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 08/12/22 EST. NO. 004 TIME 09:25 AM R.E. NAME: FALLAH, KAMI/CE-ZOKAI, FARID 12-0S5804 --------------------------------------------------------------------------- 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 08/12/22 EST. NO. 004 TIME 09:25 AM R.E. NAME: FALLAH, KAMI/CE-ZOKAI, FARID 12-0S5804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING 2402S -10,000.00 004 -10,000.00 -10,000.00 TOTAL DEDUCTIONS -10,000.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 08/12/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0S5804 TIME 09:25 AM ESTIMATE NO. 004 BID OPENING 01/20/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/28/22 R.E. NAME: FALLAH, KAMI/CE-ZOKAI, FARID DATE OF THIS ESTIMATE 08/12/22 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 12-ORA-5-1.6/1.6 ---------------------------------- RV CONCRETE EL CAMINO REAL BRIDGE REPAIRS 605 E. COMMERCIAL ST.; ANAHEIM CA 92801 FED. AID NO. N O N E REMOVE FALSEWORK, BACKFILL EROSION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 TIME-RELATED OVERHEAD (WDAY) WDAY 2,000.0000 120,000.00 55.000 110,000 002 CONSTRUCTION AREA SIGNS LS 25,900.0000 25,900.00 1.000 25,900 003 TRAFFIC CONTROL SYSTEM LS 132,000.0000 132,000.00 1.000 132,000 004 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 26.0000 1,560.00 60.000 1,560 005 TEMPORARY TRAFFIC STRIPE (PAINT) LF 1.2500 1,625.00 1,300.000 1,625 006 PORTABLE RADAR SPEED FEEDBACK SIGN EA 97.5000 5,850.00 60.000 5,850 SYSTEM DAY 007 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 6,239.0000 6,239.00 1.000 6,239 008 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 2,890.0000 11,560.00 4.000 11,560 009 JOB SITE MANAGEMENT LS 2,500.0000 2,500.00 1.000 2,500 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,500.0000 2,500.00 1.000 2,500 011 ROADWAY EXCAVATION CY 193.0000 39,758.00 246.000 47,478 012 STRUCTURE BACKFILL (SLURRY CEMENT) CY 302.0000 393,204.00 1,302.000 393,204 (F) 013 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,550.0000 775,000.00 53.000 82,150.00 503.000 779,650 (TYPE R) 014 PAVING NOTCH EXTENSION CF 279.0000 74,772.00 20.000 5,580.00 279.000 77,841 015 CLEAN EXPANSION JOINT LF 38.1300 4,689.99 61.000 2,325.93 123.000 4,689 016 JOINT SEAL (MR 1") LF 38.0000 19,608.00 308.000 11,704.00 516.000 19,608 017 CLEAN AND PAINT GALVANIZED SURFACES LS 3,200.0000 3,200.00 1.000 3,200.00 1.000 3,200 018 CORE CONCRETE (9") LF 280.0000 10,080.00 24.000 6,720.00 36.000 10,080 019 BRIDGE REMOVAL (PORTION) LS 27,324.0000 27,324.00 1.000 27,324 020 ACCESS DOOR ASSEMBLY EA 3,992.0000 47,904.00 6.000 23,952.00 12.000 47,904 021 MISCELLANEOUS METAL (BRIDGE) LB 30.0000 10,860.00 362.000 10,860.00 362.000 10,860 (F) 022 REMOVE PAVEMENT MARKER EA 9.0000 198.00 22.000 198 PROGRAM CAS145 PAGE 2 DATE 08/12/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0S5804 TIME 09:25 AM ESTIMATE NO. 004 BID OPENING 01/20/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/28/22 R.E. NAME: FALLAH, KAMI/CE-ZOKAI, FARID DATE OF THIS ESTIMATE 08/12/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PAVEMENT MARKER (RETROREFLECTIVE) EA 10.0000 220.00 22.000 220 024 THERMOPLASTIC PAVEMENT MARKING SQFT 6.0000 720.00 120.000 720 (ENHANCED WET NIGHT VISIBILITY) 025 6" THERMOPLASTIC TRAFFIC STRIPE LF 3.9500 2,054.00 520.000 2,054 (ENHANCED WET NIGHT VISIBILITY) 026 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 6.0000 720.00 120.000 720 027 REMOVE 6" TRAFFIC STRIPE LF 1.6000 2,080.00 1,300.000 2,080 028 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 4.6500 3,627.00 780.000 3,627 (WARRANTY) (BROKEN 36-12) PROGRAM CAS145 PAGE 3 DATE 08/12/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0S5804 TIME 09:25 AM ESTIMATE NO. 004 BID OPENING 01/20/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/28/22 R.E. NAME: FALLAH, KAMI/CE-ZOKAI, FARID DATE OF THIS ESTIMATE 08/12/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 146,491.93 1,731,191.99 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 146,491.93 1,731,191.99 029 MOBILIZATION LS 180,000.0000 180,000.00 1.000 180,000 ORIGINAL CONTRACT AMOUNT 1,905,752.99 TOTAL WORK COMPLETED 146,491.93 1,911,191.99 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -10,000.00 -10,000.00 TOTAL 136,491.93 1,901,191.99 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 03/16/22 60 04/01/22 04/01/22 06/28/22 57 5 0 0 100% 100% FALLAH, KAMI/CE-ZOKAI, FARID RESIDENT ENGINEER