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 05/27/20 EST. NO. 006 TIME 09:41 AM R.E. NAME: SAYKALI, ZARIF 07-304204 --------------------------------------------------------------------------- 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 05/27/20 EST. NO. 006 TIME 09:41 AM R.E. NAME: SAYKALI, ZARIF 07-304204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 05/27/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-304204 TIME 09:41 AM ESTIMATE NO. 006 BID OPENING 09/12/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/20 R.E. NAME: SAYKALI, ZARIF DATE OF THIS ESTIMATE 05/27/20 LOCATION RERUN PROGRESS ESTIMATE 07-LA-10-R2.1/R11.1 ----------------------- SPECTRUM CONSTRUCTION GROUP, IN LOS ANGELES COUNTY IN SANTA INC. MONICA AND LOS ANGELES FROM 0.1 32 EDELMAN; MILE WEST OF ROUTE 1/10 SEPARATION IRVINE CA 92618 TO 0.1 MILE EAST OF WEST BOULEVARD OVERCROSSING FED. AID NO. HSIM- 010-1(850)E RELOCATE APPURTENANCES; ADD ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,750.0000 2,750.00 1.000 2,750 002 CONSTRUCTION AREA SIGNS LS 30,800.0000 30,800.00 0.750 23,100 003 TRAFFIC CONTROL SYSTEM LS 268,400.0000 268,400.00 0.100 26,840.00 0.700 187,880 004 JOB SITE MANAGEMENT LS 11,000.0000 11,000.00 0.100 1,100.00 0.900 9,900 005 PREPARE STORM WATER POLLUTION PREVENTION LS 2,750.0000 2,750.00 1.000 2,750 PLAN 006 RAIN EVENT ACTION PLAN EA 500.0000 10,000.00 2.000 1,000.00 12.000 6,000 007 STORM WATER SAMPLING AND ANALYSIS DAY EA 1,100.0000 11,000.00 2.000 2,200.00 4.000 4,400 008 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 009 TEMPORARY DRAINAGE INLET PROTECTION EA 275.0000 22,550.00 12.000 3,300.00 52.000 14,300 010 TEMPORARY FIBER ROLL LF 2.4800 29,760.00 380.000 942.40 6,080.000 15,078 011 STREET SWEEPING LS 27,500.0000 27,500.00 0.100 2,750.00 0.700 19,250 012 TEMPORARY CONCRETE WASHOUT LS 2,750.0000 2,750.00 0.000 0 013 TREATED WOOD WASTE LB 5.2300 7,897.30 0.000 0 014 REMOVE CONCRETE (STRUCTURE) CY 385.0000 1,925.00 0.000 0 015 CLEARING AND GRUBBING (LS) LS 110,000.0000 110,000.00 1.000 110,000 016 ROADWAY EXCAVATION (TYPE Z-2) CY 330.0000 16,500.00 25.000 8,250 (AERIALLY DEPOSITED LEAD) 017 ROADWAY EXCAVATION (TYPE Z-3) CY 495.0000 554,400.00 133.000 65,835.00 583.000 288,585 (AERIALLY DEPOSITED LEAD) 018 SLOW-RELEASE FERTILIZER LB 2.0100 261.30 0.000 0 019 PLANT (GROUP A) EA 8.4200 4,210.00 0.000 0 020 PLANT ESTABLISHMENT WORK LS 19,800.0000 19,800.00 0.000 0 021 WOOD MULCH CY 108.9000 46,827.00 0.000 0 022 CHECK AND TEST EXISTING IRRIGATION LS 1,529.0000 1,529.00 1.000 1,529 FACILITIES PROGRAM CAS145 PAGE 2 DATE 05/27/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-304204 TIME 09:41 AM ESTIMATE NO. 006 BID OPENING 09/12/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/20 R.E. NAME: SAYKALI, ZARIF DATE OF THIS ESTIMATE 05/27/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 OPERATE EXISTING IRRIGATION FACILITIES LS 8,360.0000 8,360.00 0.000 0 024 REMOVE IRRIGATION FACILITY LS 1,155.0000 1,155.00 0.000 0 025 CONTROL AND NEUTRAL CONDUCTORS LS 37,895.0000 37,895.00 0.000 0 026 1" REMOTE CONTROL VALVE EA 440.0000 1,320.00 0.000 0 027 1 1/2" REMOTE CONTROL VALVE EA 467.5000 467.50 0.000 0 028 POP-UP SPRINKLER ASSEMBLY EA 48.9500 3,083.85 0.000 0 029 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 7.2600 3,738.90 0.000 0 (F) LINE) 030 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 8.4700 3,049.20 0.000 0 (F) LINE) 031 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 15.7300 471.90 0.000 0 (F) (SUPPLY LINE) 032 HOT MIX ASPHALT (TYPE A) TON 275.0000 1,100.00 0.000 0 033 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 82.5000 3,052.50 0.000 0 034 PLACE HOT MIX ASPHALT SQYD 110.0000 2,750.00 0.000 0 (MISCELLANEOUS AREA) 035 REMOVE ASPHALT CONCRETE PAVEMENT (SQFT) SQFT 2.2000 197,340.00 10,000.000 22,000.00 66,300.000 145,860 036 ADJUST UTILITY COVER TO GRADE EA 220.0000 13,640.00 10.000 2,200 037 MINOR CONCRETE (TEXTURED PAVING) CY 605.0000 671,550.00 0.000 0 038 REMOVE CURB LF 330.0000 9,570.00 0.000 0 039 REMOVE ROADSIDE SIGN (WOOD POST) EA 165.0000 3,960.00 0.000 0 040 REMOVE ROADSIDE SIGN EA 550.0000 1,100.00 0.000 0 (STRAP AND SADDLE BRACKET METHOD) 041 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 8.8000 3,960.00 0.000 0 (0.080"-UNFRAMED) FOR RETROREFLECTIVE SHEETING(TYPE XI) 042 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.5000 544.50 0.000 0 (0.063"-FRAMED) FOR RETROREFLECTIVE SHEETING(TYPE XI) 043 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 4.4000 2,156.00 0.000 0 044 METAL (ROADSIDE SIGN) LB 11.0000 25,630.00 0.000 0 045 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 2,750.0000 5,500.00 0.000 0 METHOD) 046 VEGETATION CONTROL (MINOR CONCRETE) SQYD 38.5000 450,450.00 511.000 19,673.50 511.000 19,673 047 VEGETATION CONTROL MAT (RUBBER OR FIBER) SQYD 55.0000 14,300.00 0.000 0 048 CABLE RAILING LF 44.0000 11,880.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 05/27/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-304204 TIME 09:41 AM ESTIMATE NO. 006 BID OPENING 09/12/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/20 R.E. NAME: SAYKALI, ZARIF DATE OF THIS ESTIMATE 05/27/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 049 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 880.0000 880.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 050 MODIFYING EXISTING ELECTRICAL SYSTEM LS 41,800.0000 41,800.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 05/27/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-304204 TIME 09:41 AM ESTIMATE NO. 006 BID OPENING 09/12/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/20 R.E. NAME: SAYKALI, ZARIF DATE OF THIS ESTIMATE 05/27/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 145,640.90 861,505.90 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 145,640.90 861,505.90 051 MOBILIZATION LS 297,000.0000 297,000.00 0.950 282,150 ORIGINAL CONTRACT AMOUNT 3,004,313.95 TOTAL WORK COMPLETED 145,640.90 1,143,655.90 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 145,640.90 1,143,655.90 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 11/19/19 494 01/13/20 01/13/20 04/30/22 64 25 0 0 37% 13% PROGRESS IS SATISFACTORY SAYKALI, ZARIF RESIDENT ENGINEER PROGRAM CAS145 DATE 05/27/20