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 08/13/19 EST. NO. 005 TIME 12:37 PM R.E. NAME: ESSAYLI, MOUSSA 12-0N9904 --------------------------------------------------------------------------- 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 08/13/19 EST. NO. 005 TIME 12:37 PM R.E. NAME: ESSAYLI, MOUSSA 12-0N9904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/13/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N9904 TIME 12:37 PM ESTIMATE NO. 005 BID OPENING 06/14/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/10/19 R.E. NAME: ESSAYLI, MOUSSA DATE OF THIS ESTIMATE 08/13/19 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 12-ORA-39-1.9/1.9 ---------------------------------- ALFARO COMMUNICATIONS ROUTE 39 AT UTICA AVENUE IN CITY OF CONSTRUCTION,INC HUNTINGTON BEACH. 620 S.BRADFIELD AVENUE COMPTON CA 90221 FED. AID NO. SSTG-P039(36)E MODIFY SIGNALS, SAFETY LIGHTING, ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 1.000 1,500 002 CONSTRUCTION AREA SIGNS LS 2,600.0000 2,600.00 1.000 2,600 003 TRAFFIC CONTROL SYSTEM LS 9,000.0000 9,000.00 1.000 9,000 004 JOB SITE MANAGEMENT LS 2,600.0000 2,600.00 1.000 2,600 005 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 1.000 1,000 006 TEMPORARY DRAINAGE INLET PROTECTION EA 220.0000 660.00 3.000 660 007 TREATED WOOD WASTE LB 3.0000 780.00 260.000 780 008 REMOVE CONCRETE (CY) CY 330.0000 14,190.00 53.000 17,490 009 ROADWAY EXCAVATION CY 325.0000 650.00 6.000 1,950 010 HOT MIX ASPHALT (TYPE A) TON 900.0000 1,800.00 17.000 15,300 011 REMOVE GRATE EA 350.0000 350.00 1.000 350 012 GRATE (TYPE 2A-12X) EA 875.0000 875.00 1.000 875 013 ADJUST UTILITY COVER TO GRADE EA 260.0000 520.00 6.000 1,560 014 DETECTABLE WARNING SURFACE SQFT 20.0000 1,800.00 90.000 1,800 015 MINOR CONCRETE (MISCELLANEOUS CY 800.0000 35,200.00 44.000 35,200 CONSTRUCTION) 016 PRE/POST CONSTRUCTION SURVEYS EA 325.0000 1,950.00 6.000 1,950 017 MISCELLANEOUS IRON AND STEEL LB 4.0000 956.00 239.000 956 (F) 018 PAINT CURB (2-COAT) SQFT 5.7500 57.50 10.000 57 019 REMOVE PAVEMENT MARKER EA 2.3000 227.70 77.000 177 020 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.7500 569.25 97.000 557 021 REMOVE ROADSIDE SIGN EA 260.0000 520.00 2.000 520 022 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.2000 349.60 38.000 349 (0.063"-UNFRAMED) PROGRAM CAS145 PAGE 2 DATE 08/13/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N9904 TIME 12:37 PM ESTIMATE NO. 005 BID OPENING 06/14/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/10/19 R.E. NAME: ESSAYLI, MOUSSA DATE OF THIS ESTIMATE 08/13/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.2000 46.00 5.000 46 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 024 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 11.0000 55.00 5.000 55 025 ROADSIDE SIGN - ONE POST EA 630.0000 1,260.00 2.000 1,260 026 THERMOPLASTIC PAVEMENT MARKING SQFT 7.0000 5,880.00 745.000 5,215 (ENHANCED WET NIGHT VISIBILITY) 027 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.7200 2,236.00 1,600.000 2,752 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 028 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.3000 1,380.00 1,400.000 3,220 (ENHANCED WET NIGHT VISIBILITY) 029 8" THERMOPLASTIC TRAFFIC STRIPE LF 3.4500 1,000.50 270.000 931 (ENHANCED WET NIGHT VISIBILITY) 030 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.1500 2,300.00 1,936.000 2,226 031 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.3000 1,932.00 650.000 1,495 032 MODIFYING EXISTING ELECTRICAL SYSTEM LS 309,000.0000 309,000.00 0.050 15,450.00 1.000 309,000 PROGRAM CAS145 PAGE 3 DATE 08/13/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N9904 TIME 12:37 PM ESTIMATE NO. 005 BID OPENING 06/14/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/10/19 R.E. NAME: ESSAYLI, MOUSSA DATE OF THIS ESTIMATE 08/13/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 15,450.00 423,433.85 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 15,450.00 423,433.85 033 MOBILIZATION LS 9,000.0000 9,000.00 1.000 9,000 ORIGINAL CONTRACT AMOUNT 412,244.55 TOTAL WORK COMPLETED 15,450.00 432,433.85 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 15,450.00 432,433.85 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 08/20/18 70 11/13/18 11/13/18 07/10/19 67 95 0 0 100% 100% ESSAYLI, MOUSSA RESIDENT ENGINEER PROGRAM CAS145 DATE 08/13/19