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 12/21/15 EST. NO. 003 TIME 03:06 PM R.E. NAME: MAHDAVI,SAEED 12-0H8904 --------------------------------------------------------------------------- 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 12/21/15 EST. NO. 003 TIME 03:06 PM R.E. NAME: MAHDAVI,SAEED 12-0H8904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 12/21/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0H8904 TIME 03:06 PM ESTIMATE NO. 003 BID OPENING 06/03/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/15 R.E. NAME: MAHDAVI,SAEED DATE OF THIS ESTIMATE 12/21/15 LOCATION PROGRESS ESTIMATE 12-ORA-55-9.6/12.0 ----------------- HIGHLAND CONSTRUCTION, INC. IN TUSTIN & SANTA ANA. I-5 & SR-55 133 N. PIXLEY STREET FROM MCFADDEN TO 17TH ST. ORANGE CA 92868 ROUTE 5 FROM NEWORT AVENUE TO 4TH STREET FED. AID NO. NHP-X059(60)E REPAIR EXISTING ROCK BLANKET, ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,900.0000 1,900.00 1.000 1,900 002 CONSTRUCTION AREA SIGNS LS 13,750.0000 13,750.00 0.150 2,062.50 0.650 8,937 003 TRAFFIC CONTROL SYSTEM LS 31,200.0000 31,200.00 0.150 4,680.00 0.650 20,280 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 8,150.0000 8,150.00 0.150 1,222.50 0.650 5,297 005 JOB SITE MANAGEMENT LS 610.0000 610.00 0.150 91.50 0.650 396 006 PREPARE STORM WATER POLLUTION PREVENTION LS 4,310.0000 4,310.00 1.000 4,310 PLAN 007 RAIN EVENT ACTION PLAN EA 150.0000 3,300.00 2.000 300 008 STORM WATER SAMPLING AND ANALYSIS DAY EA 110.0000 990.00 0.000 0 009 STORM WATER ANNUAL REPORT EA 670.0000 670.00 0.000 0 010 TEMPORARY DRAINAGE INLET PROTECTION EA 55.0000 1,430.00 6.000 330.00 26.000 1,430 011 TEMPORARY GRAVEL BAG BERM LF 4.0000 9,800.00 500.000 2,000.00 2,000.000 8,000 012 TEMPORARY CONSTRUCTION ENTRANCE EA 550.0000 1,650.00 0.000 0 013 STREET SWEEPING LS 750.0000 750.00 0.150 112.50 0.650 487 014 TEMPORARY CONCRETE WASHOUT LS 9,750.0000 9,750.00 0.200 1,950.00 0.500 4,875 015 REMOVE IRRIGATION FACILITY LS 4,000.0000 4,000.00 1.000 4,000 016 REMOVE CONCRETE PAVEMENT SQYD 23.0000 130,410.00 471.000 10,833.00 5,616.000 129,168 (ROCK BLANKET) 017 SALVAGE IRRIGATION FACILITY LS 3,300.0000 3,300.00 1.000 3,300 018 ROADWAY EXCAVATION (TYPE Y-1) CY 35.0000 20,650.00 -60.400 -2,114.00 409.600 14,336 (AERIALLY DEPOSITED LEAD) 019 ROADSIDE CLEARING LS 6,600.0000 6,600.00 0.700 4,620 020 ROCK BLANKET SQFT 10.0000 287,000.00 12,989.000 129,890.00 25,489.000 254,890 021 MAINTAIN EXISTING PLANTED AREAS LS 3,400.0000 3,400.00 0.150 510.00 0.650 2,210 022 GRAVEL MULCH SQFT 3.5000 57,050.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 12/21/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0H8904 TIME 03:06 PM ESTIMATE NO. 003 BID OPENING 06/03/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/15 R.E. NAME: MAHDAVI,SAEED DATE OF THIS ESTIMATE 12/21/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 CHECK AND TEST EXISTING IRRIGATION LS 3,300.0000 3,300.00 0.150 495.00 0.650 2,145 FACILITIES 024 OPERATE EXISTING IRRIGATION FACILITIES LS 2,800.0000 2,800.00 0.150 420.00 0.650 1,820 025 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 22.0000 1,320.00 60.000 1,320.00 60.000 1,320 (F) LINE) 026 CLASS 2 AGGREGATE BASE (CY) CY 93.0000 46,500.00 200.000 18,600.00 200.000 18,600 027 ROADSIDE PAVING (MISCELLANEOUS AREAS) SQYD 35.0000 10,850.00 0.000 0 028 MAINTENANCE STAIRWAY SQFT 180.0000 32,400.00 0.000 0 029 MINOR CONCRETE (STAMPED CONCRETE) SQFT 5.2500 268,222.50 0.000 0 030 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 10.0000 10.00 0.500 5 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 12/21/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0H8904 TIME 03:06 PM ESTIMATE NO. 003 BID OPENING 06/03/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/15 R.E. NAME: MAHDAVI,SAEED DATE OF THIS ESTIMATE 12/21/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 172,403.00 492,628.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 172,403.00 492,628.00 031 MOBILIZATION LS 50,000.0000 50,000.00 0.950 47,500 ORIGINAL CONTRACT AMOUNT 1,016,072.50 TOTAL WORK COMPLETED 172,403.00 540,128.00 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 172,403.00 540,128.00 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 07/31/15 120 10/06/15 08/17/15 02/24/16 77 8 0 0 52% 64% PROGRESS IS SATISFACTORY MAHDAVI,SAEED RESIDENT ENGINEER PROGRAM CAS145 DATE 12/21/15