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 04/25/16 EST. NO. 003 TIME 10:44 AM R.E. NAME: MOHSENZADEH, ALI 07-4T7304 --------------------------------------------------------------------------- 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 04/25/16 EST. NO. 003 TIME 10:44 AM R.E. NAME: MOHSENZADEH, ALI 07-4T7304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 04/25/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4T7304 TIME 10:44 AM ESTIMATE NO. 003 BID OPENING 05/12/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/16 R.E. NAME: MOHSENZADEH, ALI DATE OF THIS ESTIMATE 04/25/16 LOCATION PROGRESS ESTIMATE 07-LA-405-41.6/41.6 ----------------- HIGHLAND CONSTRUCTION, INC. IN LA, SB OFF-RAMP TO VICTORY BL 133 N. PIXLEY STREET ORANGE CA 92868 FED. AID NO. HSNH-405 -3(24) E RE-ALIGN SW & INSTL CONCRTE BARRIER ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 4,500.0000 4,500.00 1.000 4,500 002 CONSTRUCTION AREA SIGNS LS 6,000.0000 6,000.00 0.700 4,200 003 TRAFFIC CONTROL SYSTEM LS 48,100.0000 48,100.00 0.450 21,645.00 0.500 24,050 004 TEMPORARY RAILING (TYPE K) LF 29.0000 24,940.00 560.000 16,240 005 TEMPORARY CRASH CUSHION MODULE EA 200.0000 7,800.00 25.000 5,000 006 JOB SITE MANAGEMENT LS 370.0000 370.00 0.500 185.00 0.550 203 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,500.0000 1,500.00 1.000 1,500 008 TEMPORARY GRAVEL BAG BERM LF 3.0000 2,520.00 50.000 150.00 50.000 150 009 TEMPORARY CONSTRUCTION ENTRANCE EA 500.0000 500.00 0.000 0 010 TEMPORARY CONCRETE WASHOUT LS 1,500.0000 1,500.00 0.500 750.00 0.500 750 011 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 4.2500 2,040.00 480.000 2,040.00 480.000 2,040 STRIPE (HAZARDOUS WASTE) 012 REMOVE GUARDRAIL LF 22.0000 1,320.00 60.000 1,320.00 82.000 1,804 013 REMOVE IRRIGATION FACILITY LS 650.0000 650.00 1.000 650.00 1.000 650 014 REMOVE PAINTED TRAFFIC STRIPE LF 0.7500 1,755.00 560.000 420 015 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 442.50 600.000 450.00 600.000 450 016 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 1,460.00 0.000 0 017 REMOVE PAVEMENT MARKER EA 1.2500 107.50 66.000 82.50 86.000 107 018 REMOVE ROADSIDE SIGN EA 50.0000 700.00 5.000 250.00 10.000 500 019 REMOVE INLET EA 1,500.0000 1,500.00 0.000 0 020 REMOVE CONCRETE (CY) CY 150.0000 7,800.00 65.000 9,750.00 65.000 9,750 021 REMOVE CONCRETE (CURB AND GUTTER) LF 15.0000 7,350.00 290.000 4,350.00 490.000 7,350 022 REMOVE CONCRETE CY 150.0000 3,900.00 10.000 1,500 (CURB, GUTTER, AND SIDEWALK) (CY) PROGRAM CAS145 PAGE 2 DATE 04/25/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4T7304 TIME 10:44 AM ESTIMATE NO. 003 BID OPENING 05/12/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/16 R.E. NAME: MOHSENZADEH, ALI DATE OF THIS ESTIMATE 04/25/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE CONCRETE (MISCELLANEOUS) (CY) CY 150.0000 750.00 2.000 300 024 REMOVE SOUND WALL (SQFT) SQFT 8.0000 8,880.00 1,469.000 11,752.00 1,469.000 11,752 025 CLEARING AND GRUBBING (LS) LS 10,000.0000 10,000.00 1.000 10,000.00 1.000 10,000 026 ROADWAY EXCAVATION CY 85.0000 29,750.00 269.000 22,865.00 269.000 22,865 027 ROADWAY EXCAVATION (TYPE Y-1) CY 100.0000 7,400.00 0.000 0 (AERIALLY DEPOSITED LEAD) 028 WOOD MULCH CY 375.0000 7,875.00 0.000 0 029 8" WELDED STEEL PIPE CONDUIT LF 357.0000 17,850.00 0.000 0 030 CLASS 3 AGGREGATE BASE (CY) CY 90.0000 14,400.00 118.000 10,620.00 118.000 10,620 031 LEAN CONCRETE BASE CY 240.0000 14,880.00 59.000 14,160.00 59.000 14,160 032 HOT MIX ASPHALT (TYPE A) TON 215.0000 19,995.00 0.000 0 033 JOINTED PLAIN CONCRETE PAVEMENT CY 350.0000 32,900.00 51.000 17,850.00 51.000 17,850 034 ISOLATION JOINT SEAL (PREFORMED LF 7.0000 1,540.00 220.000 1,540.00 220.000 1,540 COMPRESSION) 035 16" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 195.0000 21,450.00 104.000 20,280.00 104.000 20,280 036 MINOR CONCRETE (MINOR STRUCTURE) CY 1,230.0000 10,824.00 2.800 3,444.00 2.800 3,444 (F) 037 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 810.00 0.000 0 (0.063"-UNFRAMED) 038 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.0000 2,520.00 0.000 0 (0.080"-UNFRAMED) 039 ROADSIDE SIGN - ONE POST EA 300.0000 3,300.00 0.000 0 040 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 100.0000 300.00 0.000 0 METHOD) 041 SOUND WALL (MASONRY BLOCK) SQFT 41.0000 48,216.00 0.000 0 (F) 042 18" REINFORCED CONCRETE PIPE LF 350.0000 5,950.00 0.000 0 043 MINOR CONCRETE (CURB) (CY) CY 410.0000 3,280.00 0.000 0 044 MINOR CONCRETE (CURB AND GUTTER) CY 410.0000 4,920.00 16.000 6,560.00 16.000 6,560 045 MINOR CONCRETE (STAMPED CONCRETE) SQFT 9.0000 41,220.00 0.000 0 046 MINOR CONCRETE (SIDEWALK) CY 410.0000 15,170.00 0.000 0 047 MINOR CONCRETE (CURB RAMP) CY 450.0000 2,700.00 0.000 0 048 PRE/POST CONSTRUCTION SURVEYS EA 2,000.0000 4,000.00 0.000 0 049 MISCELLANEOUS IRON AND STEEL LB 6.0000 690.00 0.000 0 (F) PROGRAM CAS145 PAGE 3 DATE 04/25/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4T7304 TIME 10:44 AM ESTIMATE NO. 003 BID OPENING 05/12/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/16 R.E. NAME: MOHSENZADEH, ALI DATE OF THIS ESTIMATE 04/25/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 OBJECT MARKER (TYPE P) EA 100.0000 200.00 1.000 100 051 OBJECT MARKER (TYPE R) EA 100.0000 100.00 1.000 100 052 TRANSITION RAILING (TYPE WB-31) EA 4,250.0000 4,250.00 0.000 0 053 END CAP (TYPE TC) EA 100.0000 100.00 0.000 0 054 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,700.0000 3,700.00 0.000 0 055 CONCRETE BARRIER (TYPE 60) LF 150.0000 9,000.00 20.000 3,000.00 20.000 3,000 056 CONCRETE BARRIER (TYPE 736SV) LF 190.0000 14,440.00 0.000 0 (F) 057 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.2500 1,250.00 0.000 0 058 THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 3,560.00 0.000 0 059 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 220.00 0.000 0 (BROKEN 17-7) 060 PAINT TRAFFIC STRIPE (2-COAT) LF 1.0000 2,340.00 1,252.000 1,252.00 1,252.000 1,252 061 PAVEMENT MARKER (RETROREFLECTIVE) EA 7.0000 602.00 31.000 217.00 31.000 217 062 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,500.0000 1,500.00 0.500 750.00 0.550 825 SYSTEM ELEMENTS DURING CONSTRUCTION 063 MODIFY SIGNAL AND LIGHTING LS 163,030.0000 163,030.00 0.240 39,127.20 0.240 39,127 PROGRAM CAS145 PAGE 4 DATE 04/25/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4T7304 TIME 10:44 AM ESTIMATE NO. 003 BID OPENING 05/12/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/16 R.E. NAME: MOHSENZADEH, ALI DATE OF THIS ESTIMATE 04/25/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 205,039.70 245,157.20 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 205,039.70 245,157.20 064 MOBILIZATION LS 48,250.0000 48,250.00 0.450 21,712.50 0.950 45,837 ORIGINAL CONTRACT AMOUNT 710,867.00 TOTAL WORK COMPLETED 226,752.20 290,994.70 MATERIALS ON HAND ON SITE 19,296.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 226,752.20 310,290.70 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 06/22/15 130 03/14/16 03/15/16 09/15/16 26 169 0 0 39% 20% PROGRESS IS SATISFACTORY MOHSENZADEH, ALI RESIDENT ENGINEER PROGRAM CAS145 DATE 04/25/16