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 12/28/23 EST. NO. 022 TIME 10:42 AM R.E. NAME: RUIZ, MANUEL 08-0G7904 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 002 0009 3,600.30 E.W. @ F.A.(+) 110123 N 3 0 005 0001 120,000.10 E.W. @ F.A.(+) 110123 N 1 0 0002 9,999.00 110123 N 2 0 006 0001 120,000.10 E.W. @ F.A.(+) 110123 N 1 0 253,599.50 TOTAL THIS ESTIMATE 186,420.45 TOTAL PREVIOUS ESTIMATE 440,019.95 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 12/28/23 EST. NO. 022 TIME 10:42 AM R.E. NAME: RUIZ, MANUEL 08-0G7904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION NOVEMBER 2021 -10,000.00 006 NOVEMBER 2021 RLS 10,000.00 007 JANUARY 2022 -10,000.00 008 FEBRUARY 2022 -10,000.00 009 MAY 2022 -10,000.00 012 JANUARY 2022 RLS 10,000.00 015 MAY 2022 RLS 10,000.00 015 FEBRUARY 2022 RLS 10,000.00 017 OCTOBER 2022 -2,000.00 017 OCTOBER 2022 RLS 2,000.00 018 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 12/28/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0G7904 TIME 10:42 AM ESTIMATE NO. 022 BID OPENING 08/20/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/22/23 R.E. NAME: RUIZ, MANUEL DATE OF THIS ESTIMATE 12/28/23 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 08-SBD-71-R0.0/R8.5 ---------------------------------- 08-RIV-71-R0.0/G3.0 SELECT ELECTRIC, INC. IN SAN BERNARDINO AND RIVERSIDE RAUDEL MARTINEZ COUNTIES IN AND NEAR CHINO AND 2790 BUSINESS PARK DR. CHINO HILLS FROM LOS ANGELES COUNTY VISTA CA 92081 LINE TO ROUTE 91 FED. AID NO. ACNH-P071(74)E INSTALL RMS, CCTV, CMS, VDS & FIBER ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 TIME-RELATED OVERHEAD (WDAY) WDAY 2,550.0000 765,000.00 300.000 765,000 002 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 14,000.00 7.000 14,000 MEETING 003 HOURLY OFF-SITE HR 200.0000 2,000.00 10.000 2,000 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 004 CONSTRUCTION AREA SIGNS LS 25,176.0000 25,176.00 1.000 25,176 005 TRAFFIC CONTROL SYSTEM LS 483,088.0000 483,088.00 1.000 483,088 006 CHANNELIZER (SURFACE MOUNTED) EA 49.0000 2,940.00 60.000 2,940 007 PORTABLE RADAR SPEED FEEDBACK SIGN EA 44.0000 13,200.00 300.000 13,200 SYSTEM DAY 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 15,706.0000 15,706.00 1.000 15,706 009 TEMPORARY RAILING (TYPE K) LF 35.0000 88,900.00 2,540.000 88,900 010 TEMPORARY CRASH CUSHION MODULE EA 206.0000 17,304.00 84.000 17,304 011 TEMPORARY RADAR SPEED FEEDBACK EA 13,059.0000 26,118.00 2.000 26,118 SIGN SYSTEM 012 JOB SITE MANAGEMENT LS 19,324.0000 19,324.00 1.000 19,324 013 PREPARE STORM WATER POLLUTION PREVENTION LS 1,941.0000 1,941.00 1.000 1,941 PLAN 014 RAIN EVENT ACTION PLAN EA 500.0000 16,000.00 32.000 16,000 015 STORM WATER SAMPLING AND ANALYSIS DAY EA 353.0000 6,354.00 18.000 6,354 016 STORM WATER ANNUAL REPORT EA 2,000.0000 8,000.00 4.000 8,000 017 TEMPORARY SOIL BINDER SQYD 1.0000 7,500.00 7,450.000 7,450 018 TEMPORARY DRAINAGE INLET PROTECTION EA 191.0000 9,550.00 50.000 9,550 019 TEMPORARY FIBER ROLL LF 3.0000 9,000.00 3,000.000 9,000 020 TEMPORARY CONCRETE WASHOUT LS 644.0000 644.00 1.000 644 021 ROADWAY EXCAVATION CY 78.0000 52,260.00 670.000 52,260 022 IMPORTED BORROW (CY) CY 140.0000 26,600.00 190.000 26,600 PROGRAM CAS145 PAGE 2 DATE 12/28/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0G7904 TIME 10:42 AM ESTIMATE NO. 022 BID OPENING 08/20/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/22/23 R.E. NAME: RUIZ, MANUEL DATE OF THIS ESTIMATE 12/28/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 HYDROMULCH SQFT 0.5000 12,500.00 25,000.000 12,500 024 CLASS 2 AGGREGATE BASE (CY) CY 180.0000 13,680.00 76.000 13,680 025 PRIME COAT TON 10,700.0000 5,350.00 0.500 5,350 026 HOT MIX ASPHALT (TYPE A) TON 398.0000 27,462.00 69.000 27,462 027 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 93.0000 8,556.00 92.000 8,556 028 TACK COAT TON 725.0000 145.00 0.200 145 029 REMOVE ASPHALT CONCRETE DIKE LF 2.0000 170.00 85.000 170 030 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 47.0000 13,630.00 290.000 13,630 031 60" CAST-IN-DRILLED-HOLE CONCRETE LF 1,541.0000 115,575.00 71.000 109,411 PILE (SIGN FOUNDATION) 032 FURNISH SIGN STRUCTURE (TRUSS) LB 4.0000 174,000.00 43,500.000 174,000 (F) 033 INSTALL SIGN STRUCTURE (TRUSS) LB 0.3000 13,050.00 43,500.000 13,050 (F) 034 DELINEATOR (CLASS 1) EA 253.0000 2,530.00 10.000 2,530 035 GUARD RAILING DELINEATOR EA 49.0000 147.00 3.000 147 036 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 98.0000 7,350.00 75.000 7,350 037 REMOVE GUARDRAIL LF 75.0000 5,625.00 75.000 5,625 038 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 5,000.0000 5,000.00 1.000 5,000 SYSTEM ELEMENTS DURING CONSTRUCTION 039 CHANGEABLE MESSAGE SIGN SYSTEM LS 91,350.0000 91,350.00 1.000 91,350 040 EXTINGUISHABLE MESSAGE SIGN LS 173,406.0000 173,406.00 1.000 173,406 041 CAMERA SYSTEMS LS 268,655.0000 268,655.00 1.000 268,655 042 FIBER OPTIC CABLE SYSTEMS LS 3,457,790.0000 3,457,790.00 1.000 3,457,790 043 MODIFYING RAMP METERING SYSTEMS LS 334,516.0000 334,516.00 1.000 334,516 044 MODIFYING TRAFFIC MONITORING STATIONS LS 358,150.0000 358,150.00 1.000 358,150 045 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 046 LEAD COMPLIANCE PLAN LS 1,932.0000 1,932.00 1.000 1,932 PROGRAM CAS145 PAGE 3 DATE 12/28/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0G7904 TIME 10:42 AM ESTIMATE NO. 022 BID OPENING 08/20/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/22/23 R.E. NAME: RUIZ, MANUEL DATE OF THIS ESTIMATE 12/28/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 6,694,960.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 253,599.50 440,019.95 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 253,599.50 7,134,979.95 047 MOBILIZATION LS 62,353.0000 62,353.00 1.000 62,353 ORIGINAL CONTRACT AMOUNT 6,763,527.00 TOTAL WORK COMPLETED 253,599.50 7,197,332.95 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 253,599.50 7,197,332.95 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 11/17/20 300 06/01/21 06/01/21 08/22/23 551 25 0 0 100% 100% RUIZ, MANUEL RESIDENT ENGINEER