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 06/21/17 EST. NO. 003 TIME 04:17 PM R.E. NAME: PHAM, THANH 08-1E0104 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0001-1 -903.34 E.W. @ F.A.(+) 042617 N 2 0 DAO CORRECTING ENTRY 0004 903.34 042617 N 329264 0.00 TOTAL THIS ESTIMATE 903.34 TOTAL PREVIOUS ESTIMATE 903.34 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 06/21/17 EST. NO. 003 TIME 04:17 PM R.E. NAME: PHAM, THANH 08-1E0104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/21/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1E0104 TIME 04:17 PM ESTIMATE NO. 003 BID OPENING 08/25/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/16/17 R.E. NAME: PHAM, THANH DATE OF THIS ESTIMATE 06/21/17 LOCATION PROGRESS ESTIMATE 08-SBD-15-37.8/40.2 ----------------- CHUMO CONSTRUCTION INC IN VICTORVILLE NB I-15 BETWEEN BEAR 14425 JOANBRIGE STREET VALLEY RD AND PALMDALE RD BALDWIN PARK CA 91706 FED. AID NO. IMG-015 -1(243)E INSTALL OUTER SEPARATION BARRIER ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 1.000 1,500 002 CONSTRUCTION AREA SIGNS LS 18,184.5000 18,184.50 0.100 1,818.45 0.850 15,456 003 TRAFFIC CONTROL SYSTEM LS 154,000.0000 154,000.00 0.300 46,200.00 0.850 130,900 004 CHANNELIZER (SURFACE MOUNTED) EA 30.0000 510.00 17.000 510 005 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 4,000.0000 8,000.00 2.000 8,000 006 TEMPORARY RAILING (TYPE K) LF 15.0000 138,900.00 9,260.000 138,900 007 TEMPORARY CRASH CUSHION MODULE EA 255.0000 7,140.00 28.000 7,140 008 JOB SITE MANAGEMENT LS 3,520.0000 3,520.00 0.550 1,936 009 PREPARE STORM WATER POLLUTION PREVENTION LS 2,000.0000 2,000.00 1.000 2,000 PLAN 010 STORM WATER ANNUAL REPORT EA 500.0000 500.00 0.000 0 011 TEMPORARY SOIL BINDER SQYD 0.5000 2,000.00 0.000 0 012 TEMPORARY COVER SQYD 1.0000 2,000.00 0.000 0 013 TEMPORARY FIBER ROLL LF 3.5000 7,000.00 2,000.000 7,000 014 TEMPORARY GRAVEL BAG BERM LF 3.7500 3,750.00 0.000 0 015 TEMPORARY CONSTRUCTION ENTRANCE EA 2,700.0000 2,700.00 2.000 5,400 016 STREET SWEEPING LS 9,600.0000 9,600.00 0.500 4,800 017 TEMPORARY CONCRETE WASHOUT LS 4,200.0000 4,200.00 0.800 3,360.00 0.800 3,360 018 TREATED WOOD WASTE LB 0.3000 825.00 2,750.000 825.00 2,750.000 825 019 REMOVE GUARDRAIL LF 14.5000 3,625.00 250.000 3,625 020 ROADWAY EXCAVATION CY 69.7800 31,401.00 1,219.960 85,128 021 IMPORTED BORROW (CY) CY 54.7900 34,791.65 480.000 26,299 022 EROSION CONTROL (DRY SEED) (SQFT) SQFT 0.1000 8,210.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 06/21/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1E0104 TIME 04:17 PM ESTIMATE NO. 003 BID OPENING 08/25/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/16/17 R.E. NAME: PHAM, THANH DATE OF THIS ESTIMATE 06/21/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 HYDROMULCH SQFT 0.0700 5,747.00 0.000 0 024 COMPOST SQFT 0.0800 6,568.00 0.000 0 025 PRIME COAT TON 6,000.0000 3,000.00 0.500 3,000 026 HOT MIX ASPHALT (TYPE A) TON 88.2500 107,665.00 1,580.750 139,501 027 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 30.0000 2,550.00 0.000 0 028 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 30.0000 1,500.00 0.000 0 029 PLACE HOT MIX ASPHALT SQYD 347.0000 7,634.00 0.000 0 (MISCELLANEOUS AREA) 030 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 31.0000 9,300.00 0.000 0 031 VEGETATION CONTROL (MINOR CONCRETE) SQYD 75.1500 16,533.00 0.000 0 032 TRANSITION RAILING (TYPE WB-31) EA 3,920.0000 7,840.00 0.000 0 033 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,980.0000 5,960.00 0.000 0 034 CONCRETE BARRIER (TYPE 60) LF 52.2700 176,149.90 3,201.000 167,316.27 3,201.000 167,316 035 CONCRETE BARRIER (TYPE 60 MOD) LF 57.5400 265,834.80 4,389.000 252,543.06 4,389.000 252,543 036 CONCRETE BARRIER (TYPE 732B) LF 198.0900 3,961.80 18.000 3,565.62 18.000 3,565 037 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.400 400.00 0.900 900 SYSTEM ELEMENTS DURING CONSTRUCTION 038 MODIFYING EXISTING ELECTRICAL SYSTEM LS 26,500.0000 26,500.00 0.250 6,625 PROGRAM CAS145 PAGE 3 DATE 06/21/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1E0104 TIME 04:17 PM ESTIMATE NO. 003 BID OPENING 08/25/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/16/17 R.E. NAME: PHAM, THANH DATE OF THIS ESTIMATE 06/21/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 476,028.40 1,016,231.98 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 903.34 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 476,028.40 1,017,135.32 039 MOBILIZATION LS 120,000.0000 120,000.00 0.050 6,000.00 1.000 120,000 ORIGINAL CONTRACT AMOUNT 1,212,100.65 TOTAL WORK COMPLETED 482,028.40 1,137,135.32 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 482,028.40 1,137,135.32 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 10/10/16 120 10/31/16 10/31/16 10/04/17 44 0 0 0 87% 37% PROGRESS IS SATISFACTORY PHAM, THANH RESIDENT ENGINEER PROGRAM CAS145 DATE 06/21/17