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 02/05/20 EST. NO. 007 TIME 07:58 AM R.E. NAME: MAHDAVI, SAEED 12-0P9804 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 002 0001 -806.14 A.C. @ L.S.(-) 011620 N 001 0 -806.14 TOTAL THIS ESTIMATE 100,695.93 TOTAL PREVIOUS ESTIMATE 99,889.79 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 02/05/20 EST. NO. 007 TIME 07:58 AM R.E. NAME: MAHDAVI, SAEED 12-0P9804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE TIME DELAY (8 DAYS) -25,600.00 007 -25,600.00 -25,600.00 TOTAL DEDUCTIONS -25,600.00 -25,600.00 PROGRAM CAS145 PAGE 1 DATE 02/05/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0P9804 TIME 07:58 AM ESTIMATE NO. 007 BID OPENING 05/14/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/10/20 R.E. NAME: MAHDAVI, SAEED DATE OF THIS ESTIMATE 02/05/20 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 12-ORA-22-6.9/6.9 ---------------------------------- ALFARO COMMUNICATIONS IN ORANGE COUNTY IN GARDEN GROVE AT CONSTRUCTIONS,INC EUCLID STREET WESTBOUND ON-RAMP 15614 S. ATLANTIC AVENUE COMPTON CA 90221 FED. AID NO. SNHG-P022(26)E HFST OVERLAY, PAVEMENT DELINEATION, ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,300.0000 1,300.00 1.000 1,300 002 CONSTRUCTION AREA SIGNS LS 25,000.0000 25,000.00 0.200 5,000.00 1.000 25,000 003 TRAFFIC CONTROL SYSTEM LS 28,000.0000 28,000.00 0.100 2,800.00 1.000 28,000 004 TYPE III BARRICADE EA 47.0000 141.00 3.000 141 005 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 715.0000 715.00 0.100 71.50 1.000 715 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 13,900.0000 13,900.00 0.100 1,390.00 1.000 13,900 007 TEMPORARY RAILING (TYPE K) LF 88.0000 8,800.00 140.000 12,320 008 ALTERNATIVE TEMPORARY CRASH CUSHION EA 780.0000 780.00 1.000 780 009 JOB SITE MANAGEMENT LS 9,000.0000 9,000.00 0.100 900.00 1.000 9,000 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,950.0000 1,950.00 0.250 487.50 1.000 1,950 011 TEMPORARY GRAVEL BAG BERM LF 20.0000 1,000.00 33.000 660 012 TREATED WOOD WASTE LB 1.2000 8,256.00 1,918.000 2,301.60 10,174.000 12,208 013 ROADWAY EXCAVATION CY 108.0000 24,840.00 111.430 12,034 014 HIGH FRICTION SURFACE TREATMENT SQYD 34.2500 106,175.00 1,571.000 53,806.75 3,142.000 107,613 015 HOT MIX ASPHALT (TYPE A) TON 174.0000 78,300.00 491.630 85,543 016 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 36.0000 5,400.00 0.000 0 017 TACK COAT TON 1,040.0000 1,040.00 1.000 1,040 018 REMOVE ASPHALT CONCRETE DIKE LF 16.0000 2,400.00 137.000 2,192 019 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 5.1600 17,028.00 3,364.000 17,358 020 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 17.7000 389.40 21.750 384.98 21.750 384 (0.063"-UNFRAMED) 021 MINOR CONCRETE (MISCELLANEOUS CY 750.0000 7,500.00 6.960 5,220 CONSTRUCTION) 022 REMOVE PAVEMENT MARKER EA 2.3000 126.50 84.000 193 PROGRAM CAS145 PAGE 2 DATE 02/05/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0P9804 TIME 07:58 AM ESTIMATE NO. 007 BID OPENING 05/14/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/10/20 R.E. NAME: MAHDAVI, SAEED DATE OF THIS ESTIMATE 02/05/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE DELINEATOR EA 30.0000 60.00 2.000 60 024 DELINEATOR (CLASS 1) EA 69.0000 1,932.00 28.000 1,932 025 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.7500 316.25 50.000 287 026 REMOVE ROADSIDE SIGN EA 104.0000 728.00 7.000 728.00 7.000 728 027 REMOVE ROADSIDE SIGN EA 72.0000 144.00 2.000 144.00 2.000 144 (STRAP AND SADDLE BRACKET METHOD) 028 FURNISH SINGLE SHEET ALUMINUM SIGN FOR SQFT 7.1500 250.25 34.720 248.25 34.720 248 RETROREFLECTIVE SHEETING (TYPE XI) (0.063 INCH-UNFRAMED) 029 FURNISH SINGLE SHEET ALUMINUM SIGN FOR SQFT 9.0000 90.00 20.000 180.00 20.000 180 RETROREFLECTIVE SHEETING (TYPE XI) (0.080 INCH-UNFRAMED) 030 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 14.3000 643.50 54.720 782.50 54.720 782 031 ROADSIDE SIGN - ONE POST EA 293.0000 2,051.00 7.000 2,051.00 7.000 2,051 032 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 136.0000 272.00 2.000 272.00 2.000 272 METHOD) 033 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 30.1200 16,867.20 440.000 13,252 034 TRANSITION RAILING (TYPE WB-31) EA 6,970.0000 6,970.00 0.000 0 035 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,077.0000 1,077.00 1.000 1,077 036 REUSABLE CRASH CUSHION EA 57,000.0000 57,000.00 1.000 57,000 037 REMOVE GUARDRAIL LF 5.7600 3,456.00 603.000 3,473 038 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.7300 1,038.00 528.000 913 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 039 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.1600 2,018.40 1,718.000 1,992 (ENHANCED WET NIGHT VISIBILITY) 040 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 140.00 75.000 150 (ENHANCED WET NIGHT VISIBILITY) 041 THERMOPLASTIC CROSSWALK AND PAVEMENT SQFT 11.5000 1,840.00 335.000 3,852 MARKING (ENHANCED WET NIGHT VISIBILITY) 042 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.1500 2,829.00 0.000 0 043 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.7300 107.26 0.000 0 044 MODIFYING EXISTING ELECTRICAL SYSTEM LS 51,350.0000 51,350.00 0.450 23,107.50 1.000 51,350 PROGRAM CAS145 PAGE 3 DATE 02/05/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0P9804 TIME 07:58 AM ESTIMATE NO. 007 BID OPENING 05/14/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/10/20 R.E. NAME: MAHDAVI, SAEED DATE OF THIS ESTIMATE 02/05/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 94,655.58 477,301.93 ADJUSTMENT OF COMPENSATION -806.14 99,889.79 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 93,849.44 577,191.72 045 MOBILIZATION LS 5,200.0000 5,200.00 1.000 5,200 ORIGINAL CONTRACT AMOUNT 498,420.76 TOTAL WORK COMPLETED 93,849.44 582,391.72 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -25,600.00 -25,600.00 TOTAL 68,249.44 556,791.72 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 06/20/19 45 07/05/19 07/05/19 01/10/20 123 6 72 0 100% 100% MAHDAVI, SAEED RESIDENT ENGINEER PROGRAM CAS145 DATE 02/05/20