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 04/25/19 EST. NO. 010 TIME 09:40 AM R.E. NAME: PIRZADEH, BEHROOZ 12-0Q7704 --------------------------------------------------------------------------- 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 04/25/19 EST. NO. 010 TIME 09:40 AM R.E. NAME: PIRZADEH, BEHROOZ 12-0Q7704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING CEM 2402(S) -10,000.00 008 MISSING CEM 4401 '19 -10,000.00 008 RET CEM 4401 DEDUC 10,000.00 009 RET CEM2402 DEDUC 10,000.00 010 10,000.00 0.00 TOTAL DEDUCTIONS 10,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 04/25/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0Q7704 TIME 09:40 AM ESTIMATE NO. 010 BID OPENING 03/21/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/07/19 R.E. NAME: PIRZADEH, BEHROOZ DATE OF THIS ESTIMATE 04/25/19 LOCATION FINAL ESTIMATE 12-ORA-91-0.8/6.1 -------------- ALL AMERICAN ASPHALT IN OC, IN BUENA PARK, FULLERTON & PO BOX 2229 ANAHEIM AT VARIOUS LOCATIONS FROM CORONA CA 92878 VALLEY VIEW ST OC TO RTE 91/57 SEP FED. AID NO. N O N E REMOVE AND REPLACE RHMA ON RAMPS, ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION AREA SIGNS LS 40,000.0000 40,000.00 1.000 40,000 002 TRAFFIC CONTROL SYSTEM LS 43,500.0000 43,500.00 1.000 43,500 003 TYPE II BARRICADE EA 30.8000 123.20 0.000 0 004 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 1.3000 5,655.00 1,849.000 2,403 005 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.2000 7,640.00 31,883.000 6,376 006 PORTABLE DELINEATOR EA 51.3000 205.20 0.000 0 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 2,050.0000 2,050.00 1.000 2,050 008 JOB SITE MANAGEMENT LS 1,760.0000 1,760.00 1.000 1,760 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,850.0000 1,850.00 1.000 1,850 010 REMOVE CONCRETE (CY) CY 957.0000 7,656.00 8.000 7,656 011 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 102.6000 504,792.00 4,840.300 496,614 012 TACK COAT TON 616.6000 12,332.00 14.300 8,817 013 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.6300 75,306.00 45,538.520 74,227 014 DETECTABLE WARNING SURFACE SQFT 24.0000 360.00 15.000 360 015 MINOR CONCRETE (MISCELLANEOUS CY 1,390.0000 8,340.00 7.000 9,730 CONSTRUCTION) 016 PRE/POST CONSTRUCTION SURVEYS EA 3,545.0000 3,545.00 1.000 3,545 017 REMOVE PAVEMENT MARKER EA 1.0300 1,545.00 332.000 341 018 GUARD RAILING DELINEATOR EA 61.6000 6,899.20 0.000 0 019 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.0500 1,824.50 847.000 1,736 020 CONCRETE BARRIER MARKER EA 15.4000 1,309.00 60.000 924 021 OBJECT MARKER (TYPE P) EA 56.5000 339.00 6.000 339 022 REMOVE ROADSIDE SIGN EA 154.1500 154.15 1.000 154 PROGRAM CAS145 PAGE 2 DATE 04/25/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0Q7704 TIME 09:40 AM ESTIMATE NO. 010 BID OPENING 03/21/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/07/19 R.E. NAME: PIRZADEH, BEHROOZ DATE OF THIS ESTIMATE 04/25/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE ROADSIDE SIGN PANEL EA 46.2500 740.00 16.000 740 024 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.8500 2,441.50 190.000 2,441 (0.063"-UNFRAMED) 025 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 6.1500 738.00 120.000 738 (0.063"-UNFRAMED) FOR RETRO REFLECTIVE SHEETING (TYPE XI) 026 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 10.3000 1,236.00 120.000 1,236 027 ROADSIDE SIGN - ONE POST EA 257.0000 1,542.00 6.000 1,542 028 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 87.3500 524.10 6.000 524 METHOD) 029 INSTALL ROADSIDE SIGN PANEL ON EA 87.3500 1,048.20 12.000 1,048 EXISTING POST 030 THERMOPLASTIC PAVEMENT MARKING SQFT 4.6200 20,097.00 3,476.000 16,059 (ENHANCED WET NIGHT VISIBILITY) 031 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5700 153.90 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 032 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5700 5,016.00 8,875.000 5,058 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 033 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7200 17,208.00 23,600.000 16,992 (ENHANCED WET NIGHT VISIBILITY) 034 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.9200 4,094.00 2,500.000 2,300 (ENHANCED WET NIGHT VISIBILITY) 035 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.9200 754.40 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 036 MODIFYING EXISTING ELECTRICAL SYSTEM LS 114,363.0000 114,363.00 1.000 114,363 PROGRAM CAS145 PAGE 3 DATE 04/25/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0Q7704 TIME 09:40 AM ESTIMATE NO. 010 BID OPENING 03/21/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/07/19 R.E. NAME: PIRZADEH, BEHROOZ DATE OF THIS ESTIMATE 04/25/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 865,429.38 ADJUSTMENT OF COMPENSATION 0.00 8,431.15 EXTRA WORK 0.00 28,044.55 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 0.00 901,905.08 037 MOBILIZATION LS 77,640.0000 77,640.00 1.000 77,640 ORIGINAL CONTRACT AMOUNT 974,781.35 TOTAL WORK COMPLETED 0.00 979,545.08 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 10,000.00 0.00 TOTAL 10,000.00 979,545.08 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 04/27/18 40 05/14/18 05/14/18 01/07/19 39 123 0 0 100% 100% PIRZADEH, BEHROOZ RESIDENT ENGINEER PROGRAM CAS145 DATE 04/25/19