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 07/23/18 EST. NO. 006 TIME 02:15 PM R.E. NAME: IZADPANAH, MOE 07-318004 --------------------------------------------------------------------------- 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 0002 478.62 E.W. @ F.A.(+) 061218 N 2 0 005 0001 31,200.00 A.C. @ L.S.(+) 071818 N 1 0 31,678.62 TOTAL THIS ESTIMATE 3,452.00 TOTAL PREVIOUS ESTIMATE 35,130.62 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 07/23/18 EST. NO. 006 TIME 02:15 PM R.E. NAME: IZADPANAH, MOE 07-318004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE CEM 2406 DBE MISSING -25,756.00 004 CEM 2406 DBE MISSING 25,756.00 005 DBE 2406 JUNE 2018 -180,172.00 006 -180,172.00 -180,172.00 LABOR COMPLIANCE VIOLATION CPR JUNE '18 -10,000.00 006 -10,000.00 -10,000.00 TOTAL DEDUCTIONS -190,172.00 -190,172.00 PROGRAM CAS145 PAGE 1 DATE 07/23/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-318004 TIME 02:15 PM ESTIMATE NO. 006 BID OPENING 10/24/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/18 R.E. NAME: IZADPANAH, MOE DATE OF THIS ESTIMATE 07/23/18 LOCATION PROGRESS ESTIMATE 07-LA-10-22.3/28.2 ----------------- SPECTRUM CONSTRUCTION GROUP, IN LA CO FR PM 22.3/28.2 IN ALHAMBR INC. A,SAN GABRIEL,EL MONTE, SEVERAL BR. 32 EDELMAN IRVINE CA 92618 FED. AID NO. ACIM- 010-1(838)E CLOSURE POUR, DECK METH, POLYESTER ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,028.7000 1,028.70 1.000 1,028 002 CONSTRUCTION AREA SIGNS LS 129,600.0000 129,600.00 0.160 20,736.00 0.705 91,368 003 TRAFFIC CONTROL SYSTEM LS 168,750.0000 168,750.00 0.200 33,750.00 0.455 76,781 004 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 3.2400 9,622.80 756.000 2,449.44 1,431.000 4,636 005 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.3300 31,053.00 43,649.000 14,404.17 48,599.000 16,037 006 CHANNELIZER (SURFACE MOUNTED) EA 21.6000 19,872.00 76.000 1,641 007 TEMPORARY PAVEMENT MARKER EA 3.7800 9,525.60 1,252.000 4,732.56 1,252.000 4,732 008 TEMPORARY RAILING (TYPE K) LF 12.9600 615,600.00 21,375.000 277,020.00 22,015.000 285,314 009 TEMPORARY CRASH CUSHION MODULE EA 194.4000 27,216.00 56.000 10,886.40 72.000 13,996 010 JOB SITE MANAGEMENT LS 11,642.4000 11,642.40 0.080 931.39 0.420 4,889 011 PREPARE WATER POLLUTION CONTROL PROGRAM LS 523.8000 523.80 0.750 392 012 TEMPORARY CONCRETE WASHOUT LS 2,700.0000 2,700.00 0.500 1,350.00 0.500 1,350 013 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.0800 4,492.80 3,490.000 3,769 STRIPE (HAZARDOUS WASTE) 014 HOT MIX ASPHALT (BRIDGE) TON 702.0000 8,424.00 6.000 4,212.00 6.000 4,212 015 TACK COAT TON 5,400.0000 540.00 0.050 270.00 0.050 270 016 TEMPORARY SUPPORT LS 64,800.0000 64,800.00 0.000 0 017 STRUCTURAL CONCRETE, BRIDGE (RSC) CY 1,080.0000 238,680.00 96.650 104,382.00 106.050 114,534 (F) 018 STRUCTURAL CONCRETE, APPROACH SLAB CY 2,451.2000 154,425.60 0.000 0 (TYPE R) 019 PAVING NOTCH EXTENSION CF 2,713.5800 32,562.96 0.000 0 020 DRILL AND BOND DOWEL LF 23.7600 41,983.92 668.300 15,878.81 818.800 19,454 (CHEMICAL ADHESIVE)(LF) 021 CLEAN EXPANSION JOINT LF 29.1600 80,714.88 42.000 1,224.72 1,554.900 45,340 022 BONDED JOINT SEAL (MR 1 1/2") LF 111.2400 7,564.32 0.000 0 PROGRAM CAS145 PAGE 2 DATE 07/23/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-318004 TIME 02:15 PM ESTIMATE NO. 006 BID OPENING 10/24/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/18 R.E. NAME: IZADPANAH, MOE DATE OF THIS ESTIMATE 07/23/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 JOINT SEAL (MR 1/2") LF 59.4000 106,860.60 42.000 2,494.80 616.300 36,608 024 JOINT SEAL (TYPE AL) LF 32.4000 30,456.00 938.600 30,410 025 BAR REINFORCING STEEL (BRIDGE) LB 4.5100 159,532.23 17,179.000 77,477.29 17,908.020 80,765 (F) 026 PUBLIC SAFETY PLAN LS 702.0000 702.00 1.000 702 027 RAPID SETTING CONCRETE (PATCH) CF 54.0000 16,146.00 16.500 891 028 REPAIR SPALLED SURFACE AREA SQFT 216.0000 2,592.00 0.000 0 029 REMOVE CONCRETE DECK SURFACE SQFT 108.0000 37,260.00 369.800 39,938 030 REMOVE UNSOUND CONCRETE CF 54.0000 16,146.00 16.500 891 031 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.2200 23,967.02 89,457.000 19,680 032 REFINISH CONCRETE SURFACE SQFT 54.0000 7,344.00 0.000 0 033 TREAT BRIDGE DECK SQFT 0.3300 35,950.53 89,457.000 29,520 (F) 034 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 50.2200 68,751.18 1,072.030 53,837 035 BRIDGE REMOVAL (PORTION), LOCATION A LS 13,500.0000 13,500.00 0.500 6,750.00 0.500 6,750 036 BRIDGE REMOVAL (PORTION), LOCATION B LS 13,500.0000 13,500.00 0.500 6,750.00 0.500 6,750 037 BRIDGE REMOVAL (PORTION), LOCATION C LS 10,800.0000 10,800.00 0.500 5,400.00 0.500 5,400 038 BRIDGE REMOVAL (PORTION), LOCATION D LS 10,800.0000 10,800.00 0.500 5,400.00 0.500 5,400 039 BRIDGE REMOVAL (PORTION), LOCATION E LS 10,800.0000 10,800.00 0.500 5,400.00 0.500 5,400 040 BRIDGE REMOVAL (PORTION), LOCATION F LS 10,800.0000 10,800.00 0.500 5,400.00 0.500 5,400 041 BRIDGE REMOVAL (PORTION), LOCATION G LS 10,800.0000 10,800.00 0.500 5,400.00 0.500 5,400 042 BRIDGE REMOVAL (PORTION), LOCATION H LS 10,800.0000 10,800.00 0.500 5,400.00 0.500 5,400 043 BRIDGE REMOVAL (PORTION), LOCATION I LS 10,800.0000 10,800.00 0.500 5,400.00 0.500 5,400 044 REPLACE BEARING PAD EA 2,700.0000 8,100.00 0.000 0 045 REMOVE PAVEMENT MARKER EA 1.0800 9,536.40 500.000 540 046 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.2400 27,637.20 0.000 0 047 REPLACE GLARE SCREEN LF 108.0000 7,776.00 0.000 0 048 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6500 4,277.00 0.000 0 049 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.8700 162,690.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 07/23/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-318004 TIME 02:15 PM ESTIMATE NO. 006 BID OPENING 10/24/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/18 R.E. NAME: IZADPANAH, MOE DATE OF THIS ESTIMATE 07/23/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.6500 312.00 0.000 0 (BROKEN 12-3) 051 THERMOPLASTIC PAVEMENT MARKING SQFT 4.3200 4,881.60 0.000 0 052 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5400 2,133.00 0.000 0 (BROKEN 36-12) 053 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5400 35.10 0.000 0 (BROKEN 17-7) 054 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.6500 2,073.50 0.000 0 (BROKEN 36-12) 055 PAINT TRAFFIC STRIPE (2-COAT) LF 0.2200 19,162.00 74,815.000 16,459.30 74,815.000 16,459 056 REMOVE PAINTED TRAFFIC STRIPE LF 0.5400 896.40 830.000 448.20 830.000 448 057 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.3700 141,710.00 183,904.000 68,044.48 186,808.000 69,118 058 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 44.7000 50,511.00 252.000 11,264.40 1,199.000 53,595 059 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,430.0000 2,430.00 0.400 972.00 0.500 1,215 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 4 DATE 07/23/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-318004 TIME 02:15 PM ESTIMATE NO. 006 BID OPENING 10/24/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/18 R.E. NAME: IZADPANAH, MOE DATE OF THIS ESTIMATE 07/23/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 720,687.96 1,175,672.74 ADJUSTMENT OF COMPENSATION 31,200.00 31,200.00 EXTRA WORK 478.62 3,930.62 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 752,366.58 1,210,803.36 060 MOBILIZATION LS 168,075.0000 168,075.00 0.200 33,615.00 0.950 159,671 ORIGINAL CONTRACT AMOUNT 2,881,866.54 TOTAL WORK COMPLETED 785,981.58 1,370,474.61 MATERIALS ON HAND ON SITE 41,625.00 41,625.00 DEDUCTIONS -190,172.00 -190,172.00 TOTAL 637,434.58 1,221,927.61 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 12/18/17 125 02/13/18 01/02/18 09/15/18 90 49 0 0 47% 72% PROGRESS IS SATISFACTORY IZADPANAH, MOE RESIDENT ENGINEER PROGRAM CAS145 DATE 07/23/18