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 09/20/23 EST. NO. 001 TIME 09:29 AM R.E. NAME: RAVANIPOUR, MOHAMMAD 12-0R4104 --------------------------------------------------------------------------- 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 09/20/23 EST. NO. 001 TIME 09:29 AM R.E. NAME: RAVANIPOUR, MOHAMMAD 12-0R4104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 09/20/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0R4104 TIME 09:29 AM ESTIMATE NO. 001 BID OPENING 09/07/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/23 R.E. NAME: RAVANIPOUR, MOHAMMAD DATE OF THIS ESTIMATE 09/20/23 LOCATION PROGRESS ESTIMATE 12-ORA-1-17.4/21.5 ----------------- R.J. NOBLE COMPANY ORANGE COUNTY IN NEWPORT BEACH FROM 15505 EAST LINCOLN AVENUE JAMBOREE ROAD TO SANTA ANA RIVER BRIDGE ORANGE CA 92856 FED. AID NO. ACNH-P001(683)E COLD PLANE AC AND PLACE RHMA-G. ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,000.0000 1,000.00 1.000 1,000.00 1.000 1,000 002 LEVEL 2 CRITICAL PATH METHOD SCHEDULE LS 10,000.0000 10,000.00 0.500 5,000.00 0.500 5,000 003 TIME-RELATED OVERHEAD (WDAY) WDAY 500.0000 55,000.00 10.000 5,000.00 10.000 5,000 004 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 2,000.00 0.000 0 MEETING 005 HOURLY OFF-SITE HR 200.0000 2,000.00 0.000 0 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 006 CONSTRUCTION AREA SIGNS LS 92,000.0000 92,000.00 0.500 46,000.00 0.500 46,000 007 TRAFFIC CONTROL SYSTEM LS 1,100,000.0000 1,100,000.00 0.000 0 008 FLASHING ARROW SIGN EA 1,400.0000 21,000.00 0.000 0 009 TYPE II BARRICADE EA 45.0000 15,750.00 0.000 0 010 CHANNELIZER (SURFACE MOUNTED) EA 88.0000 45,760.00 0.000 0 011 PORTABLE RADAR SPEED FEEDBACK SIGN EA 27.0000 5,940.00 0.000 0 SYSTEM DAY 012 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 5,000.0000 5,000.00 0.000 0 013 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 2,100.0000 21,000.00 0.000 0 014 JOB SITE MANAGEMENT LS 250,000.0000 250,000.00 0.000 0 015 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,000.0000 2,000.00 0.500 1,000.00 0.500 1,000 016 TEMPORARY DRAINAGE INLET PROTECTION EA 165.0000 19,800.00 0.000 0 017 TEMPORARY GRAVEL BAG BERM LF 6.0000 8,160.00 0.000 0 018 TREATED WOOD WASTE LB 1.0000 4,390.00 0.000 0 019 REMOVE CONCRETE (CY) CY 367.0000 62,390.00 0.000 0 020 CLEARING AND GRUBBING (LS) LS 12,000.0000 12,000.00 0.000 0 021 ROADWAY EXCAVATION CY 367.0000 11,744.00 0.000 0 022 ROADWAY EXCAVATION (TYPE Z-2) (AERIALLY CY 1,000.0000 6,000.00 0.000 0 DEPOSITED LEAD) PROGRAM CAS145 PAGE 2 DATE 09/20/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0R4104 TIME 09:29 AM ESTIMATE NO. 001 BID OPENING 09/07/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/23 R.E. NAME: RAVANIPOUR, MOHAMMAD DATE OF THIS ESTIMATE 09/20/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ROADWAY EXCAVATION (TYPE COM) (AERIALLY CY 1,000.0000 2,000.00 0.000 0 DEPOSITED LEAD) 024 ROCK BLANKET SQFT 410.0000 26,240.00 0.000 0 025 FINISHING ROADWAY LS 5,000.0000 5,000.00 0.000 0 026 CLASS 2 AGGREGATE BASE (CY) CY 430.0000 10,320.00 0.000 0 027 PRIME COAT TON 810.0000 405.00 0.000 0 028 HOT MIX ASPHALT (TYPE A) TON 180.0000 194,400.00 0.000 0 029 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 131.0000 4,558,800.00 0.000 0 030 TACK COAT TON 918.0000 74,358.00 0.000 0 031 REMOVE ASPHALT CONCRETE PAVEMENT (CY) CY 367.0000 28,626.00 0.000 0 032 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 6.1500 1,599,000.00 0.000 0 (0.2' DEPTH) 033 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 10.8000 67,608.00 0.000 0 (0.4' DEPTH) 034 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 16.2500 10,075.00 0.000 0 (0.6' DEPTH) 035 STRUCTURAL CONCRETE, DRAINAGE INLET CY 3,870.0000 139,320.00 0.000 0 (F) 036 MINOR CONCRETE (MINOR STRUCTURE) CY 8,965.0000 8,068.50 0.000 0 (F) 037 REMOVE SIGN STRUCTURE (PARTIAL) EA 1,830.0000 1,830.00 0.000 0 038 MODIFIED PEDESTRIAN BARRICADE LF 345.0000 14,490.00 0.000 0 039 12" HDPE PIPE LF 380.0000 64,600.00 0.000 0 040 12" CORRUGATED STEEL PIPE LF 393.0000 4,716.00 0.000 0 041 REMOVE CULVERT (LF) LF 120.0000 7,920.00 0.000 0 042 REMOVE INLET EA 3,725.0000 14,900.00 0.000 0 043 CLEANING, INSPECTING, AND PREPARING LF 9.0000 6,660.00 0.000 0 CULVERT (LF) 044 8" CURED-IN-PLACE PIPELINER LF 47.5000 9,025.00 0.000 0 045 12" CURED-IN-PLACE PIPELINER LF 53.0000 29,680.00 0.000 0 046 DETECTABLE WARNING SURFACE SQFT 67.0000 30,820.00 0.000 0 047 MINOR CONCRETE (MISCELLANEOUS CY 1,020.0000 163,200.00 0.000 0 CONSTRUCTION) 048 MINOR CONCRETE (RSC) FOR DRIVEWAY AND CY 2,700.0000 62,100.00 0.000 0 CROSS GUTTERS 049 PRE/POST CONSTRUCTION SURVEYS EA 2,200.0000 41,800.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 09/20/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0R4104 TIME 09:29 AM ESTIMATE NO. 001 BID OPENING 09/07/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/23 R.E. NAME: RAVANIPOUR, MOHAMMAD DATE OF THIS ESTIMATE 09/20/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 MISCELLANEOUS IRON AND STEEL LB 5.2500 22,837.50 0.000 0 (F) 051 ADJUST ACCESS BOX FRAME AND COVER EA 250.0000 3,000.00 0.000 0 (UTILITY) 052 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.2500 13,325.00 0.000 0 053 OBJECT MARKER (TYPE R) EA 80.0000 80.00 0.000 0 054 REMOVE ROADSIDE SIGN EA 128.0000 14,080.00 0.000 0 055 REMOVE ROADSIDE SIGN (STRAP AND SADDLE EA 83.0000 20,750.00 0.000 0 BRACKET METHOD) 056 REMOVE ROADSIDE SIGN PANEL EA 61.0000 244.00 0.000 0 057 REMOVE SIGN PANEL EA 110.0000 2,310.00 0.000 0 058 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 39.0000 3,627.00 0.000 0 059 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.5000 23,220.00 0.000 0 (0.063"-UNFRAMED) 060 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.5000 391.50 0.000 0 (0.080"-UNFRAMED) 061 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 27.0000 3,510.00 0.000 0 (0.063"-FRAMED) 062 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 28.0000 6,440.00 0.000 0 (0.080"-FRAMED) 063 METAL (ROADSIDE SIGN) LB 18.0000 23,040.00 0.000 0 064 ROADSIDE SIGN - ONE POST EA 440.0000 12,760.00 0.000 0 065 ROADSIDE SIGN - TWO POST EA 805.0000 6,440.00 0.000 0 066 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 225.0000 58,500.00 0.000 0 METHOD) 067 INSTALL SIGN (MAST-ARM HANGER METHOD) EA 460.0000 9,660.00 0.000 0 068 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 18.0000 1,674.00 0.000 0 069 INSTALL ROADSIDE SIGN PANEL ON EXISTING EA 183.0000 732.00 0.000 0 POST 070 INSTALL ROADSIDE SIGN PANEL ON EXISTING EA 226.0000 3,164.00 0.000 0 PEDESTRIAN BARRICADE 071 ALTERNATIVE CRASH CUSHION SYSTEM EA 2,700.0000 2,700.00 0.000 0 072 REMOVE CRASH CUSHION EA 47,000.0000 47,000.00 0.000 0 073 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 5.3000 93,810.00 0.000 0 WET NIGHT VISIBILITY) 074 PREFORMED THERMOPLASTIC PAVEMENT MARKING SQFT 8.7500 150,500.00 0.000 0 075 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 4,730.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) PROGRAM CAS145 PAGE 4 DATE 09/20/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0R4104 TIME 09:29 AM ESTIMATE NO. 001 BID OPENING 09/07/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/23 R.E. NAME: RAVANIPOUR, MOHAMMAD DATE OF THIS ESTIMATE 09/20/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 076 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 5,976.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 077 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 42,480.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 078 4" THERMOPLASTIC TRAFFIC STRIPE LF 2.1500 3,913.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 079 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.9000 75,150.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 080 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 4,080.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 8-4) 081 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.3500 15,660.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 082 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.3500 2,416.50 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 083 INDUCTIVE LOOP DETECTOR (LS) LS 185,000.0000 185,000.00 0.000 0 084 TRAFFIC CENSUS STATION SYSTEMS LS 280,000.0000 280,000.00 0.000 0 085 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 138,000.0000 138,000.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 09/20/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0R4104 TIME 09:29 AM ESTIMATE NO. 001 BID OPENING 09/07/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/23 R.E. NAME: RAVANIPOUR, MOHAMMAD DATE OF THIS ESTIMATE 09/20/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 58,000.00 58,000.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 58,000.00 58,000.00 086 MOBILIZATION LS 230,000.0000 230,000.00 0.000 0 ORIGINAL CONTRACT AMOUNT 10,440,096.00 TOTAL WORK COMPLETED 58,000.00 58,000.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 58,000.00 58,000.00 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 10/14/22 110 09/05/23 10/31/22 02/15/24 4 184 0 0 1% 4% PROGRESS IS SATISFACTORY RAVANIPOUR, MOHAMMAD RESIDENT ENGINEER