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 06/17/19 EST. NO. 002 TIME 01:55 PM R.E. NAME: RUDA, NABIL 12-0N3004 --------------------------------------------------------------------------- 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 06/17/19 EST. NO. 002 TIME 01:55 PM R.E. NAME: RUDA, NABIL 12-0N3004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/17/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N3004 TIME 01:55 PM ESTIMATE NO. 002 BID OPENING 07/12/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/19 R.E. NAME: RUDA, NABIL DATE OF THIS ESTIMATE 06/17/19 LOCATION PROGRESS ESTIMATE 12-ORA-241-18.3/18.7 ----------------- BEADOR CONSTRUCTION COMPANY, NB RTE 241 OFF-RAMP TO SANTA INC. MARGARITA PKWY IN THE CITY OF SANTA 26320 LESTER CIRCLE MARGARITA. CORONA CA 92883 FED. AID NO. HSST-P241(6)E IMPROVE OFF RAMP CORNER SIGHT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 5,500.0000 5,500.00 1.000 5,500 002 CONSTRUCTION AREA SIGNS LS 12,500.0000 12,500.00 0.650 8,125 003 TRAFFIC CONTROL SYSTEM LS 78,580.5000 78,580.50 0.300 23,574.15 0.500 39,290 004 CHANNELIZER (SURFACE MOUNTED) EA 23.0000 2,116.00 45.000 1,035 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 8,500.0000 8,500.00 0.250 2,125 006 TEMPORARY RAILING (TYPE K) LF 20.0000 17,600.00 620.000 12,400 007 TEMPORARY ALTERNATIVE CRASH CUSHION EA 1,750.0000 5,250.00 2.000 3,500 SYSTEM 008 JOB SITE MANAGEMENT LS 15,000.0000 15,000.00 0.400 6,000.00 0.500 7,500 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,500.0000 2,500.00 1.000 2,500 010 TEMPORARY DRAINAGE INLET PROTECTION EA 105.0000 1,470.00 3.000 315.00 10.000 1,050 011 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 2.4000 3,168.00 1,320.000 3,168 STRIPE (HAZARDOUS WASTE) 012 TREATED WOOD WASTE LB 1.1000 7,689.00 4,604.000 5,064.40 4,604.000 5,064 013 REMOVE CONCRETE (MISCELLANEOUS) (CY) CY 185.0000 27,750.00 150.000 27,750.00 150.000 27,750 014 TEMPORARY HIGH-VISIBILITY FENCE LF 4.0000 7,240.00 1,000.000 4,000 015 ROADWAY EXCAVATION CY 58.0000 151,960.00 2,252.000 130,616.00 2,252.000 130,616 016 SOIL AMENDMENT CY 2,700.0000 1,080.00 0.000 0 017 PACKET FERTILIZER EA 105.0000 2,625.00 0.000 0 018 PLANT (GROUP A) EA 215.0000 5,375.00 0.000 0 019 CHECK AND TEST EXISTING IRRIGATION LS 2,750.0000 2,750.00 0.000 0 FACILITIES 020 REMOVE IRRIGATION FACILITY LS 5,500.0000 5,500.00 0.000 0 021 RISER SPRINKLER ASSEMBLY EA 215.0000 5,375.00 0.000 0 022 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 35.0000 7,000.00 0.000 0 (SUPPLY LINE) PROGRAM CAS145 PAGE 2 DATE 06/17/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N3004 TIME 01:55 PM ESTIMATE NO. 002 BID OPENING 07/12/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/19 R.E. NAME: RUDA, NABIL DATE OF THIS ESTIMATE 06/17/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 CLASS 2 AGGREGATE BASE (CY) CY 100.0000 54,000.00 531.700 53,170.00 531.700 53,170 024 PREPAVING INERTIAL PROFILER LS 1,625.0000 1,625.00 0.000 0 025 PREPAVING GRINDING DAY EA 1,625.0000 8,125.00 0.000 0 026 HOT MIX ASPHALT (TYPE A) TON 125.0000 57,500.00 346.900 43,362.50 346.900 43,362 027 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 140.0000 30,800.00 138.000 19,320.00 138.000 19,320 028 HOT MIX ASPHALT-OPEN GRADED TON 115.0000 37,950.00 0.000 0 (OPEN GRADED FRICTION COURSE) 029 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 45.0000 3,555.00 0.000 0 030 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 39.0000 5,850.00 0.000 0 031 TACK COAT TON 1,950.0000 6,435.00 1.600 3,120.00 1.600 3,120 032 REMOVE ASPHALT CONCRETE DIKE LF 12.0000 2,760.00 228.500 2,742.00 228.500 2,742 033 STRUCTURAL CONCRETE, DRAINAGE INLET CY 2,300.0000 4,830.00 2.080 4,784.00 2.080 4,784 (F) 034 18" REINFORCED CONCRETE PIPE LF 535.0000 4,280.00 8.000 4,280.00 8.000 4,280 035 REMOVE PIPE (LF) LF 195.0000 2,145.00 11.000 2,145.00 11.000 2,145 036 REMOVE INLET EA 2,150.0000 2,150.00 1.000 2,150.00 1.000 2,150 037 DETECTABLE WARNING SURFACE SQFT 36.0000 1,080.00 0.000 0 038 MINOR CONCRETE (CURB, GUTTER, SIDEWALK CY 740.0000 34,040.00 19.200 14,208.00 19.200 14,208 AND DRIVEWAY) 039 MINOR CONCRETE (STAMPED CONCRETE) SQFT 6.0000 25,920.00 0.000 0 040 PRE/POST CONSTRUCTION SURVEYS EA 6,000.0000 6,000.00 0.000 0 041 MISCELLANEOUS IRON AND STEEL LB 7.0000 1,680.00 240.000 1,680.00 240.000 1,680 042 REMOVE PAVEMENT MARKER EA 2.5000 425.00 39.000 97 043 REMOVE DELINEATOR EA 18.0000 216.00 0.000 0 044 DELINEATOR (CLASS 1) EA 85.0000 1,020.00 0.000 0 045 GUARD RAILING DELINEATOR EA 55.0000 2,915.00 53.000 2,915.00 53.000 2,915 046 PAVEMENT MARKER (RETROREFLECTIVE) EA 14.0000 2,240.00 16.000 224 047 CONCRETE BARRIER MARKER EA 55.0000 165.00 0.000 0 048 OBJECT MARKER (TYPE R) EA 80.0000 160.00 2.000 160 049 OBJECT MARKER (TYPE K-1) EA 80.0000 80.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 06/17/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N3004 TIME 01:55 PM ESTIMATE NO. 002 BID OPENING 07/12/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/19 R.E. NAME: RUDA, NABIL DATE OF THIS ESTIMATE 06/17/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 REMOVE MARKER EA 54.0000 54.00 0.000 0 051 REMOVE ROADSIDE SIGN EA 105.0000 1,050.00 0.000 0 052 REMOVE ROADSIDE SIGN EA 160.0000 320.00 0.000 0 (STRAP AND SADDLE BRACKET METHOD) 053 REMOVE SIGN FROM SIGN FRAME EA 160.0000 480.00 0.000 0 054 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.0000 660.00 0.000 0 (0.063"-UNFRAMED) 055 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 8.0000 592.00 0.000 0 FOR RETROREFLECTIVE SHEETING (TYPE XI) (0.063"-UNFRAMED) 056 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.0000 342.00 0.000 0 (0.080"-UNFRAMED) 057 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 5.0000 370.00 0.000 0 058 ROADSIDE SIGN - ONE POST EA 240.0000 3,360.00 0.000 0 059 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 105.0000 105.00 0.000 0 METHOD) 060 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 21.0000 315.00 0.000 0 061 INSTALL ROADSIDE SIGN PANEL ON EA 160.0000 160.00 0.000 0 EXISTING POST 062 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 32.1000 36,594.00 625.000 20,062.50 625.000 20,062 063 TUBULAR HANDRAILING LF 111.0000 6,438.00 0.000 0 064 TRANSITION RAILING (TYPE WB-31) EA 4,837.5000 4,837.50 0.000 0 065 END ANCHOR ASSEMBLY (TYPE SFT) EA 896.0000 2,688.00 2.000 1,792.00 2.000 1,792 066 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,837.5000 9,675.00 2.000 9,675.00 2.000 9,675 067 CONCRETE BARRIER (TYPE 736B) LF 285.0000 17,100.00 0.000 0 068 SALVAGE METAL BRIDGE RAILING LF 37.0000 2,146.00 0.000 0 069 REMOVE CONCRETE BARRIER (TYPE K) LF 7.0000 2,660.00 380.000 2,660 070 REMOVE METAL RAILING LF 9.5000 6,460.00 504.000 4,788.00 504.000 4,788 071 4" THERMOPLASTIC TRAFFIC STRIPE LF 3.2500 325.00 0.000 0 072 6" THERMOPLASTIC TRAFFIC STRIPE LF 3.5000 1,890.00 0.000 0 073 8" THERMOPLASTIC TRAFFIC STRIPE LF 4.5000 855.00 0.000 0 074 THERMOPLASTIC PAVEMENT MARKING SQFT 6.5000 1,820.00 0.000 0 075 THERMOPLASTIC PAVEMENT MARKING SQFT 4.2500 3,400.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) PROGRAM CAS145 PAGE 4 DATE 06/17/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N3004 TIME 01:55 PM ESTIMATE NO. 002 BID OPENING 07/12/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/19 R.E. NAME: RUDA, NABIL DATE OF THIS ESTIMATE 06/17/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 076 4" THERMOPLASTIC TRAFFIC STRIPE LF 3.0000 330.00 0.000 0 (BROKEN 6-1) 077 4" THERMOPLASTIC TRAFFIC STRIPE LF 4.0000 216.00 0.000 0 (BROKEN 18-12) 078 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 1,750.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 079 PAINT TRAFFIC STRIPE (2-COAT) LF 2.0000 3,420.00 945.000 1,890 080 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 2,860.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 081 8" THERMOPLASTIC TRAFFIC STRIPE LF 3.0000 1,080.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 082 REMOVE PAINTED TRAFFIC STRIPE LF 0.7000 1,197.00 1,705.000 1,193 083 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 4,080.00 0.000 0 084 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.4000 3,196.00 0.000 0 085 MODIFYING EXISTING ELECTRICAL SYSTEM LS 50,000.0000 50,000.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 06/17/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N3004 TIME 01:55 PM ESTIMATE NO. 002 BID OPENING 07/12/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/19 R.E. NAME: RUDA, NABIL DATE OF THIS ESTIMATE 06/17/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 383,513.55 450,042.65 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 383,513.55 450,042.65 086 MOBILIZATION LS 90,000.0000 90,000.00 0.450 40,500.00 0.950 85,500 ORIGINAL CONTRACT AMOUNT 937,300.00 TOTAL WORK COMPLETED 424,013.55 535,542.65 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 424,013.55 535,542.65 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 10/22/18 90 04/22/19 04/22/19 09/04/19 34 9 0 0 57% 38% PROGRESS IS SATISFACTORY RUDA, NABIL RESIDENT ENGINEER PROGRAM CAS145 DATE 06/17/19