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 08/26/15 EST. NO. 004 TIME 03:30 PM R.E. NAME: ABUGHARBIEH, IMAD 08-0Q7514 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 008 0010 4,243.58 E.W. @ F.A.(+) 072015 N 26 0 0011 2,700.50 070615 N 27 0 010 0001 1,500.00 E.W. @ F.A.(+) 042615 N 23 0 8,444.08 TOTAL THIS ESTIMATE 122,460.59 TOTAL PREVIOUS ESTIMATE 130,904.67 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 08/26/15 EST. NO. 004 TIME 03:30 PM R.E. NAME: ABUGHARBIEH, IMAD 08-0Q7514 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 067 -2,638.11 001 OVERBID ITEM NO. 067 -138.85 003 0.00 -2,776.96 TOTAL DEDUCTIONS 0.00 -2,776.96 PROGRAM CAS145 PAGE 1 DATE 08/26/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0Q7514 TIME 03:30 PM ESTIMATE NO. 004 BID OPENING 10/30/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/15 R.E. NAME: ABUGHARBIEH, IMAD DATE OF THIS ESTIMATE 08/26/15 LOCATION PROGRESS ESTIMATE 08-SBD-60-R0.0/R4.6 ----------------- 08-RIV-60-R3.0/R6.9 CHUMO CONSTRUCTION INC. . 14425 JOANBRIDGE STREET BALDWIN PARK CA 91706 FED. AID NO. NHP-P060(146)E REPLACEMENT OF CONCRETE SLABS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,250.0000 2,250.00 1.000 2,250 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 3,500.0000 3,500.00 0.200 700.00 0.700 2,450 003 TIME-RELATED OVERHEAD (WDAY) WDAY 1,000.0000 100,000.00 20.000 20,000.00 72.000 72,000 004 CONSTRUCTION AREA SIGNS LS 47,050.0000 47,050.00 0.080 3,764.00 0.680 31,994 005 TRAFFIC CONTROL SYSTEM LS 451,000.0000 451,000.00 0.200 90,200.00 0.650 293,150 006 TYPE III BARRICADE EA 50.0000 400.00 2.000 100 007 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 1,368.0000 51,984.00 9.000 12,312.00 39.000 53,352 008 JOB SITE MANAGEMENT LS 6,880.0000 6,880.00 0.200 1,376.00 0.700 4,816 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,500.0000 1,500.00 0.750 1,125 010 STREET SWEEPING LS 6,000.0000 6,000.00 0.200 1,200.00 0.700 4,200 011 TEMPORARY CONCRETE WASHOUT LS 17,500.0000 17,500.00 0.200 3,500.00 0.700 12,250 012 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.0500 5,950.00 0.000 0 STRIPE (HAZARDOUS WASTE) 013 TREATED WOOD WASTE LB 0.1700 7,990.00 0.000 0 014 REMOVE GUARDRAIL LF 6.6400 21,712.80 0.000 0 015 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.0500 5,600.00 0.000 0 016 REMOVE PAVEMENT MARKER EA 0.2000 3,440.00 1,390.000 278.00 1,390.000 278 017 REMOVE ASPHALT CONCRETE DIKE LF 0.2000 6,340.00 286.800 57.36 286.800 57 018 RESET OBJECT MARKER EA 75.0000 750.00 0.000 0 019 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.1600 176,320.00 167,859.100 194,716 020 REMOVE CONCRETE (CY) CY 731.0000 2,193.00 3.000 2,193 021 REMOVE CONCRETE SIDEWALK (SQYD) SQYD 5.0000 850.00 113.217 566.09 113.217 566 022 REMOVE CONCRETE (CURB AND GUTTER) LF 15.0000 7,050.00 200.500 3,007.50 200.500 3,007 PROGRAM CAS145 PAGE 2 DATE 08/26/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0Q7514 TIME 03:30 PM ESTIMATE NO. 004 BID OPENING 10/30/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/15 R.E. NAME: ABUGHARBIEH, IMAD DATE OF THIS ESTIMATE 08/26/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ROADWAY EXCAVATION CY 46.0000 27,600.00 236.970 10,900.62 236.970 10,900 024 ROADWAY EXCAVATION (TYPE Z-2) CY 173.0000 202,410.00 0.000 0 (AERIALLY DEPOSITED LEAD) 025 EMBANKMENT CY 73.0000 40,150.00 0.000 0 026 LEAN CONCRETE BASE CY 290.9000 52,362.00 67.890 19,749.20 67.890 19,749 027 BASE BOND BREAKER SQYD 0.7500 1,012.50 470.640 352.98 470.640 352 028 SLURRY SEAL TON 324.9900 136,495.80 414.970 134,861 029 HOT MIX ASPHALT (TYPE A) TON 89.0000 85,440.00 0.000 0 030 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 83.6800 1,330,512.00 14,672.040 1,227,756 031 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 1.0000 290.00 0.000 0 032 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.0000 670.00 0.000 0 033 PLACE HOT MIX ASPHALT DIKE (TYPE D) LF 1.0000 3,100.00 0.000 0 034 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.0000 26,600.00 0.000 0 035 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.0000 2,050.00 0.000 0 036 PLACE HOT MIX ASPHALT SQYD 132.5000 662.50 0.000 0 (MISCELLANEOUS AREA) 037 TACK COAT TON 715.0000 30,030.00 54.810 39,189 038 JOINTED PLAIN CONCRETE PAVEMENT CY 377.3100 154,697.10 150.680 56,853.07 150.680 56,853 039 DRILL AND BOND (DOWEL BAR) EA 14.8100 98,338.40 2,060.000 30,508.60 6,595.000 97,671 040 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 334.1600 2,165,356.80 2,160.130 721,829.04 7,448.770 2,489,080 041 JOINT SEAL (PREFORMED COMPRESSION) LF 3.2500 5,265.00 0.000 0 042 ISOLATION JOINT SEAL (ASPHALT RUBBER) LF 5.7500 1,955.00 0.000 0 043 GRIND EXISTING CONCRETE SQYD 2.9200 881,840.00 78,720.000 229,862.40 78,720.000 229,862 PAVEMENT 044 MINOR CONCRETE (MINOR STRUCTURE) CY 1,068.4400 26,711.00 25.000 26,711 (F) 045 DETECTABLE WARNING SURFACE SQFT 40.0000 7,600.00 64.180 2,567.20 64.180 2,567 046 MINOR CONCRETE (MISCELLANEOUS CY 470.0000 39,480.00 50.110 23,551.70 50.110 23,551 CONSTRUCTION) 047 SURVEY MONUMENT (TYPE D) EA 1,700.0000 27,200.00 0.000 0 048 DELINEATOR (CLASS 1) EA 27.0000 1,404.00 0.000 0 049 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 26.2100 53,730.50 0.000 0 PROGRAM CAS145 PAGE 3 DATE 08/26/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0Q7514 TIME 03:30 PM ESTIMATE NO. 004 BID OPENING 10/30/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/15 R.E. NAME: ABUGHARBIEH, IMAD DATE OF THIS ESTIMATE 08/26/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 VEGETATION CONTROL (MINOR CONCRETE) SQYD 50.0000 59,000.00 0.000 0 051 TRANSITION RAILING (TYPE WB-31) EA 2,445.0000 44,010.00 0.000 0 052 END CAP (TYPE A) EA 775.0000 2,325.00 0.000 0 053 END ANCHOR ASSEMBLY (TYPE SFT) EA 650.0000 3,900.00 0.000 0 054 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,455.0000 12,275.00 0.000 0 055 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,188.0000 30,632.00 0.000 0 056 THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 6,260.00 0.000 0 057 THERMOPLASTIC TRAFFIC STRIPE LF 0.1000 36,700.00 0.000 0 (SPRAYABLE) 058 PAVEMENT MARKER (NON-REFLECTIVE) EA 0.8000 9,200.00 0.000 0 059 PAVEMENT MARKER (RETROREFLECTIVE) EA 1.8000 14,706.00 0.000 0 060 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 061 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 062 VEHICLE SENSOR NODES REPLACEMENT LS 32,000.0000 32,000.00 0.000 0 063 MODIFY SIGNAL AND LIGHTING (LOCATION 1) LS 6,000.0000 6,000.00 0.000 0 064 MODIFY SIGNAL AND LIGHTING (LOCATION 2) LS 9,000.0000 9,000.00 0.100 900.00 0.100 900 065 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 066 INDUCTIVE LOOP DETECTOR (LS) LS 36,000.0000 36,000.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 08/26/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0Q7514 TIME 03:30 PM ESTIMATE NO. 004 BID OPENING 10/30/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/15 R.E. NAME: ABUGHARBIEH, IMAD DATE OF THIS ESTIMATE 08/26/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,234,035.76 5,038,513.17 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 8,444.08 130,904.67 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,242,479.84 5,169,417.84 067 MOBILIZATION LS 740,000.0000 740,000.00 1.000 740,000 ORIGINAL CONTRACT AMOUNT 7,372,230.40 TOTAL WORK COMPLETED 1,242,479.84 5,909,417.84 MATERIALS ON HAND ON SITE 23,396.22 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -2,776.96 TOTAL 1,242,479.84 5,930,037.10 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 067 MOBILIZATION 737,223.04 740,000.00 2,776.96 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 12/22/14 100 04/21/15 04/21/15 12/02/15 36 56 0 0 77% 36% PROGRESS IS SATISFACTORY ABUGHARBIEH, IMAD RESIDENT ENGINEER PROGRAM CAS145 DATE 08/26/15