BARRIER (TYPE 60MG MODIFIED) LF 1,207.7500 474,645.75 379.500 458,341 057 CONCRETE BARRIER TRANSITION LF 1,421.6700 45,493.44 32.000 45,493 (F) 058 REMOVE GUARDRAIL LF 8.2000 25,584.00 461.000 3,780.20 2,886.000 23,665 059 REMOVE CRASH CUSHION EA 1,840.0000 5,520.00 3.000 5,520 060 CONCRETE BARRIER (TYPE 836B) LF 456.1700 104,919.10 229.000 104,462 (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 0.871 340,561 PROGRAM CAS145 PAGE 4 DATE 03/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-309104 TIME 11:22 AM ESTIMATE NO. 014 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 03/20/21 R.E. NAME: IZADPANAH, MOE DATE OF THIS ESTIMATE 03/22/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 124,726.65 2,920,152.94 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 11,068.63 46,235.14 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 135,795.28 2,966,388.08 069 MOBILIZATION LS 177,000.0000 177,000.00 1.000 177,000 ORIGINAL CONTRACT AMOUNT 3,354,314.60 TOTAL WORK COMPLETED 135,795.28 3,143,388.08 MATERIALS ON HAND ON SITE -33,805.00 0.00 DEDUCTIONS -31,181.66 -31,181.66 TOTAL 70,808.62 3,112,206.42 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 03/30/21 268 52 0 0 91% 100% PROGRESS IS SATISFACTORY DAYS PENDING IZADPANAH, MOE RESIDENT ENGINEER PROGRAM CAS145 DATE 03/22/21