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 10/23/20 EST. NO. 007 TIME 07:17 AM R.E. NAME: MINEO, NICHOLAS 08-0K8404 --------------------------------------------------------------------------- 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 10/23/20 EST. NO. 007 TIME 07:17 AM R.E. NAME: MINEO, NICHOLAS 08-0K8404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION JULY 2020 -10,000.00 004 JULY 2020 RLS 10,000.00 005 OCTOBER 2020 -6,000.00 007 -6,000.00 -6,000.00 TOTAL DEDUCTIONS -6,000.00 -6,000.00 PROGRAM CAS145 PAGE 1 DATE 10/23/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0K8404 TIME 07:17 AM ESTIMATE NO. 007 BID OPENING 12/17/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/20 R.E. NAME: MINEO, NICHOLAS DATE OF THIS ESTIMATE 10/23/20 LOCATION PROGRESS ESTIMATE 08-SBD-5726 ----------------- PCN3 INC. SBD MTCE STA (REGIONAL OFFICE) AT BRIAN ABGHARI 175 CLUSTER ST 5450 KATELLA AVE;#101 LOS ALAMITOS CA 90720 FED. AID NO. N O N E DEMOLISH EXISTING OFFICE & ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 TIME-RELATED OVERHEAD (WDAY) WDAY 1,117.2000 279,300.00 21.000 23,461.20 139.000 155,290 002 TRAFFIC CONTROL SYSTEM LS 5,250.0000 5,250.00 0.000 0 003 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 5,250.0000 5,250.00 0.000 0 004 JOB SITE MANAGEMENT LS 201,600.0000 201,600.00 0.084 16,934.40 0.556 112,089 005 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,625.0000 2,625.00 1.000 2,625 006 TEMPORARY FIBER ROLL LF 3.1500 4,725.00 284.000 894 007 TEMPORARY CONCRETE WASHOUT LS 5,250.0000 5,250.00 0.200 1,050.00 0.750 3,937 008 ROADWAY EXCAVATION CY 9.8500 16,745.00 1,358.000 13,376 009 IMPORTED BORROW (CY) CY 26.2500 1,312.50 0.000 0 010 CLASS 2 AGGREGATE BASE (CY) CY 52.5000 45,150.00 7.030 369 011 PRIME COAT TON 840.0000 5,880.00 0.000 0 012 HOT MIX ASPHALT (TYPE A) TON 86.1000 145,509.00 0.000 0 013 TACK COAT TON 525.0000 1,575.00 0.000 0 014 MINOR CONCRETE (MINOR STRUCTURE) CY 2,509.5000 148,060.50 59.000 148,060 015 REMOVE ASPHALT CONCRETE SURFACING SQFT 0.5000 17,850.00 23,570.000 11,785 016 ADJUST SEWER CLEANOUT TO GRADE EA 525.0000 1,050.00 0.000 0 017 ADJUST MANHOLE TO GRADE EA 1,050.0000 1,050.00 0.000 0 018 ADJUST UTILITY COVER TO GRADE EA 1,575.0000 14,175.00 0.000 0 019 MINOR CONCRETE (GUTTER) (CY) CY 1,722.0000 53,382.00 7.030 12,105 020 PARKING BUMPER (PRECAST CONCRETE) EA 78.7500 787.50 0.000 0 021 CHAIN LINK FENCE (TYPE CL-6, LF 63.0000 3,780.00 0.000 0 EXTENSION ARM) 022 RECONSTRUCT SECURITY METAL GATE OPERATOR EA 6,825.0000 6,825.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 10/23/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0K8404 TIME 07:17 AM ESTIMATE NO. 007 BID OPENING 12/17/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/20 R.E. NAME: MINEO, NICHOLAS DATE OF THIS ESTIMATE 10/23/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 RECONSTRUCT SECURITY METAL GATE EA 14,175.0000 14,175.00 0.000 0 024 36' SECURITY METAL SLIDING GATE OPERATOR EA 14,490.0000 14,490.00 0.000 0 025 36' SECURITY METAL SLIDING GATE EA 25,200.0000 25,200.00 0.000 0 026 SECURITY METAL FENCE LF 248.8500 12,442.50 0.000 0 027 CHAIN LINK RAILING (WITH BARBED WIRE LF 70.3500 15,477.00 144.000 10,130.40 144.000 10,130 POST TOP) 028 REMOVE CHAIN LINK FENCE LF 5.6300 1,576.40 170.000 957 029 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 21.0000 84.00 0.000 0 (0.080"-UNFRAMED) 030 ROADSIDE SIGN - ONE POST EA 183.7500 367.50 0.000 0 031 THERMOPLASTIC PAVEMENT MARKING SQFT 8.4000 1,344.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 032 6" THERMOPLASTIC TRAFFIC STRIPE LF 8.4000 20,160.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 033 BUILDING WORK LS 3,223,814.5800 3,223,814.58 0.092 296,590.94 0.414 1,334,659 PROGRAM CAS145 PAGE 3 DATE 10/23/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0K8404 TIME 07:17 AM ESTIMATE NO. 007 BID OPENING 12/17/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/20 R.E. NAME: MINEO, NICHOLAS DATE OF THIS ESTIMATE 10/23/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 348,166.94 1,806,280.78 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 348,166.94 1,806,280.78 ORIGINAL CONTRACT AMOUNT 4,296,262.48 TOTAL WORK COMPLETED 348,166.94 1,806,280.78 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -6,000.00 -6,000.00 TOTAL 342,166.94 1,800,280.78 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 02/06/20 250 03/23/20 03/23/20 04/06/21 139 9 0 0 42% 56% PROGRESS IS SATISFACTORY MINEO, NICHOLAS RESIDENT ENGINEER PROGRAM CAS145 DATE 10/23/20