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 02/25/20 EST. NO. 001 TIME 10:02 AM R.E. NAME: PHAM, DAT /CE-ADRIAN WU 12-0N4904 --------------------------------------------------------------------------- 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 02/25/20 EST. NO. 001 TIME 10:02 AM R.E. NAME: PHAM, DAT /CE-ADRIAN WU 12-0N4904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 02/25/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N4904 TIME 10:02 AM ESTIMATE NO. 001 BID OPENING 11/19/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/20 R.E. NAME: PHAM, DAT /CE-ADRIAN WU DATE OF THIS ESTIMATE 02/25/20 LOCATION PROGRESS ESTIMATE 12-ORA-91-R12.5/R13.9 ----------------- SPECTRUM CONSTRUCTION GROUP, IN ORANGE COUNTY IN ANAHEIM FROM INC. 1.0 MILE EAST OF ROUTE 91/90 16 GOODYEAR STE 140; SEPERATION TO 0.5 MILE WEST OF WEIR IRVINE CA 92618 CANYON ROAD UNDERCROSSING FED. AID NO. N O N E REHABILITATE COMMERCIAL VEHICLE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 ENVIRONMENTAL PRODUCT DECLARATIONS LS 5,350.0000 5,350.00 0.000 0 002 LEAD COMPLIANCE PLAN LS 2,675.0000 2,675.00 1.000 2,675.00 1.000 2,675 003 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 21,400.0000 21,400.00 0.000 0 004 TIME-RELATED OVERHEAD (WDAY) WDAY 1,337.5000 200,625.00 11.000 14,712.50 11.000 14,712 005 CONSTRUCTION AREA SIGNS LS 10,700.0000 10,700.00 0.000 0 006 TRAFFIC CONTROL SYSTEM LS 53,500.0000 53,500.00 0.000 0 007 TYPE III BARRICADE EA 107.0000 642.00 0.000 0 008 CHANNELIZER (SURFACE MOUNTED) EA 10.7000 235.40 0.000 0 009 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 5,350.0000 5,350.00 0.000 0 010 TEMPORARY RAILING (TYPE K) LF 32.1000 14,445.00 0.000 0 011 TEMPORARY CRASH CUSHION MODULE EA 321.0000 4,494.00 0.000 0 012 TEMPORARY TRAFFIC SCREEN LF 53.5000 24,075.00 0.000 0 013 JOB SITE MANAGEMENT LS 16,050.0000 16,050.00 0.000 0 014 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,070.0000 1,070.00 1.000 1,070.00 1.000 1,070 015 TEMPORARY SOIL BINDER SQYD 3.3000 1,650.00 0.000 0 016 TEMPORARY DRAINAGE INLET PROTECTION EA 267.5000 1,872.50 0.000 0 017 TEMPORARY GRAVEL BAG BERM LF 3.2100 3,852.00 0.000 0 018 TEMPORARY CONCRETE WASHOUT LS 1,605.0000 1,605.00 0.000 0 019 TREATED WOOD WASTE LB 5.3500 13,642.50 0.000 0 020 REMOVE CONCRETE (MISCELLANEOUS) (CY) CY 535.0000 20,865.00 0.000 0 021 CLEARING AND GRUBBING (LS) LS 214,000.0000 214,000.00 0.000 0 022 ROADWAY EXCAVATION CY 42.8000 202,444.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 02/25/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N4904 TIME 10:02 AM ESTIMATE NO. 001 BID OPENING 11/19/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/20 R.E. NAME: PHAM, DAT /CE-ADRIAN WU DATE OF THIS ESTIMATE 02/25/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ROADSIDE CLEARING LS 26,750.0000 26,750.00 0.000 0 024 SOIL AMENDMENT CY 101.1200 303.36 0.000 0 025 PLANT (GROUP K) EA 309.2300 618.46 0.000 0 026 PLANT (GROUP A) EA 8.5100 1,531.80 0.000 0 027 PLANT ESTABLISHMENT WORK LS 7,490.0000 7,490.00 0.000 0 028 WOOD MULCH CY 123.0500 3,937.60 0.000 0 029 CONTROL AND NEUTRAL CONDUCTORS LS 9,180.6000 9,180.60 0.000 0 (ARMOR-CLAD) 030 1" REMOTE CONTROL VALVE EA 367.0100 1,468.04 0.000 0 031 4 STATION IRRIGATION CONTROLLER EA 1,893.9000 1,893.90 0.000 0 (WALL MOUNTED) 032 1" BACKFLOW PREVENTER ASSEMBLY EA 3,659.4000 3,659.40 0.000 0 033 RISER SPRINKLER ASSEMBLY EA 27.8200 55.64 0.000 0 034 POP-UP SPRINKLER ASSEMBLY EA 43.8700 2,061.89 0.000 0 035 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 5.8900 4,623.65 0.000 0 (F) LINE) 036 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 15.5200 465.60 0.000 0 (F) (SUPPLY LINE) 037 BALL VALVE EA 274.9900 274.99 0.000 0 038 PVC PIPE CONDUIT (SLEEVE) LF 32.1000 1,284.00 0.000 0 (F) 039 CLASS 3 AGGREGATE SUBBASE CY 64.2000 85,386.00 0.000 0 040 HOT MIX ASPHALT (TYPE A) TON 90.4200 84,090.60 0.000 0 041 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 110.2100 106,903.70 0.000 0 042 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 58.8500 7,062.00 0.000 0 043 TACK COAT TON 909.5000 4,547.50 0.000 0 044 REMOVE ASPHALT CONCRETE DIKE LF 50.2900 6,034.80 0.000 0 045 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.8600 28,448.20 0.000 0 046 CONTINUOUSLY REINFORCED CONCRETE CY 642.0000 1,213,380.00 0.000 0 PAVEMENT 047 REMOVE CONCRETE PAVEMENT (CY) CY 267.5000 171,200.00 0.000 0 048 MINOR CONCRETE (MINOR STRUCTURE) CY 642.0000 1,284.00 0.000 0 (F) 049 4" PVC PIPE (DRAIN) LF 53.5000 2,675.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 02/25/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N4904 TIME 10:02 AM ESTIMATE NO. 001 BID OPENING 11/19/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/20 R.E. NAME: PHAM, DAT /CE-ADRIAN WU DATE OF THIS ESTIMATE 02/25/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 MINOR CONCRETE (CURB) (CY) CY 588.5000 42,960.50 0.000 0 051 MINOR CONCRETE (GUTTER) (CY) CY 588.5000 30,602.00 0.000 0 052 MINOR CONCRETE (ISLAND PAVING) CY 588.5000 8,827.50 0.000 0 053 REMOVE CONCRETE CURB (LF) LF 26.7500 11,770.00 0.000 0 054 PRECAST CONCRETE PICNIC EA 8,025.0000 8,025.00 0.000 0 TABLE AND BENCHES 055 PAINT CURB (2-COAT) SQFT 3.2100 1,284.00 0.000 0 056 CHAIN LINK FENCE (TYPE CL-6) LF 29.3800 27,029.60 0.000 0 057 REMOVE CHAIN LINK FENCE LF 13.1700 3,292.50 0.000 0 058 DELINEATOR (CLASS 1) EA 107.0000 428.00 0.000 0 059 GUARD RAILING DELINEATOR EA 33.1700 829.25 0.000 0 060 PAVEMENT MARKER (RETROREFLECTIVE) EA 10.7000 2,354.00 0.000 0 061 OBJECT MARKER (TYPE K-1) EA 107.0000 535.00 0.000 0 062 FURNISH LAMINATED WOOD BOX EA 1,605.0000 6,420.00 0.000 0 POST (TYPE M) 063 INSTALL SIGN OVERLAY SQFT 107.0000 1,284.00 0.000 0 064 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 28.8900 8,667.00 0.000 0 065 TRANSITION RAILING (TYPE WB-31) EA 4,895.2500 4,895.25 0.000 0 066 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 5,189.5000 5,189.50 0.000 0 067 REUSABLE CRASH CUSHION EA 42,372.0000 84,744.00 0.000 0 068 CONCRETE BARRIER(TYPE 836B) LF 321.0000 17,013.00 0.000 0 (F) 069 REMOVE GUARDRAIL LF 6.5900 2,767.80 0.000 0 070 THERMOPLASTIC PAVEMENT MARKING SQFT 10.7000 1,712.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 071 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0700 813.20 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 072 PAINTED STALL LINES AND PAVEMENT SQFT 10.7000 1,926.00 0.000 0 MARKINGS 073 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0700 9,159.20 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 074 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.6800 5,279.60 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 075 BUILDING WORK LS 2,350,000.0000 2,350,000.00 0.070 164,500.00 0.070 164,500 PROGRAM CAS145 PAGE 4 DATE 02/25/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N4904 TIME 10:02 AM ESTIMATE NO. 001 BID OPENING 11/19/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/20 R.E. NAME: PHAM, DAT /CE-ADRIAN WU DATE OF THIS ESTIMATE 02/25/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 182,957.50 182,957.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 182,957.50 182,957.50 076 MOBILIZATION LS 107,000.0000 107,000.00 0.000 0 ORIGINAL CONTRACT AMOUNT 5,341,961.03 TOTAL WORK COMPLETED 182,957.50 182,957.50 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 182,957.50 182,957.50 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 01/22/20 330 02/06/20 02/06/20 09/09/20 11 0 0 0 3% 3% PROGRESS IS SATISFACTORY PHAM, DAT /CE-ADRIAN WU RESIDENT ENGINEER PROGRAM CAS145 DATE 02/25/20