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 08/22/19 EST. NO. 008 TIME 02:29 PM R.E. NAME: PIRZADEH, BEHROOZ 12-0P2204 --------------------------------------------------------------------------- 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 0003 6,212.50 E.W. @ F.A.(+) 040819 N 3 0 6,212.50 TOTAL THIS ESTIMATE 6,121.86 TOTAL PREVIOUS ESTIMATE 12,334.36 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 08/22/19 EST. NO. 008 TIME 02:29 PM R.E. NAME: PIRZADEH, BEHROOZ 12-0P2204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/22/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0P2204 TIME 02:29 PM ESTIMATE NO. 008 BID OPENING 12/04/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/19 R.E. NAME: PIRZADEH, BEHROOZ DATE OF THIS ESTIMATE 08/22/19 LOCATION PROGRESS ESTIMATE 12-ORA-405-6.9/10.3 ----------------- CHUMO CONSTRUCTION INC IN IRVINE AND COSTA MESA FROM 14425 JOANBRIDGE STREET JAMBOREE ROAD OVERCROSSING TO BALDWIN PARK CA 91706 ROUTE 73/405 SEPERATION FED. AID NO. SIMG-405 -2(1) E GAP CLOSURE, REPLACE TEMPORARY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000 002 CONSTRUCTION AREA SIGNS LS 5,915.0000 5,915.00 0.750 4,436 003 TRAFFIC CONTROL SYSTEM LS 393,000.0000 393,000.00 0.600 235,800 004 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 980.00 28.000 980 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 25,600.0000 25,600.00 0.600 15,360 006 TEMPORARY RAILING (TYPE K) LF 12.0000 111,000.00 9,250.000 111,000 007 TEMPORARY CRASH CUSHION MODULE EA 301.0000 16,856.00 56.000 16,856 008 TEMPORARY TRAFFIC SCREEN LF 2.5000 23,125.00 0.000 0 009 JOB SITE MANAGEMENT LS 12,120.0000 12,120.00 0.600 7,272 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,000.0000 2,000.00 0.750 1,500 011 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 3,200.00 16.000 3,200 012 TEMPORARY CONCRETE WASHOUT LS 4,800.0000 4,800.00 0.040 192.00 0.440 2,112 013 TREATED WOOD WASTE LB 1.2500 550.00 0.000 0 014 CONCRETE BACKFILL CY 198.4200 47,620.80 240.000 47,620 (F) 015 CLASS 2 AGGREGATE BASE (CY) CY 74.0000 21,460.00 0.000 0 016 LEAN CONCRETE BASE CY 232.8200 32,594.80 0.000 0 017 JOINTED PLAIN CONCRETE PAVEMENT CY 458.0300 119,087.80 0.000 0 018 REMOVE CONCRETE PAVEMENT (CY) CY 89.7700 61,941.30 172.580 15,492 019 STRUCTURAL CONCRETE, DRAINAGE INLET CY 2,769.9200 387,788.80 42.820 118,607 (F) 020 18" REINFORCED CONCRETE PIPE LF 236.2600 23,153.48 62.000 14,648 021 24" REINFORCED CONCRETE PIPE LF 69.4900 123,692.20 0.000 0 022 GRATED LINE DRAIN LF 145.3400 265,972.20 1,647.000 239,374 PROGRAM CAS145 PAGE 2 DATE 08/22/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0P2204 TIME 02:29 PM ESTIMATE NO. 008 BID OPENING 12/04/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/19 R.E. NAME: PIRZADEH, BEHROOZ DATE OF THIS ESTIMATE 08/22/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE GRATED LINE DRAIN LF 11.0000 19,140.00 0.000 0 024 REMOVE PIPE (LF) LF 72.0000 13,680.00 0.000 0 025 REMOVE INLET EA 2,621.0000 31,452.00 11.000 28,831 026 CAP INLET EA 1,862.0000 5,586.00 0.000 0 027 MISCELLANEOUS IRON AND STEEL LB 1.1100 25,752.00 2,934.000 3,256.74 10,758.000 11,941 (F) 028 REMOVE PAVEMENT MARKER EA 1.0000 1,670.00 1,120.000 1,120 029 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 21,780.00 959.000 2,877 030 REMOVE ROADSIDE SIGN EA 300.0000 900.00 0.000 0 031 REMOVE ROADSIDE SIGN EA 250.0000 250.00 0.000 0 (STRAP AND SADDLE BRACKET METHOD) 032 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 5.8696 27.00 0.000 0 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 033 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.7500 708.00 0.000 0 (0.080"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 034 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 4.0000 212.00 0.000 0 035 ROADSIDE SIGN - ONE POST EA 375.0000 1,125.00 0.000 0 036 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 255.0000 255.00 0.000 0 METHOD) 037 CONCRETE BARRIER (TYPE 60M) LF 86.0000 353,460.00 0.000 0 038 SALVAGE CONCRETE BARRIER (TYPE K) LF 6.2900 25,789.00 4,100.000 25,789 039 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5500 302.50 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 040 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5500 21,725.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 041 PAINT TRAFFIC STRIPE (1-COAT) LF 0.2500 7,575.00 32,770.000 8,192 042 PAINT TRAFFIC STRIPE (2-COAT) LF 0.3000 5,670.00 0.000 0 043 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 9,720.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 044 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 22,000.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 045 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 1,088.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 046 THERMOPLASTIC CROSSWALK AND PAVEMENT SQFT 3.7500 2,437.50 0.000 0 MARKING (ENHANCED WET NIGHT VISIBILITY) PROGRAM CAS145 PAGE 3 DATE 08/22/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0P2204 TIME 02:29 PM ESTIMATE NO. 008 BID OPENING 12/04/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/19 R.E. NAME: PIRZADEH, BEHROOZ DATE OF THIS ESTIMATE 08/22/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 047 REMOVE PAINTED TRAFFIC STRIPE LF 0.2500 14,700.00 41,854.000 10,463 048 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.2500 12,775.00 0.000 0 049 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.0000 650.00 493.000 493 PROGRAM CAS145 PAGE 4 DATE 08/22/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0P2204 TIME 02:29 PM ESTIMATE NO. 008 BID OPENING 12/04/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/19 R.E. NAME: PIRZADEH, BEHROOZ DATE OF THIS ESTIMATE 08/22/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 3,448.74 928,968.01 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 6,212.50 12,334.36 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 9,661.24 941,302.37 050 MOBILIZATION LS 250,000.0000 250,000.00 0.950 237,500 ORIGINAL CONTRACT AMOUNT 2,537,886.38 TOTAL WORK COMPLETED 9,661.24 1,178,802.37 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 9,661.24 1,178,802.37 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 01/18/19 180 02/04/19 02/04/19 01/16/20 80 57 0 0 45% 44% PROGRESS IS SATISFACTORY PIRZADEH, BEHROOZ RESIDENT ENGINEER PROGRAM CAS145 DATE 08/22/19