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 04/27/20 EST. NO. 023 TIME 02:51 PM R.E. NAME: PIRZADEH, BEHROOZ/VIC SAFADI 12-0M9104 --------------------------------------------------------------------------- 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 0063 978.75 E.W. @ F.A.(+) 101719 N 0037.0 0064 3,600.42 011320 N 0067.0 0065 615.88 011620 N 0068.0 0066 4,353.09 011720 N 0069.0 0067 9,016.22 012120 N 0070.0 0069 6,343.41 020320 N 0073.0 0070 669.43 020420 N 0074.0 0071 271.65 020620 N 0075.0 0072 1,239.30 021320 N 0076.0 002 0036 4,475.17 E.W. @ F.A.(+) 093019 N CPE360 0037 1,345.51 121319 N CPE 0 0038 3,087.03 121619 N CPE380 0039 4,875.30 121719 N CPE390 0040 259.88 112119 N 0048.0 41,131.04 TOTAL THIS ESTIMATE 193,896.77 TOTAL PREVIOUS ESTIMATE 235,027.81 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 04/27/20 EST. NO. 023 TIME 02:51 PM R.E. NAME: PIRZADEH, BEHROOZ/VIC SAFADI 12-0M9104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 04/27/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0M9104 TIME 02:51 PM ESTIMATE NO. 023 BID OPENING 10/10/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/20 R.E. NAME: PIRZADEH, BEHROOZ/VIC SAFADI DATE OF THIS ESTIMATE 04/27/20 LOCATION RERUN PROGRESS ESTIMATE 12-ORA-90-0.6/8.0 ----------------------- PETERSON-CHASE GENERAL IN ORANGE COUNTY FROM LA HABRA ENGINEERING CONSTRUCTION, INC. HILLS DRIVE IN LA HABRA TO ROSE 16351 CONSTRUCTION CIRCLE WES DRIVE IN PLACENTIA IRVINE CA 92606 FED. AID NO. ACST-P090(15)E REPLACE CURB RAMPS & SIDEWALKS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,570.0000 2,570.00 1.000 2,570 002 CONSTRUCTION AREA SIGNS LS 18,300.0000 18,300.00 0.190 3,477.00 0.750 13,725 003 TRAFFIC CONTROL SYSTEM LS 272,000.0000 272,000.00 0.100 27,200.00 0.900 244,800 004 TYPE II BARRICADE EA 60.0000 30,600.00 89.000 5,340 005 TYPE III BARRICADE EA 90.0000 28,800.00 90.000 8,100 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 33,600.0000 33,600.00 0.300 10,080.00 1.000 33,600 007 JOB SITE MANAGEMENT LS 7,500.0000 7,500.00 0.200 1,500.00 1.000 7,500 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 690.0000 690.00 1.000 690 009 TEMPORARY DRAINAGE INLET PROTECTION EA 106.0000 14,840.00 63.000 6,678 010 TEMPORARY CONCRETE WASHOUT LS 9,200.0000 9,200.00 0.200 1,840.00 1.000 9,200 011 TREATED WOOD WASTE LB 3.7400 224.40 60.000 224 012 REMOVE CONCRETE (CY) CY 245.0000 396,900.00 1,771.410 433,995 013 CLEARING AND GRUBBING (LS) LS 22,300.0000 22,300.00 1.000 22,300 014 ROADWAY EXCAVATION CY 240.0000 369,600.00 1,510.740 362,577 015 ROADWAY EXCAVATION (TYPE Z-2) CY 450.0000 9,450.00 0.000 0 (AERIALLY DEPOSITED LEAD) 016 CLASS 3 AGGREGATE SUBBASE CY 97.0000 117,370.00 825.080 80,032 017 LEAN CONCRETE BASE CY 440.0000 9,680.00 3.600 1,584 018 HOT MIX ASPHALT (TYPE A) TON 320.0000 230,400.00 988.540 316,332 019 TACK COAT TON 2,430.0000 3,888.00 1.650 4,009 020 REMOVE ASPHALT CONCRETE PAVEMENT (CY) CY 200.0000 30,000.00 226.260 45,252 021 JOINTED PLAIN CONCRETE PAVEMENT CY 840.0000 15,960.00 0.000 0 (RSC) 022 DRILL AND BOND (DOWEL BAR) EA 92.0000 1,104.00 12.000 1,104 PROGRAM CAS145 PAGE 2 DATE 04/27/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0M9104 TIME 02:51 PM ESTIMATE NO. 023 BID OPENING 10/10/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/20 R.E. NAME: PIRZADEH, BEHROOZ/VIC SAFADI DATE OF THIS ESTIMATE 04/27/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE CONCRETE PAVEMENT (SQYD) SQYD 57.0000 54,150.00 612.920 34,936 024 MINOR CONCRETE (MINOR STRUCTURE) CY 1,900.0000 19,000.00 4.540 8,626 (F) 025 4" PLASTIC PIPE LF 31.0000 2,046.00 47.000 1,457 026 GRATED LINE DRAIN LF 157.0000 36,110.00 229.300 36,000 027 REMOVE GRATED LINE DRAIN LF 10.3000 2,163.00 130.000 1,339.00 199.500 2,054 028 REMOVE PARKWAY CULVERT EA 310.0000 2,170.00 6.000 1,860 029 REMOVE PIPE (LF) LF 11.2000 593.60 48.000 537 030 REMOVE INLET EA 500.0000 500.00 1.000 500 031 ADJUST FRAME AND COVER TO GRADE EA 1,430.0000 20,020.00 5.000 7,150 032 ADJUST MANHOLE TO GRADE EA 1,440.0000 1,440.00 1.000 1,440.00 1.000 1,440 033 REMOVE CONCRETE (CHANNEL) CY 2,300.0000 690.00 0.000 0 034 DETECTABLE WARNING SURFACE SQFT 38.0000 85,500.00 1,826.800 69,418 035 MINOR CONCRETE (MISCELLANEOUS CY 356.0000 1,142,760.00 2,061.660 733,950 CONSTRUCTION) 036 MINOR CONCRETE (STAMPED CONCRETE) SQFT 8.0000 11,360.00 3,902.420 31,219 037 INTERLOCKING CONCRETE PAVERS SQYD 280.0000 42,000.00 78.400 21,952 038 PRE/POST CONSTRUCTION SURVEYS EA 106.0000 19,080.00 140.000 14,840 039 MISCELLANEOUS IRON AND STEEL LB 2.7500 247.50 90.000 247 (F) 040 PAVEMENT MARKER (RETROREFLECTIVE) EA 16.5000 198.00 14.000 231 041 REMOVE ROADSIDE SIGN (WOOD POST) EA 225.0000 450.00 2.000 450 042 REMOVE ROADSIDE SIGN (METAL POST) EA 225.0000 225.00 1.000 225 043 RESET ROADSIDE SIGN EA 140.0000 1,820.00 13.000 1,820 044 RELOCATE ROADSIDE SIGN EA 152.0000 912.00 6.000 912 045 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 11.9000 3,451.00 509.200 6,059 (0.063"-UNFRAMED) 046 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 8.3000 58.10 7.000 58 (0.063" - UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 047 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 4.7000 32.90 7.000 32 048 ROADSIDE SIGN - ONE POST EA 307.0000 614.00 2.000 614 PROGRAM CAS145 PAGE 3 DATE 04/27/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0M9104 TIME 02:51 PM ESTIMATE NO. 023 BID OPENING 10/10/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/20 R.E. NAME: PIRZADEH, BEHROOZ/VIC SAFADI DATE OF THIS ESTIMATE 04/27/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 049 THERMOPLASTIC PAVEMENT MARKING SQFT 2.2000 23,320.00 9,732.000 21,410 (ENHANCED WET NIGHT VISIBILITY) 050 6" THERMOPLASTIC TRAFFIC STRIPE LF 11.0000 528.00 16.000 176 (ENHANCED WET NIGHT VISIBILITY) 051 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.1000 11,330.00 7,788.000 8,566 052 MODIFYING EXISTING ELECTRICAL SYSTEM LS 1,123,000.0000 1,123,000.00 0.002 2,246.00 0.802 900,646 PROGRAM CAS145 PAGE 4 DATE 04/27/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0M9104 TIME 02:51 PM ESTIMATE NO. 023 BID OPENING 10/10/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/20 R.E. NAME: PIRZADEH, BEHROOZ/VIC SAFADI DATE OF THIS ESTIMATE 04/27/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 49,122.00 3,507,007.40 ADJUSTMENT OF COMPENSATION 0.00 7,020.59 EXTRA WORK 41,131.04 228,007.22 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 90,253.04 3,742,035.21 053 MOBILIZATION LS 147,000.0000 147,000.00 1.000 147,000 ORIGINAL CONTRACT AMOUNT 4,377,745.50 TOTAL WORK COMPLETED 90,253.04 3,889,035.21 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 90,253.04 3,889,035.21 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 02/09/18 350 02/26/18 02/26/18 05/05/20 350 187 0 0 85% 100% PROGRESS IS SATISFACTORY PIRZADEH, BEHROOZ/VIC SAFADI RESIDENT ENGINEER PROGRAM CAS145 DATE 04/27/20