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 09/02/21 EST. NO. 018 TIME 03:35 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 --------------------------------------------------------------------------- 001 0014 13,541.48 E.W. @ F.A.(+) 071921 N 0024.0 13,541.48 TOTAL THIS ESTIMATE 194,040.29 TOTAL PREVIOUS ESTIMATE 207,581.77 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 09/02/21 EST. NO. 018 TIME 03:35 PM R.E. NAME: IZADPANAH, MOE 07-309104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE DBE -25% -31,181.66 014 DBE - 25% 31,181.66 015 0.00 0.00 OTHER OUTSTANDING DOCUMENTS MISSING CEM 2402 -10,000.00 017 0.00 -10,000.00 TOTAL DEDUCTIONS 0.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 09/02/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-309104 TIME 03:35 PM ESTIMATE NO. 018 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 04/23/21 R.E. NAME: IZADPANAH, MOE DATE OF THIS ESTIMATE 09/02/21 LOCATION SEMI-FINAL 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 1.000 15,800 003 TRAFFIC CONTROL SYSTEM LS 632,000.0000 632,000.00 1.000 632,000 004 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 1.000 12,200 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 870.0000 870.00 1.000 870 011 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 1.000 6,000 017 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 35,300.000 10,590 019 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 94,500.00 450.000 94,500 022 ROADWAY EXCAVATION (TYPE Z-2) CY 280.0000 36,400.00 131.000 36,680 (AERIALLY DEPOSITED LEAD) PROGRAM CAS145 PAGE 2 DATE 09/02/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-309104 TIME 03:35 PM ESTIMATE NO. 018 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 04/23/21 R.E. NAME: IZADPANAH, MOE DATE OF THIS ESTIMATE 09/02/21 ------------------------------------------------------------------------------------------------------------------------------------ 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 15.000 3,645 024 CLASS 3 AGGREGATE BASE (CY) CY 123.0000 7,626.00 62.000 7,626 025 LEAN CONCRETE BASE CY 400.0000 12,800.00 27.500 11,000 026 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 91.000 40,040 031 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 52,800.00 105.400 46,376 CONSTRUCTION) 038 MINOR CONCRETE (CURB AND GUTTER) CY 790.0000 45,820.00 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 1,899.000 32,283 041 SAWCUT CONCRETE CURB LF 28.0000 1,428.00 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 10,212.00 292.000 8,059 044 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.4000 3,996.00 740.000 3,996 045 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 39.6000 76,824.00 1,778.250 70,418 046 VEGETATION CONTROL (MINOR CONCRETE) SQYD 86.0000 103,200.00 1,107.610 95,254 047 TRANSITION RAILING (TYPE WB-31) EA 4,300.0000 25,800.00 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 3.000 1,425 PROGRAM CAS145 PAGE 3 DATE 09/02/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-309104 TIME 03:35 PM ESTIMATE NO. 018 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 04/23/21 R.E. NAME: IZADPANAH, MOE DATE OF THIS ESTIMATE 09/02/21 ------------------------------------------------------------------------------------------------------------------------------------ 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 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 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 86,132.20 221.000 86,523 056 CONCRETE BARRIER (TYPE 60MG MODIFIED) LF 1,207.7500 474,645.75 390.750 471,928 057 CONCRETE BARRIER TRANSITION LF 1,421.6700 45,493.44 32.000 45,493 (F) 058 REMOVE GUARDRAIL LF 8.2000 25,584.00 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 104,919.10 268.000 122,253 (F) 061 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.1400 6,441.00 5,650.000 6,441 062 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.4000 4,368.00 1,820.000 4,368 063 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.3400 8,892.00 3,212.000 7,516 (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 8,100.000 11,664 066 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 1.000 1,200 SYSTEM ELEMENTS DURING CONSTRUCTION 068 MODIFYING EXISTING ELECTRICAL SYSTEM LS 391,000.0000 391,000.00 1.000 391,000 PROGRAM CAS145 PAGE 4 DATE 09/02/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-309104 TIME 03:35 PM ESTIMATE NO. 018 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 04/23/21 R.E. NAME: IZADPANAH, MOE DATE OF THIS ESTIMATE 09/02/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 3,113,682.11 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 13,541.48 207,581.77 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 13,541.48 3,321,263.88 069 MOBILIZATION LS 177,000.0000 177,000.00 1.000 177,000 ORIGINAL CONTRACT AMOUNT 3,354,314.60 TOTAL WORK COMPLETED 13,541.48 3,498,263.88 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 -10,000.00 TOTAL 13,541.48 3,488,263.88 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 12/16/19 200 02/06/20 12/31/19 04/23/21 200 127 0 0 100% 100% IZADPANAH, MOE RESIDENT ENGINEER PROGRAM CAS145 DATE 09/02/21