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 03/25/20 EST. NO. 015 TIME 08:56 AM 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 0021 4,941.13 E.W. @ F.A.(+) 102119 N 21 0 0023 2,893.77 010620 N 23 0 0024 1,276.36 103019 N 24A 0 0025 2,903.04 103119 N 25A 0 0026 4,410.16 110119 N 26A 0 16,424.46 TOTAL THIS ESTIMATE 133,886.59 TOTAL PREVIOUS ESTIMATE 150,311.05 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 03/25/20 EST. NO. 015 TIME 08:56 AM R.E. NAME: PIRZADEH, BEHROOZ 12-0P2204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE CEM 4401 CY2019 -10,000.00 014 RET CEM4401 CY2019 10,000.00 015 10,000.00 0.00 TOTAL DEDUCTIONS 10,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 03/25/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0P2204 TIME 08:56 AM ESTIMATE NO. 015 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 02/27/20 R.E. NAME: PIRZADEH, BEHROOZ DATE OF THIS ESTIMATE 03/25/20 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 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 0.250 1,478.75 1.000 5,915 003 TRAFFIC CONTROL SYSTEM LS 393,000.0000 393,000.00 0.040 15,720.00 1.000 393,000 004 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 980.00 28.000 980 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 25,600.0000 25,600.00 0.040 1,024.00 1.000 25,600 006 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 0.040 484.80 1.000 12,120 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,000.0000 2,000.00 1.000 2,000 011 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 1.000 4,800 013 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 21,460.00 222.220 16,444 016 LEAN CONCRETE BASE CY 232.8200 32,594.80 105.240 24,501 017 JOINTED PLAIN CONCRETE PAVEMENT CY 458.0300 119,087.80 194.000 88,857 018 REMOVE CONCRETE PAVEMENT (CY) CY 89.7700 61,941.30 626.780 56,266 019 STRUCTURAL CONCRETE, DRAINAGE INLET CY 2,769.9200 387,788.80 140.000 387,788 (F) 020 18" REINFORCED CONCRETE PIPE LF 236.2600 23,153.48 94.000 22,208 021 24" REINFORCED CONCRETE PIPE LF 69.4900 123,692.20 1,778.000 123,553 022 GRATED LINE DRAIN LF 145.3400 265,972.20 1,830.000 265,972 PROGRAM CAS145 PAGE 2 DATE 03/25/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0P2204 TIME 08:56 AM ESTIMATE NO. 015 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 02/27/20 R.E. NAME: PIRZADEH, BEHROOZ DATE OF THIS ESTIMATE 03/25/20 ------------------------------------------------------------------------------------------------------------------------------------ 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 1,640.000 18,040 024 REMOVE PIPE (LF) LF 72.0000 13,680.00 193.000 13,896 025 REMOVE INLET EA 2,621.0000 31,452.00 12.000 31,452 026 CAP INLET EA 1,862.0000 5,586.00 2.000 3,724 027 MISCELLANEOUS IRON AND STEEL LB 1.1100 25,752.00 706.000 783.66 23,200.000 25,752 (F) 028 REMOVE PAVEMENT MARKER EA 1.0000 1,670.00 4,633.000 4,633.00 5,753.000 5,753 029 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 21,780.00 2,257.000 6,771.00 3,216.000 9,648 030 REMOVE ROADSIDE SIGN EA 300.0000 900.00 3.000 900 031 REMOVE ROADSIDE SIGN EA 250.0000 250.00 2.000 500 (STRAP AND SADDLE BRACKET METHOD) 032 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 5.8696 27.00 7.200 42 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 033 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.7500 708.00 48.000 708 (0.080"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 034 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 4.0000 212.00 55.200 220 035 ROADSIDE SIGN - ONE POST EA 375.0000 1,125.00 3.000 1,125 036 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 255.0000 255.00 2.000 510 METHOD) 037 CONCRETE BARRIER (TYPE 60M) LF 86.0000 353,460.00 4,112.000 353,632 038 SALVAGE CONCRETE BARRIER (TYPE K) LF 6.2900 25,789.00 4,100.000 25,789 039 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5500 302.50 536.000 294.80 536.000 294 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 040 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5500 21,725.00 36,863.000 20,274.65 36,863.000 20,274 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 041 PAINT TRAFFIC STRIPE (1-COAT) LF 0.2500 7,575.00 28,951.000 7,237.75 61,721.000 15,430 042 PAINT TRAFFIC STRIPE (2-COAT) LF 0.3000 5,670.00 45,030.000 13,509.00 45,030.000 13,509 043 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 9,720.00 15,285.000 9,171.00 15,285.000 9,171 (ENHANCED WET NIGHT VISIBILITY) 044 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 22,000.00 18,426.000 14,740.80 18,426.000 14,740 (ENHANCED WET NIGHT VISIBILITY) 045 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 1,088.00 1,360.000 1,088.00 1,360.000 1,088 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 046 THERMOPLASTIC CROSSWALK AND PAVEMENT SQFT 3.7500 2,437.50 248.000 930.00 248.000 930 MARKING (ENHANCED WET NIGHT VISIBILITY) PROGRAM CAS145 PAGE 3 DATE 03/25/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0P2204 TIME 08:56 AM ESTIMATE NO. 015 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 02/27/20 R.E. NAME: PIRZADEH, BEHROOZ DATE OF THIS ESTIMATE 03/25/20 ------------------------------------------------------------------------------------------------------------------------------------ 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 38,290.000 9,572.50 80,144.000 20,036 048 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.2500 12,775.00 23,042.000 5,760.50 93,209.000 23,302 049 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.0000 650.00 493.000 493 PROGRAM CAS145 PAGE 4 DATE 03/25/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0P2204 TIME 08:56 AM ESTIMATE NO. 015 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 02/27/20 R.E. NAME: PIRZADEH, BEHROOZ DATE OF THIS ESTIMATE 03/25/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 113,474.21 2,224,646.39 ADJUSTMENT OF COMPENSATION 0.00 51,746.70 EXTRA WORK 16,424.46 98,564.35 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 129,898.67 2,374,957.44 050 MOBILIZATION LS 250,000.0000 250,000.00 1.000 250,000 ORIGINAL CONTRACT AMOUNT 2,537,886.38 TOTAL WORK COMPLETED 129,898.67 2,624,957.44 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 10,000.00 0.00 TOTAL 139,898.67 2,624,957.44 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 01/18/19 180 02/04/19 02/04/19 02/27/20 180 84 0 0 100% 100% PIRZADEH, BEHROOZ RESIDENT ENGINEER PROGRAM CAS145 DATE 03/25/20