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 08/23/21 EST. NO. 008 TIME 11:31 AM R.E. NAME: SMITH, CHRISTOPHER 08-1F5904 --------------------------------------------------------------------------- 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 08/23/21 EST. NO. 008 TIME 11:31 AM R.E. NAME: SMITH, CHRISTOPHER 08-1F5904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE W/H FOR SWPPP NC -71,767.66 005 RELEASE FOR SWPPP 71,767.66 006 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 08/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1F5904 TIME 11:31 AM ESTIMATE NO. 008 BID OPENING 05/20/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/21 R.E. NAME: SMITH, CHRISTOPHER DATE OF THIS ESTIMATE 08/23/21 LOCATION PROGRESS ESTIMATE 08-RIV-74-36.9/43.6 ----------------- ALFARO COMMUNICATIONS IN THE CITY OF HEMET ON RTE 74 FR CONSTRUCTION,INC WARREN RD TO SOBOBA ST 15614 S. ATLANTIC AVENUE; COMPTON CA 90221 FED. AID NO. ACNH-P074(70)E CONSTRUCT SIDEWALKS, CURB RAMPS, ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,560.0000 2,560.00 0.142 363.52 0.955 2,444 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 3,000.0000 3,000.00 0.250 750 003 TIME-RELATED OVERHEAD (WDAY) WDAY 260.0000 40,300.00 22.000 5,720.00 148.000 38,480 004 DEVELOP WATER SUPPLY LS 3,500.0000 3,500.00 0.142 497.00 0.955 3,342 005 CONSTRUCTION AREA SIGNS LS 44,400.0000 44,400.00 0.057 2,530.80 0.782 34,720 006 TRAFFIC CONTROL SYSTEM LS 60,000.0000 60,000.00 0.142 8,520.00 0.951 57,060 007 PORTABLE RADAR SPEED FEEDBACK SIGN LS 4,500.0000 4,500.00 0.170 765 SYSTEMS 008 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 5.8000 7,076.00 0.000 0 FOR CONSTRUCTION AREA SIGNS 009 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 6,500.0000 6,500.00 0.142 923.00 0.951 6,181 010 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 17,000.0000 17,000.00 0.057 969.00 0.599 10,183 011 JOB SITE MANAGEMENT LS 4,000.0000 4,000.00 0.142 568.00 0.955 3,820 012 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,950.0000 1,950.00 1.000 1,950 013 TEMPORARY HYDRAULIC MULCH SQYD 0.4500 16,875.00 0.000 0 014 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 2,600.00 0.000 0 015 TEMPORARY FIBER ROLL LF 3.8400 33,292.80 50.000 192 016 TEMPORARY CONSTRUCTION ENTRANCE EA 1,900.0000 1,900.00 0.000 0 017 STREET SWEEPING LS 9,700.0000 9,700.00 0.406 3,938 018 TEMPORARY CONCRETE WASHOUT LS 5,500.0000 5,500.00 0.142 781.00 0.955 5,252 019 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 9.0000 702.00 0.000 0 STRIPE (HAZARDOUS WASTE) 020 TREATED WOOD WASTE LB 1.2000 684.00 0.000 0 021 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 8,000.0000 8,000.00 0.406 3,248 022 NATURAL RESOURCE PROTECTION PLAN LS 4,000.0000 4,000.00 0.406 1,624 PROGRAM CAS145 PAGE 2 DATE 08/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1F5904 TIME 11:31 AM ESTIMATE NO. 008 BID OPENING 05/20/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/21 R.E. NAME: SMITH, CHRISTOPHER DATE OF THIS ESTIMATE 08/23/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY HIGH-VISIBILITY FENCE LF 3.7000 11,470.00 3,100.000 11,470 024 CLEARING AND GRUBBING (LS) LS 26,000.0000 26,000.00 0.142 3,692.00 0.955 24,830 025 IMPORTED BORROW (CY) CY 195.0000 21,450.00 110.000 21,450 026 ROCK BLANKET SQFT 32.0000 138,560.00 4,465.700 142,902 027 CLASS 2 AGGREGATE BASE (CY) CY 156.0000 28,080.00 136.100 21,231 028 HOT MIX ASPHALT (TYPE A) TON 360.0000 136,800.00 256.020 92,167.20 256.020 92,167 029 TACK COAT TON 2,500.0000 2,500.00 0.449 1,122.50 0.449 1,122 030 REMOVE ASPHALT CONCRETE PAVEMENT (CY) CY 270.0000 59,400.00 103.350 27,904.50 217.500 58,725 031 JOINTED PLAIN CONCRETE PAVEMENT CY 1,000.0000 250,000.00 216.300 216,300 (RSC) 032 GRIND EXISTING CONCRETE SQYD 41.0000 1,189.00 0.000 0 PAVEMENT 033 DRILL AND BOND DOWEL LF 15.0000 5,100.00 256.000 3,840 034 MINOR CONCRETE (CURB) (CY) CY 550.0000 6,600.00 15.000 8,250 035 DETECTABLE WARNING SURFACE SQFT 30.0000 41,400.00 365.220 10,956 036 MINOR CONCRETE (CURB AND GUTTER) CY 1,150.0000 108,100.00 177.200 203,780 037 MINOR CONCRETE (CURB, SIDEWALK AND CY 750.0000 202,500.00 269.600 202,200 CURB RAMP) 038 REMOVE CONCRETE CURB AND SIDEWALK (SQYD) SQYD 41.0000 155,390.00 3,407.600 139,711 039 PRE/POST CONSTRUCTION SURVEYS EA 900.0000 5,400.00 0.000 0 040 MISCELLANEOUS IRON AND STEEL LB 7.0000 2,170.00 0.000 0 041 REMOVE AND REPLACE MONUMENT EA 600.0000 2,400.00 0.000 0 042 REMOVE ROADSIDE SIGN (WOOD POST) EA 90.0000 810.00 0.000 0 043 RELOCATE ROADSIDE SIGN (METAL POST) EA 216.0000 1,512.00 0.000 0 044 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.0000 768.00 0.000 0 (0.063"-UNFRAMED) 045 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 8.4000 537.60 0.000 0 046 ROADSIDE SIGN - ONE POST EA 456.0000 5,472.00 0.000 0 047 ROADSIDE SIGN - TWO POST EA 750.0000 750.00 0.000 0 048 PIPE HANDRAILING LF 325.0000 3,250.00 0.000 0 049 6" THERMOPLASTIC TRAFFIC STRIPE LF 3.0000 264.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) PROGRAM CAS145 PAGE 3 DATE 08/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1F5904 TIME 11:31 AM ESTIMATE NO. 008 BID OPENING 05/20/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/21 R.E. NAME: SMITH, CHRISTOPHER DATE OF THIS ESTIMATE 08/23/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 THERMOPLASTIC CROSSWALK AND PAVEMENT SQFT 5.0000 51,000.00 0.000 0 MARKING (ENHANCED WET NIGHT VISIBILITY) 051 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.3400 22,206.60 0.000 0 052 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 3,250.0000 3,250.00 0.100 325.00 0.800 2,600 SYSTEM ELEMENTS DURING CONSTRUCTION 053 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 623,000.0000 623,000.00 0.950 591,850 PROGRAM CAS145 PAGE 4 DATE 08/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1F5904 TIME 11:31 AM ESTIMATE NO. 008 BID OPENING 05/20/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/21 R.E. NAME: SMITH, CHRISTOPHER DATE OF THIS ESTIMATE 08/23/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 146,083.52 1,927,339.20 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 146,083.52 1,927,339.20 054 MOBILIZATION LS 50,000.0000 50,000.00 1.000 50,000 ORIGINAL CONTRACT AMOUNT 2,245,369.00 TOTAL WORK COMPLETED 146,083.52 1,977,339.20 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 146,083.52 1,977,339.20 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 07/17/20 155 09/15/20 00/00/00 09/04/21 147 0 0 0 82% 95% PROGRESS IS SATISFACTORY SMITH, CHRISTOPHER RESIDENT ENGINEER PROGRAM CAS145 DATE 08/23/21