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 08/21/20 EST. NO. 001 TIME 04:40 PM R.E. NAME: BENSON, DAVID 08-1C6604 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 005 0001 718.75 E.W. @ L.S.(+) 082020 N 082120 718.75 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 718.75 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 08/21/20 EST. NO. 001 TIME 04:40 PM R.E. NAME: BENSON, DAVID 08-1C6604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/21/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1C6604 TIME 04:40 PM ESTIMATE NO. 001 BID OPENING 04/02/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/20 R.E. NAME: BENSON, DAVID DATE OF THIS ESTIMATE 08/21/20 LOCATION PROGRESS ESTIMATE 08-RIV-215-R9.0/R16.0 ----------------- BEADOR CONSTRUCTION COMPANY, IN & NR MURRIETA AND MENIFEE FR 0.8 INC. MI N/O RTE 15 TO 0.5 MI N/O SCOTT 26320 LESTER CIRCLE; RD CORONA CA 92883 FED. AID NO. ACIM-215 -1(250)E SEDIMENT CONTROL AND STABILIZATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 TIME-RELATED OVERHEAD (WDAY) WDAY 1,000.0000 70,000.00 5.000 5,000.00 5.000 5,000 002 CONSTRUCTION AREA SIGNS LS 30,000.0000 30,000.00 0.000 0 003 TRAFFIC CONTROL SYSTEM LS 144,449.0000 144,449.00 0.000 0 004 CHANNELIZER (SURFACE MOUNTED) EA 40.0000 960.00 0.000 0 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 17,500.0000 17,500.00 0.000 0 006 TEMPORARY RAILING (TYPE K) LF 20.0000 26,600.00 0.000 0 007 TEMPORARY ALTERNATIVE CRASH CUSHION EA 2,700.0000 10,800.00 0.000 0 MODULE 008 JOB SITE MANAGEMENT LS 15,000.0000 15,000.00 0.000 0 009 PREPARE STORM WATER POLLUTION PREVENTION LS 1,650.0000 1,650.00 0.000 0 PLAN 010 STORM WATER ANNUAL REPORT EA 2,000.0000 6,000.00 0.000 0 011 TEMPORARY CONSTRUCTION ENTRANCE EA 3,850.0000 7,700.00 0.000 0 012 TEMPORARY CONCRETE WASHOUT LS 8,500.0000 8,500.00 0.000 0 013 TREATED WOOD WASTE LB 1.3000 780.00 0.000 0 014 TEMPORARY HIGH-VISIBILITY FENCE LF 4.0000 17,140.00 0.000 0 015 CLEARING AND GRUBBING (LS) LS 15,000.0000 15,000.00 0.000 0 016 DITCH EXCAVATION CY 265.0000 2,915.00 0.000 0 017 ROADSIDE CLEARING LS 56,900.0000 56,900.00 0.000 0 018 MAINTAIN EXISTING PLANTED AREAS LS 17,500.0000 17,500.00 0.000 0 019 CHECK AND TEST EXISTING IRRIGATION LS 5,500.0000 5,500.00 0.000 0 FACILITIES 020 REMOVE IRRIGATION FACILITY LS 5,500.0000 5,500.00 0.000 0 021 HYDROMULCH SQFT 0.0500 5,350.00 0.000 0 022 HYDROSEED SQFT 0.0400 85,600.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 08/21/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1C6604 TIME 04:40 PM ESTIMATE NO. 001 BID OPENING 04/02/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/20 R.E. NAME: BENSON, DAVID DATE OF THIS ESTIMATE 08/21/20 ------------------------------------------------------------------------------------------------------------------------------------ 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 130.0000 53,300.00 0.000 0 024 ROADSIDE PAVING (MISCELLANEOUS AREAS) SQYD 60.0000 22,200.00 0.000 0 025 ROCK SLOPE PROTECTION CY 400.0000 2,400.00 0.000 0 (60 LB, CLASS II, METHOD B) (CY) 026 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 51.0000 816.00 0.000 0 027 MINOR CONCRETE (STAMPED CONCRETE) SQFT 10.0000 667,000.00 0.000 0 028 REMOVE ROADSIDE SIGN EA 215.0000 860.00 0.000 0 029 RESET ROADSIDE SIGN EA 435.0000 1,740.00 0.000 0 030 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.0000 1,920.00 0.000 0 (0.063"-UNFRAMED) 031 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 5.0000 600.00 0.000 0 032 ROADSIDE SIGN - TWO POST EA 880.0000 3,520.00 0.000 0 033 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 3,000.0000 3,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 08/21/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1C6604 TIME 04:40 PM ESTIMATE NO. 001 BID OPENING 04/02/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/20 R.E. NAME: BENSON, DAVID DATE OF THIS ESTIMATE 08/21/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 5,000.00 5,000.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 718.75 718.75 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 5,718.75 5,718.75 034 MOBILIZATION LS 135,000.0000 135,000.00 0.000 0 ORIGINAL CONTRACT AMOUNT 1,443,700.00 TOTAL WORK COMPLETED 5,718.75 5,718.75 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 5,718.75 5,718.75 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 06/18/20 70 08/14/20 08/14/20 11/24/20 5 0 0 0 0% 7% PROGRESS IS SATISFACTORY BENSON, DAVID RESIDENT ENGINEER PROGRAM CAS145 DATE 08/21/20