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 02/26/19 EST. NO. 006 TIME 09:55 AM R.E. NAME: MAHDAVI, SAEED 12-0H2704 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 003 0001 52,000.00 A.C. @ L.S.(+) 021919 N 0001 0 004 0001 12,312.17 A.C. @ L.S.(+) 021919 N 0001 0 64,312.17 TOTAL THIS ESTIMATE 408.50 TOTAL PREVIOUS ESTIMATE 64,720.67 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 02/26/19 EST. NO. 006 TIME 09:55 AM R.E. NAME: MAHDAVI, SAEED 12-0H2704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 02/26/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0H2704 TIME 09:55 AM ESTIMATE NO. 006 BID OPENING 10/12/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/19 R.E. NAME: MAHDAVI, SAEED DATE OF THIS ESTIMATE 02/26/19 LOCATION PROGRESS ESTIMATE 12-ORA-39-9.8/10.5 ----------------- SPECTRUM CONSTRUCTION GROUP, IN ORANGE COUNTY IN STANTON FROM INC. 0.1 MI SOUTH OF BEVER PLACE TO 32 EDELMAN 0.1 MI NORTH OF STANTON STORM IRVINE CA 92618 CHANNEL FED. AID NO. ACNH-P039(31E) REHABILITATE DRAINAGE SYSTEMS, ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION AREA SIGNS LS 9,350.0000 9,350.00 0.750 7,012 002 TRAFFIC CONTROL SYSTEM LS 148,500.0000 148,500.00 0.100 14,850.00 0.400 59,400 003 TYPE II BARRICADE EA 31.0800 248.64 0.000 0 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 16,500.0000 16,500.00 0.000 0 005 JOB SITE MANAGEMENT LS 22,000.0000 22,000.00 0.100 2,200.00 0.400 8,800 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 533.5000 533.50 1.000 533 007 TEMPORARY DRAINAGE INLET PROTECTION EA 440.0000 2,200.00 0.000 0 008 TEMPORARY CONCRETE WASHOUT LS 2,750.0000 2,750.00 0.000 0 009 TREATED WOOD WASTE LB 110.0000 18,700.00 0.000 0 010 ABANDON CULVERT (LF) LF 165.0000 21,450.00 0.000 0 011 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.4900 923.80 0.000 0 012 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.2000 1,606.00 0.000 0 013 REMOVE PAVEMENT MARKER EA 1.1000 38.50 0.000 0 014 REMOVE ROADSIDE SIGN EA 550.0000 1,100.00 0.000 0 015 REMOVE PIPE (LF) LF 110.0000 2,200.00 0.000 0 016 REMOVE MASONARY BLOCK WALL CY 275.0000 1,100.00 0.000 0 017 REMOVE CONCRETE PAVEMENT (CY) CY 165.0000 7,260.00 0.000 0 018 ADJUST MANHOLE TO GRADE EA 1,100.0000 1,100.00 0.000 0 019 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 32.2300 2,965.16 0.000 0 020 REMOVE CONCRETE (CY) CY 165.0000 21,450.00 65.000 10,725 021 SAND BACKFILL CY 110.0000 2,640.00 0.000 0 022 ROADWAY EXCAVATION CY 33.0000 48,840.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 02/26/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0H2704 TIME 09:55 AM ESTIMATE NO. 006 BID OPENING 10/12/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/19 R.E. NAME: MAHDAVI, SAEED DATE OF THIS ESTIMATE 02/26/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 CLASS 2 AGGREGATE SUBBASE CY 110.0000 58,300.00 0.000 0 024 HOT MIX ASPHALT (TYPE A) TON 143.0000 243,100.00 0.000 0 025 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 143.0000 44,330.00 0.000 0 026 RUBBERIZED HOT MIX ASPHALT-OPEN GRADED TON 143.0000 22,880.00 0.000 0 (OPEN GRADED FRICTION COURSE) 027 TACK COAT TON 1,100.0000 4,400.00 0.000 0 028 JOINTED PLAIN CONCRETE PAVEMENT CY 2,200.0000 96,800.00 0.000 0 (RSC) 029 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 030 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 110.0000 15,400.00 0.000 0 (0.063"-UNFRAMED) 031 ROADSIDE SIGN - ONE POST EA 550.0000 1,100.00 0.000 0 032 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 220.0000 1,100.00 0.000 0 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 033 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 220.0000 1,100.00 0.000 0 034 18" REINFORCED CONCRETE PIPE LF 110.0000 14,300.00 0.000 0 035 36" REINFORCED CONCRETE PIPE LF 165.0000 282,150.00 -315.000 -51,975.00 434.000 71,610 036 DRAINAGE INLET MARKER EA 550.0000 5,500.00 0.000 0 037 36" PRECAST CONCRETE PIPE MANHOLE LF 5,500.0000 9,350.00 0.000 0 038 DETECTABLE WARNING SURFACE SQFT 165.0000 28,050.00 0.000 0 039 MINOR CONCRETE (MISCELLANEOUS CY 165.0000 21,450.00 0.000 0 CONSTRUCTION) 040 MINOR CONCRETE (TEXTURED PAVING) CY 2,750.0000 1,375.00 0.000 0 041 PRE/POST CONSTRUCTION SURVEYS EA 550.0000 6,050.00 3.000 1,650.00 10.000 5,500 042 MISCELLANEOUS IRON AND STEEL LB 11.0000 37,840.00 0.000 0 (F) 043 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 220.00 0.000 0 044 THERMOPLASTIC PAVEMENT MARKING SQFT 5.5000 4,015.00 0.000 0 045 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.6500 2,310.00 0.000 0 (BROKEN 17-7) 046 PAVEMENT MARKER (RETROREFLECTIVE) EA 11.0000 385.00 0.000 0 047 MODIFYING EXISTING ELECTRICAL SYSTEM LS 317,538.1000 317,538.10 0.600 190,522.86 0.700 222,276 048 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 02/26/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0H2704 TIME 09:55 AM ESTIMATE NO. 006 BID OPENING 10/12/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/19 R.E. NAME: MAHDAVI, SAEED DATE OF THIS ESTIMATE 02/26/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 049 LEAD COMPLIANCE PLAN LS 2,200.0000 2,200.00 1.000 2,200 050 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 051 STRUCTURAL CONCRETE, DRAINAGE INLET CY 1,650.0000 97,350.00 0.000 0 (F) PROGRAM CAS145 PAGE 4 DATE 02/26/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0H2704 TIME 09:55 AM ESTIMATE NO. 006 BID OPENING 10/12/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/19 R.E. NAME: MAHDAVI, SAEED DATE OF THIS ESTIMATE 02/26/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 157,247.86 388,057.67 ADJUSTMENT OF COMPENSATION 64,312.17 64,312.17 EXTRA WORK 0.00 408.50 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 221,560.03 452,778.34 052 MOBILIZATION LS 181,335.0000 181,335.00 0.200 36,267.00 0.950 172,268 ORIGINAL CONTRACT AMOUNT 1,833,383.70 TOTAL WORK COMPLETED 257,827.03 625,046.59 MATERIALS ON HAND ON SITE -57,161.30 24,497.70 DEDUCTIONS 0.00 0.00 TOTAL 200,665.73 649,544.29 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 11/28/16 90 10/17/18 05/30/17 06/26/19 0 429 0 0 33% 0% PROGRESS IS SATISFACTORY MAHDAVI, SAEED RESIDENT ENGINEER PROGRAM CAS145 DATE 02/26/19