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 07/24/17 EST. NO. 009 TIME 01:40 PM R.E. NAME: RUDA,NABIL 12-0N2504 --------------------------------------------------------------------------- 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 07/24/17 EST. NO. 009 TIME 01:40 PM R.E. NAME: RUDA,NABIL 12-0N2504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE CEM4401 CY 2016 -10,000.00 004 RET CEM 4401 DEDUC 10,000.00 005 TEST FAIL ITEM 30&31 -13,058.85 007 0.00 -13,058.85 LABOR COMPLIANCE VIOLATION 6/20/17CAL PRO ENGR -4,000.00 009 -4,000.00 -4,000.00 TOTAL DEDUCTIONS -4,000.00 -17,058.85 PROGRAM CAS145 PAGE 1 DATE 07/24/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N2504 TIME 01:40 PM ESTIMATE NO. 009 BID OPENING 03/08/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/17 R.E. NAME: RUDA,NABIL DATE OF THIS ESTIMATE 07/24/17 LOCATION PROGRESS ESTIMATE 12-ORA-405-13.7/22.5 ----------------- CHUMO CONSTRUCTION INC IN IRVINE, FOUNTAIN VALLEY AND SEAL 14425 JOANBRIDGE STREET BEACH AT VARIOUS LOCATIONS, AT BALDWIN PARK CA 91706 ROUTE 133, BROOKHURST STREET, WARNER AVENUE, AND SEAL BEACH BOULEVARD. INCREASE RAMP WET FED. AID NO. HSNH-P ( ) ,X059-071 (E ) OVERLAY AND WIDEN RAMPS WITH OPEN ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 1.000 2,500 002 CONSTRUCTION AREA SIGNS LS 26,318.0000 26,318.00 0.100 2,631.80 0.900 23,686 003 TRAFFIC CONTROL SYSTEM LS 68,100.0000 68,100.00 0.100 6,810.00 1.000 68,100 004 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 560.00 16.000 560 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 8,700.0000 8,700.00 0.900 7,830 006 TEMPORARY RAILING (TYPE K) LF 23.0000 24,610.00 1,100.000 25,300 007 TEMPORARY CRASH CUSHION MODULE EA 200.0000 6,200.00 31.000 6,200 008 TEMPORARY TRAFFIC SCREEN LF 4.3000 4,171.00 0.000 0 009 JOB SITE MANAGEMENT LS 2,901.0000 2,901.00 0.100 290.10 1.000 2,901 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,500.0000 1,500.00 1.000 1,500 011 TEMPORARY DRAINAGE INLET PROTECTION EA 175.0000 1,575.00 4.000 700 012 TEMPORARY FIBER ROLL LF 3.2500 3,022.50 0.000 0 013 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.2500 4,975.00 705.000 881 STRIPE (HAZARDOUS WASTE) 014 TREATED WOOD WASTE LB 0.6500 5,889.00 9,060.000 5,889 015 REMOVE GUARDRAIL LF 8.0000 1,440.00 175.000 1,400 016 REMOVE PAINTED TRAFFIC STRIPE LF 0.5000 1,540.00 0.000 0 017 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 696.00 1,516.000 909 018 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 400.00 82.000 164 019 REMOVE PAVEMENT MARKER EA 1.0000 180.00 36.000 36 020 REMOVE ROADSIDE SIGN EA 135.0000 6,750.00 50.000 6,750 021 REMOVE ROADSIDE SIGN EA 165.0000 825.00 5.000 825 (STRAP AND SADDLE BRACKET METHOD) 022 REMOVE ASPHALT CONCRETE DIKE LF 5.0000 3,000.00 600.000 3,000 PROGRAM CAS145 PAGE 2 DATE 07/24/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N2504 TIME 01:40 PM ESTIMATE NO. 009 BID OPENING 03/08/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/17 R.E. NAME: RUDA,NABIL DATE OF THIS ESTIMATE 07/24/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.9200 27,264.00 13,223.000 25,388 024 REMOVE CONCRETE CURB (LF) LF 8.0000 6,400.00 800.000 6,400.00 800.000 6,400 025 CLEARING AND GRUBBING (LS) LS 2,500.0000 2,500.00 1.000 2,500 026 ROADWAY EXCAVATION CY 36.4300 38,251.50 1,050.000 38,251 027 COMPOST SQFT 0.6300 9,135.00 0.000 0 028 CLASS 2 AGGREGATE SUBBASE CY 23.2100 21,817.40 742.000 17,221 029 PREPAVING INERTIAL PROFILER LS 8,550.0000 8,550.00 0.000 0 030 HOT MIX ASPHALT (TYPE A) TON 70.0000 33,600.00 417.010 29,190 031 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 98.0000 175,420.00 1,570.310 153,890 032 HOT MIX ASPHALT-OPEN GRADED TON 129.0000 144,480.00 892.670 115,154 (OPEN GRADED FRICTION COURSE) 033 ASPHALT BINDER TON 1,586.0000 3,172.00 0.000 0 (GEOSYNTHETIC PAVEMENT INTERLAYER) 034 GEOSYNTHETIC PAVEMENT INTERLAYER SQYD 1.2500 2,450.00 1,960.000 2,450 (PAVING FABRIC) 035 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 7.3000 4,380.00 600.000 4,380 036 TACK COAT TON 575.0000 4,025.00 1.980 1,138 037 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.7500 900.00 48.000 900 (0.063"-UNFRAMED) 038 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.2500 584.00 32.000 584 (0.080"-UNFRAMED) 039 ROADSIDE SIGN - ONE POST EA 375.0000 12,375.00 33.000 12,375 040 ROADSIDE SIGN - TWO POST EA 485.0000 3,395.00 7.000 3,395 041 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 165.0000 825.00 5.000 825 METHOD) 042 FURNISH LAMINATED PANEL SIGN(1"-TYPE B) SQFT 28.7500 2,242.50 78.000 2,242 FOR RETROREFLECTIVE SHEETING(TYPE XI) 043 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.7500 5,625.00 300.000 5,625 (0.063"-UNFRAMED)FOR RETROREFLECTIVE SHEETING(TYPE XI) 044 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.2500 1,533.00 84.000 1,533 (0.080"-UNFRAMED)FOR RETROREFLECTIVE SHEETING(TYPE XI) 045 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 21.9500 6,804.50 310.000 6,804 (0.080"-FRAMED)FOR RETROREFLECTIVE SHEETING(TYPE XI) 046 RETROREFLECTIVE SHEETING(TYPE XI) SQFT 6.8500 5,274.50 770.000 5,274 047 DELINEATOR (CLASS 1) EA 50.0000 6,000.00 108.000 5,400 PROGRAM CAS145 PAGE 3 DATE 07/24/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N2504 TIME 01:40 PM ESTIMATE NO. 009 BID OPENING 03/08/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/17 R.E. NAME: RUDA,NABIL DATE OF THIS ESTIMATE 07/24/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 048 GUARD RAILING DELINEATOR EA 45.0000 450.00 0.000 0 049 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 30.0000 4,800.00 150.000 4,500 050 TRANSITION RAILING (TYPE WB-31) EA 3,350.0000 3,350.00 1.000 3,350 051 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,100.0000 2,100.00 1.000 2,100 052 THERMOPLASTIC PAVEMENT MARKING SQFT 6.0000 1,920.00 343.000 2,058.00 343.000 2,058 (ENHANCED WET NIGHT VISIBILITY) 053 PAINT TRAFFIC STRIPE (2-COAT) LF 0.5000 1,390.00 2,315.000 1,157 054 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 7,656.00 9,385.000 7,508.00 9,385.000 7,508 (ENHANCED WET NIGHT VISIBILITY) 055 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 1,115.00 2,595.000 1,297.50 2,595.000 1,297 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 056 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.3000 1,287.00 1,572.000 2,043.60 1,572.000 2,043 (ENHANCED WET NIGHT VISIBILITY) 057 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 1,140.00 293.000 879.00 336.000 1,008 058 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.900 900.00 1.000 1,000 SYSTEM ELEMENTS DURING CONSTRUCTION 059 LIGHTING AND SIGN ILLUMINATION LS 87,000.0000 87,000.00 1.000 87,000 060 TRAFFIC MONITORING STATION LS 8,000.0000 8,000.00 0.100 800.00 1.000 8,000 061 MODIFY RAMP METERING SYSTEM (LOCATION 1) LS 2,500.0000 2,500.00 0.100 250.00 1.000 2,500 062 MODIFY RAMP METERING SYSTEM (LOCATION 2) LS 15,000.0000 15,000.00 0.100 1,500.00 1.000 15,000 063 MODIFY RAMP METERING SYSTEM (LOCATION 3) LS 9,000.0000 9,000.00 0.100 900.00 1.000 9,000 PROGRAM CAS145 PAGE 4 DATE 07/24/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N2504 TIME 01:40 PM ESTIMATE NO. 009 BID OPENING 03/08/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/17 R.E. NAME: RUDA,NABIL DATE OF THIS ESTIMATE 07/24/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 34,268.00 747,578.64 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 34,718.31 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 34,268.00 782,296.95 064 MOBILIZATION LS 85,000.0000 85,000.00 1.000 85,000 ORIGINAL CONTRACT AMOUNT 935,563.90 TOTAL WORK COMPLETED 34,268.00 867,296.95 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -4,000.00 -17,058.85 TOTAL 30,268.00 850,238.10 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 05/02/16 135 11/07/16 10/31/16 08/15/17 124 55 0 0 89% 92% PROGRESS IS SATISFACTORY RUDA,NABIL RESIDENT ENGINEER PROGRAM CAS145 DATE 07/24/17