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 12/24/21 EST. NO. 009 TIME 09:40 AM R.E. NAME: VU, KHOI 08-1E8404 --------------------------------------------------------------------------- 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 0035 78.00 E.W. @ F.A.(+) 090121 N 0045.5 0036 78.00 090221 N 0046.5 002 0005 405,000.00 A.C. @ U.P.(+) 122021 N 6 0 004 0005-1 -964.46 E.W. @ F.A.(+) 052421 N 0006.0 DAO CORRECTING ENTRY 0006 78.00 052421 N 0006.5 005 0027 156.00 E.W. @ F.A.(+) 072221 N 0026.5 0028 78.00 072621 N 0028.5 007 0004-1 -18,262.43 E.W. @ F.A.(+) 081321 N 0044.0 DAO CORRECTING ENTRY 0005 78.00 080921 N 0041.5 008 0003-1 -18,826.71 E.W. @ F.A.(+) 080321 N 0034.0 DAO CORRECTING ENTRY 0005-1 -16,073.65 080421 N 0036.0 DAO CORRECTING ENTRY 0006 78.00 080221 N 0032.5 0007 156.00 080321 N 0033.5 0008 78.00 080421 N 0035.5 010 0004-1 -948.15 E.W. @ F.A.(+) 051721 N 0004.0 DAO CORRECTING ENTRY 0005-1 -1,156.15 052121 N 0005.0 DAO CORRECTING ENTRY 0006 156.00 051721 N 0004.5 0007 78.00 052121 N 0005.5 0008 78.00 072921 N 0031.5 349,938.45 TOTAL THIS ESTIMATE 388,930.05 TOTAL PREVIOUS ESTIMATE 738,868.50 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 12/24/21 EST. NO. 009 TIME 09:40 AM R.E. NAME: VU, KHOI 08-1E8404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION JULY 2021 -10,000.00 004 AUGUST 2021 10,000.00 005 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 12/24/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1E8404 TIME 09:40 AM ESTIMATE NO. 009 BID OPENING 10/15/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/21 R.E. NAME: VU, KHOI DATE OF THIS ESTIMATE 12/24/21 LOCATION PROGRESS ESTIMATE 08-RIV-62-R6.7/9.2 ----------------- 08-SBD-62-29.3/33.6 MATICH CORPORATION COUNTIES IN AND NEAR YUCCA VALLEY 08-SBD-62-0.0/15.1 1596 HARRY SHEPPARD BLVD AND IN TWENTYNINE PALMS FROM 0.2 SAN BERNARDINO CA 92408 MILE NORTH OF INDIAN CANYON DRIVE TO 0.6 MILE WEST OF UTAH TRAIL FED. AID NO. ACNH-P062(46)E MILL AND OVERLAY MAINLINE & ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,070.0000 2,070.00 0.900 1,863 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 7,245.0000 7,245.00 0.900 6,520 003 TIME-RELATED OVERHEAD (WDAY) WDAY 1,575.0000 472,500.00 28.000 44,100.00 196.000 308,700 004 DISPUTE RESOLUTION BOARD ON-SITE EA 6,000.0000 42,000.00 3.000 18,000 MEETING 005 HOURLY OFF-SITE HR 200.0000 4,000.00 7.500 1,500 DISPUTE-RESOLUTION-BOARD-RELATED TASKS 006 CONSTRUCTION AREA SIGNS LS 44,500.0000 44,500.00 0.750 33,375 007 TRAFFIC CONTROL SYSTEM LS 746,000.0000 746,000.00 0.050 37,300.00 0.850 634,100 008 PORTABLE RADAR SPEED FEEDBACK SIGN EA 52.0000 10,400.00 20.000 1,040.00 134.000 6,968 SYSTEM DAY 009 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 20,000.0000 20,000.00 1.000 20,000 010 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 9,850.0000 108,350.00 8.000 78,800 011 JOB SITE MANAGEMENT LS 9,100.0000 9,100.00 0.050 455.00 0.900 8,190 012 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,250.0000 1,250.00 0.850 1,062 013 TEMPORARY HYDRAULIC MULCH SQYD 10.5000 3,360.00 0.000 0 014 TEMPORARY DRAINAGE INLET PROTECTION EA 1,050.0000 2,100.00 1.000 1,050 015 TEMPORARY GRAVEL BAG BERM LF 7.1000 64,610.00 0.000 0 016 TEMPORARY CONSTRUCTION ENTRANCE EA 6,500.0000 19,500.00 1.000 6,500 017 STREET SWEEPING LS 193,000.0000 193,000.00 0.050 9,650.00 0.750 144,750 018 TEMPORARY CONCRETE WASHOUT LS 3,700.0000 3,700.00 0.050 185.00 0.950 3,515 019 TREATED WOOD WASTE LB 1.0000 4,410.00 0.000 0 020 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 26,000.0000 26,000.00 0.050 1,300.00 0.900 23,400 021 TEMPORARY HIGH-VISIBILITY FENCE LF 5.0000 3,750.00 750.000 3,750 022 CLEARING AND GRUBBING (LS) LS 146,000.0000 146,000.00 0.050 7,300.00 0.950 138,700 PROGRAM CAS145 PAGE 2 DATE 12/24/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1E8404 TIME 09:40 AM ESTIMATE NO. 009 BID OPENING 10/15/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/21 R.E. NAME: VU, KHOI DATE OF THIS ESTIMATE 12/24/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ROCK BLANKET SQFT 20.5000 133,045.00 1,056.650 21,661.33 6,470.180 132,638 024 MAINTAIN EXISTING PLANTED AREAS LS 25,000.0000 25,000.00 0.050 1,250.00 0.950 23,750 025 CLASS 2 AGGREGATE BASE (CY) CY 137.0000 32,880.00 302.500 41,442 026 ASPHALTIC EMULSION (FOG SEAL COAT) TON 310.0000 89,900.00 0.000 0 027 HOT MIX ASPHALT (TYPE A) TON 72.8500 3,540,510.00 51,465.600 3,749,268 028 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 86.8800 10,773,120.00 9,556.830 830,297.39 53,727.590 4,667,853 029 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 1.2500 21,750.00 0.000 0 030 PLACE HOT MIX ASPHALT DIKE (TYPE D) LF 1.2500 1,812.50 0.000 0 031 TACK COAT TON 725.0000 362,500.00 20.110 14,579.75 168.350 122,053 032 REMOVE ASPHALT CONCRETE PAVEMENT (CY) CY 13.5800 325,920.00 27,056.590 367,428 033 REMOVE ASPHALT CONCRETE DIKE LF 0.3600 6,768.00 247.000 88 034 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.0300 941,420.00 72,155.000 74,319.65 397,620.350 409,548 035 DRILL AND BOND DOWEL LF 12.4200 2,856.60 286.000 3,552 036 ADJUST MANHOLE TO GRADE EA 828.0000 1,656.00 2.000 1,656 037 ADJUST VALVE BOX FRAME AND COVER TO EA 518.0000 1,554.00 3.000 1,554 GRADE 038 MINOR CONCRETE (GUTTER) (CY) CY 573.0000 154,710.00 286.750 164,307 039 DETECTABLE WARNING SURFACE SQFT 43.4700 102,154.50 1,840.350 80,000 040 MINOR CONCRETE (STAMPED CONCRETE) SQFT 12.4200 20,493.00 1,645.000 20,430 041 MINOR CONCRETE (CURB, SIDEWALK AND CY 405.6000 1,204,632.00 21.000 8,517.60 822.620 333,654 CURB RAMP) 042 REMOVE CONCRETE CY 136.0000 140,080.00 1,058.890 144,009 (CURB, GUTTER, AND SIDEWALK) (CY) 043 PRE/POST CONSTRUCTION SURVEYS EA 984.0000 32,472.00 10.000 9,840 044 MISCELLANEOUS IRON AND STEEL LB 16.5000 643.50 39.000 643 (F) 045 SURVEY MONUMENT (TYPE D) EA 1,165.0000 93,200.00 0.000 0 046 TEMPORARY DESERT TORTOISE FENCE LF 30.7500 81,180.00 430.000 13,222 047 DELINEATOR (CLASS 1) EA 38.9000 1,556.00 0.000 0 048 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.1000 27,300.00 2,992.000 6,283 049 PAVEMENT MARKER EA 6.2000 14,942.00 0.000 0 (RETROREFLECTIVE-RECESSED) PROGRAM CAS145 PAGE 3 DATE 12/24/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1E8404 TIME 09:40 AM ESTIMATE NO. 009 BID OPENING 10/15/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/21 R.E. NAME: VU, KHOI DATE OF THIS ESTIMATE 12/24/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 OBJECT MARKER EA 124.0000 620.00 0.000 0 051 RESET ROADSIDE SIGN EA 295.0000 9,735.00 20.000 5,900 052 RELOCATE ROADSIDE SIGN EA 352.0000 5,632.00 16.000 5,632 053 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.0000 5,760.00 480.000 5,760 (0.063"-UNFRAMED) 054 METAL (ROADSIDE SIGN) LB 6.1000 5,612.00 920.000 5,612 055 ROADSIDE SIGN - ONE POST EA 331.0000 21,846.00 66.000 21,846 056 PIPE HANDRAILING LF 155.0000 26,350.00 127.400 19,747 (F) 057 THERMOPLASTIC PAVEMENT MARKING SQFT 3.1000 87,730.00 4,921.000 15,255 (ENHANCED WET NIGHT VISIBILITY) 058 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 359,500.00 159,068.000 79,534 (ENHANCED WET NIGHT VISIBILITY) 059 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0300 26,883.00 2,608.000 2,686 (ENHANCED WET NIGHT VISIBILITY) 060 12" RUMBLE STRIP STA 36.1000 23,826.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 061 INDUCTIVE LOOP DETECTOR (LS) LS 75,865.0000 75,865.00 0.000 0 062 PEDESTRIAN HYBRID BEACON SYSTEMS LS 317,500.0000 317,500.00 0.790 250,825 063 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 1,234,000.0000 1,234,000.00 0.050 61,700.00 0.730 900,820 PROGRAM CAS145 PAGE 4 DATE 12/24/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1E8404 TIME 09:40 AM ESTIMATE NO. 009 BID OPENING 10/15/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/21 R.E. NAME: VU, KHOI DATE OF THIS ESTIMATE 12/24/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,113,655.72 13,047,588.32 ADJUSTMENT OF COMPENSATION 405,000.00 605,000.00 EXTRA WORK -55,061.55 133,868.50 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,463,594.17 13,786,456.82 064 MOBILIZATION LS 211,240.9000 211,240.90 1.000 211,240 ORIGINAL CONTRACT AMOUNT 22,480,000.00 TOTAL WORK COMPLETED 1,463,594.17 13,997,697.72 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,463,594.17 13,997,697.72 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 01/14/21 300 03/16/21 03/16/21 07/29/22 142 39 0 0 59% 47% PROGRESS IS SATISFACTORY VU, KHOI RESIDENT ENGINEER PROGRAM CAS145 DATE 12/24/21