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 11/13/19 EST. NO. 007 TIME 10:53 AM 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 --------------------------------------------------------------------------- 001 0001 298.20 E.W. @ F.A.(+) 053119 N 001 0 0009 5,958.51 082619 N 009 0 0010 2,034.91 090519 N 10 0 0012 4,916.12 091819 N 20 0 002 0003 2,295.72 E.W. @ F.A.(+) 091919 N 21 0 15,503.46 TOTAL THIS ESTIMATE 9,177.16 TOTAL PREVIOUS ESTIMATE 24,680.62 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 11/13/19 EST. NO. 007 TIME 10:53 AM 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 11/13/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N3004 TIME 10:53 AM ESTIMATE NO. 007 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 10/22/19 R.E. NAME: RUDA, NABIL DATE OF THIS ESTIMATE 11/13/19 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 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 0.200 2,500.00 1.000 12,500 003 TRAFFIC CONTROL SYSTEM LS 78,580.5000 78,580.50 0.100 7,858.05 1.000 78,580 004 CHANNELIZER (SURFACE MOUNTED) EA 23.0000 2,116.00 92.000 2,116 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 8,500.0000 8,500.00 0.100 850.00 1.000 8,500 006 TEMPORARY RAILING (TYPE K) LF 20.0000 17,600.00 880.000 17,600 007 TEMPORARY ALTERNATIVE CRASH CUSHION EA 1,750.0000 5,250.00 3.000 5,250 SYSTEM 008 JOB SITE MANAGEMENT LS 15,000.0000 15,000.00 0.100 1,500.00 1.000 15,000 009 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 14.000 1,470 011 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 6,990.000 7,689 013 REMOVE CONCRETE (MISCELLANEOUS) (CY) CY 185.0000 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 2,813.000 163,154 016 SOIL AMENDMENT CY 2,700.0000 1,080.00 0.400 1,080 017 PACKET FERTILIZER EA 105.0000 2,625.00 25.000 2,625 018 PLANT (GROUP A) EA 215.0000 5,375.00 25.000 5,375 019 CHECK AND TEST EXISTING IRRIGATION LS 2,750.0000 2,750.00 1.000 2,750 FACILITIES 020 REMOVE IRRIGATION FACILITY LS 5,500.0000 5,500.00 1.000 5,500 021 RISER SPRINKLER ASSEMBLY EA 215.0000 5,375.00 21.000 4,515 022 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 35.0000 7,000.00 200.000 7,000 (SUPPLY LINE) PROGRAM CAS145 PAGE 2 DATE 11/13/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N3004 TIME 10:53 AM ESTIMATE NO. 007 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 10/22/19 R.E. NAME: RUDA, NABIL DATE OF THIS ESTIMATE 11/13/19 ------------------------------------------------------------------------------------------------------------------------------------ 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 53,170 024 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 57,500.00 562.360 70,295 027 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 140.0000 30,800.00 268.080 37,531 028 HOT MIX ASPHALT-OPEN GRADED TON 115.0000 37,950.00 331.230 38,091 (OPEN GRADED FRICTION COURSE) 029 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 45.0000 3,555.00 96.000 4,320 030 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 39.0000 5,850.00 186.000 7,254 031 TACK COAT TON 1,950.0000 6,435.00 3.600 7,020 032 REMOVE ASPHALT CONCRETE DIKE LF 12.0000 2,760.00 228.500 2,742 033 STRUCTURAL CONCRETE, DRAINAGE INLET CY 2,300.0000 4,830.00 0.020 46.00 2.100 4,830 (F) 034 18" REINFORCED CONCRETE PIPE LF 535.0000 4,280.00 8.000 4,280 035 REMOVE PIPE (LF) LF 195.0000 2,145.00 11.000 2,145 036 REMOVE INLET EA 2,150.0000 2,150.00 1.000 2,150 037 DETECTABLE WARNING SURFACE SQFT 36.0000 1,080.00 30.000 1,080 038 MINOR CONCRETE (CURB, GUTTER, SIDEWALK CY 740.0000 34,040.00 46.000 34,040 AND DRIVEWAY) 039 MINOR CONCRETE (STAMPED CONCRETE) SQFT 6.0000 25,920.00 3,320.000 19,920 040 PRE/POST CONSTRUCTION SURVEYS EA 6,000.0000 6,000.00 1.000 6,000 041 MISCELLANEOUS IRON AND STEEL LB 7.0000 1,680.00 240.000 1,680 042 REMOVE PAVEMENT MARKER EA 2.5000 425.00 170.000 425 043 REMOVE DELINEATOR EA 18.0000 216.00 12.000 216 044 DELINEATOR (CLASS 1) EA 85.0000 1,020.00 12.000 1,020 045 GUARD RAILING DELINEATOR EA 55.0000 2,915.00 53.000 2,915 046 PAVEMENT MARKER (RETROREFLECTIVE) EA 14.0000 2,240.00 161.000 2,254 047 CONCRETE BARRIER MARKER EA 55.0000 165.00 3.000 165 048 OBJECT MARKER (TYPE R) EA 80.0000 160.00 2.000 160 049 OBJECT MARKER (TYPE K-1) EA 80.0000 80.00 1.000 80 PROGRAM CAS145 PAGE 3 DATE 11/13/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N3004 TIME 10:53 AM ESTIMATE NO. 007 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 10/22/19 R.E. NAME: RUDA, NABIL DATE OF THIS ESTIMATE 11/13/19 ------------------------------------------------------------------------------------------------------------------------------------ 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 1.000 54 051 REMOVE ROADSIDE SIGN EA 105.0000 1,050.00 10.000 1,050 052 REMOVE ROADSIDE SIGN EA 160.0000 320.00 2.000 320 (STRAP AND SADDLE BRACKET METHOD) 053 REMOVE SIGN FROM SIGN FRAME EA 160.0000 480.00 3.000 480 054 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.0000 660.00 55.000 660 (0.063"-UNFRAMED) 055 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 8.0000 592.00 74.000 592 FOR RETROREFLECTIVE SHEETING (TYPE XI) (0.063"-UNFRAMED) 056 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.0000 342.00 38.000 342 (0.080"-UNFRAMED) 057 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 5.0000 370.00 74.000 370 058 ROADSIDE SIGN - ONE POST EA 240.0000 3,360.00 14.000 3,360 059 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 105.0000 105.00 1.000 105 METHOD) 060 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 21.0000 315.00 15.000 315 061 INSTALL ROADSIDE SIGN PANEL ON EA 160.0000 160.00 1.000 160 EXISTING POST 062 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 32.1000 36,594.00 1,140.000 36,594 063 TUBULAR HANDRAILING LF 111.0000 6,438.00 56.000 6,216 064 TRANSITION RAILING (TYPE WB-31) EA 4,837.5000 4,837.50 1.000 4,837 065 END ANCHOR ASSEMBLY (TYPE SFT) EA 896.0000 2,688.00 3.000 2,688 066 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,837.5000 9,675.00 2.000 9,675 067 CONCRETE BARRIER (TYPE 736B) LF 285.0000 17,100.00 58.000 16,530 068 SALVAGE METAL BRIDGE RAILING LF 37.0000 2,146.00 56.000 2,072 069 REMOVE CONCRETE BARRIER (TYPE K) LF 7.0000 2,660.00 380.000 2,660 070 REMOVE METAL RAILING LF 9.5000 6,460.00 680.000 6,460 071 4" THERMOPLASTIC TRAFFIC STRIPE LF 3.2500 325.00 241.000 783 072 6" THERMOPLASTIC TRAFFIC STRIPE LF 3.5000 1,890.00 532.000 1,862 073 8" THERMOPLASTIC TRAFFIC STRIPE LF 4.5000 855.00 296.000 1,332 074 THERMOPLASTIC PAVEMENT MARKING SQFT 6.5000 1,820.00 300.000 1,950 075 THERMOPLASTIC PAVEMENT MARKING SQFT 4.2500 3,400.00 983.000 4,177 (ENHANCED WET NIGHT VISIBILITY) PROGRAM CAS145 PAGE 4 DATE 11/13/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N3004 TIME 10:53 AM ESTIMATE NO. 007 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 10/22/19 R.E. NAME: RUDA, NABIL DATE OF THIS ESTIMATE 11/13/19 ------------------------------------------------------------------------------------------------------------------------------------ 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 330.00 154.000 462 (BROKEN 6-1) 077 4" THERMOPLASTIC TRAFFIC STRIPE LF 4.0000 216.00 60.000 240 (BROKEN 18-12) 078 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 1,750.00 1,522.000 1,522 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 079 PAINT TRAFFIC STRIPE (2-COAT) LF 2.0000 3,420.00 2,015.000 4,030 080 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 2,860.00 2,684.000 2,684 (ENHANCED WET NIGHT VISIBILITY) 081 8" THERMOPLASTIC TRAFFIC STRIPE LF 3.0000 1,080.00 609.000 1,827 (ENHANCED WET NIGHT VISIBILITY) 082 REMOVE PAINTED TRAFFIC STRIPE LF 0.7000 1,197.00 2,495.000 1,746 083 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 4,080.00 984.000 787 084 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.4000 3,196.00 780.000 2,652 085 MODIFYING EXISTING ELECTRICAL SYSTEM LS 50,000.0000 50,000.00 0.100 5,000.00 1.000 50,000 PROGRAM CAS145 PAGE 5 DATE 11/13/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N3004 TIME 10:53 AM ESTIMATE NO. 007 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 10/22/19 R.E. NAME: RUDA, NABIL DATE OF THIS ESTIMATE 11/13/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 17,754.05 859,002.35 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 15,503.46 24,680.62 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 33,257.51 883,682.97 086 MOBILIZATION LS 90,000.0000 90,000.00 1.000 90,000 ORIGINAL CONTRACT AMOUNT 937,300.00 TOTAL WORK COMPLETED 33,257.51 973,682.97 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 33,257.51 973,682.97 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 10/22/18 90 04/22/19 04/22/19 10/22/19 105 23 15 0 100% 100% RUDA, NABIL RESIDENT ENGINEER PROGRAM CAS145 DATE 11/13/19