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 05/21/24 EST. NO. 007 TIME 01:53 PM R.E. NAME: EHIRIM, DOMINIC 08-1G8804 --------------------------------------------------------------------------- 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 0002 5,225.00 E.W. @ U.P (+) 041024 N 0014 0 003 0005 12,199.50 E.W. @ F.A.(+) 042324 N 0021.0 0006 19,249.53 041724 N 0020.0 004 0004 1,083.80 E.W. @ F.A.(+) 032724 N 0015.0 0005 1,832.93 040824 N 0016.0 0006 1,080.10 041024 N 0017.0 0007 1,080.10 041224 N 0018.0 005 0004 4,565.83 E.W. @ F.A.(+) 032624 N 0011.0 0005 5,693.63 040824 N 0013.0 006 0003 18,617.50 E.W. @ L.S.(+) 040424 N 151757 70,627.92 TOTAL THIS ESTIMATE 51,853.07 TOTAL PREVIOUS ESTIMATE 122,480.99 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 05/21/24 EST. NO. 007 TIME 01:53 PM R.E. NAME: EHIRIM, DOMINIC 08-1G8804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 05/21/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1G8804 TIME 01:53 PM ESTIMATE NO. 007 BID OPENING 07/26/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/24 R.E. NAME: EHIRIM, DOMINIC DATE OF THIS ESTIMATE 05/21/24 LOCATION PROGRESS ESTIMATE 08-SBD-15-6.7/R22.3 ----------------- LANDSCAPE SUPPORT SERVICES SAN BERNARDINO COUNTY IN AND NEAR FONTANA 12610 SATICOY STREET SOUTH AND RANCHO CUCAMONGA FROM BASELINE AVENUE NORTH HOLLYWOOD CA 91605 UNDERCROSSING TO 0.9 MILE NORTH OF ROUTE 15/138 SEPARATION FED. AID NO. ACIM-015 (1 )251 ROCK BLANKET, STAMPED CONCRETE, MGS AND VE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,890.0000 1,890.00 0.750 1,417 002 TIME-RELATED OVERHEAD (WDAY) WDAY 2,837.0000 553,215.00 18.000 51,066.00 86.000 243,982 003 DISPUTE RESOLUTION BOARD ON-SITE MEETING EA 6,000.0000 30,000.00 2.000 12,000 004 HOURLY OFF-SITE HR 200.0000 4,000.00 4.000 800 DISPUTE-RESOLUTION-BOARD-RELATED TASKS 005 CONSTRUCTION AREA SIGNS LS 58,880.0000 58,880.00 0.500 29,440 006 TRAFFIC CONTROL SYSTEM LS 535,697.0000 535,697.00 0.080 42,855.76 0.430 230,349 007 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 509.4000 101,880.00 15.000 7,641.00 75.010 38,210 008 CHANNELIZER (SURFACE MOUNTED) EA 52.2000 8,874.00 20.000 1,044.00 95.000 4,959 009 PORTABLE RADAR SPEED FEEDBACK SIGN EA 60.0000 23,400.00 25.000 1,500.00 112.000 6,720 SYSTEM DAY 010 TEMPORARY BARRIER SYSTEM LF 35.7300 771,768.00 3,900.000 139,347.00 14,213.000 507,830 011 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 4,121.0000 32,968.00 3.000 12,363 012 TEMPORARY CRASH CUSHION MODULE EA 200.0000 22,000.00 61.000 12,200.00 63.000 12,600 013 ALTERNATIVE TEMPORARY CRASH CUSHION TL-3 EA 2,908.0000 43,620.00 3.000 8,724.00 10.000 29,080 014 TEMPORARY TRAFFIC SCREEN LF 14.3500 309,960.00 3,900.000 55,965.00 14,233.000 204,243 015 JOB SITE MANAGEMENT LS 15,614.0000 15,614.00 0.080 1,249.12 0.430 6,714 016 PREPARE STORM WATER POLLUTION PREVENTION LS 1,890.0000 1,890.00 0.500 945 PLAN 017 RAIN EVENT ACTION PLAN EA 500.0000 10,000.00 0.000 0 018 STORM WATER SAMPLING AND ANALYSIS DAY EA 552.0000 5,520.00 3.000 1,656 019 STORM WATER ANNUAL REPORT EA 2,000.0000 6,000.00 0.000 0 020 TEMPORARY SOIL BINDER SQYD 0.8400 16,800.00 9,864.000 8,285 021 TEMPORARY DRAINAGE INLET PROTECTION EA 241.0000 2,410.00 5.000 1,205.00 51.000 12,291 022 TEMPORARY FIBER ROLL LF 4.6100 66,845.00 308.000 1,419.88 4,563.500 21,037 PROGRAM CAS145 PAGE 2 DATE 05/21/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1G8804 TIME 01:53 PM ESTIMATE NO. 007 BID OPENING 07/26/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/24 R.E. NAME: EHIRIM, DOMINIC DATE OF THIS ESTIMATE 05/21/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY CONCRETE WASHOUT LS 38,504.0000 38,504.00 0.080 3,080.32 0.430 16,556 024 TREATED WOOD WASTE LB 0.1400 75,600.00 30,800.000 4,312.00 66,940.000 9,371 025 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 45,093.0000 45,093.00 0.350 15,782 026 REMOVE CONCRETE (MISCELLANEOUS) (SQFT) SQFT 3.2000 34,240.00 996.500 3,188 027 TEMPORARY HIGH-VISIBILITY FENCE LF 7.0300 3,515.00 0.000 0 028 CLEARING AND GRUBBING (LS) LS 198,720.0000 198,720.00 0.080 15,897.60 0.430 85,449 029 ROCK BLANKET SQFT 14.0000 2,996,000.00 25,197.000 352,758.00 53,777.000 752,878 030 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 678.7000 4,072.20 0.000 0 031 HYDROSEED SQFT 0.1100 103,950.00 0.000 0 032 MINOR HOT MIX ASPHALT TON 350.0000 22,750.00 0.000 0 033 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 3.4300 1,955.10 0.000 0 034 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 3.4300 15,400.70 0.000 0 035 REMOVE ASPHALT CONCRETE DIKE LF 11.1000 56,166.00 1,962.000 21,778.20 3,946.000 43,800 036 MINOR CONCRETE (STAMPED CONCRETE) SQFT 14.1700 1,181,778.00 32,076.000 454,516.92 53,010.000 751,151 037 GUARD RAILING DELINEATOR EA 14.7200 12,953.60 114.000 1,678.08 408.000 6,005 038 REMOVE ROADSIDE SIGN EA 275.0000 1,375.00 0.000 0 039 FURNISH LAMINATED PANEL SIGN (1"-TYPE B) SQFT 26.2500 4,987.50 0.000 0 040 ROADSIDE SIGN - TWO POST EA 805.0000 4,025.00 0.000 0 041 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 29.3300 1,058,813.00 5,350.000 156,915.50 19,214.300 563,555 042 VEGETATION CONTROL (MINOR CONCRETE) SQYD 70.6800 1,342,920.00 0.000 0 043 TRANSITION RAILING (TYPE WB-31) EA 6,718.0000 120,924.00 4.000 26,872.00 5.000 33,590 044 END ANCHOR ASSEMBLY (TYPE SFT-M) EA 1,541.0000 52,394.00 9.000 13,869.00 22.000 33,902 045 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,849.0000 218,205.00 14.000 67,886.00 28.000 135,772 046 CONCRETE BARRIER TRANSITION LF 970.0000 189,150.00 0.000 0 (F) 047 REMOVE GUARDRAIL LF 6.8100 189,318.00 1,755.500 11,954.96 13,906.250 94,701 048 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 5,000.0000 5,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 05/21/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1G8804 TIME 01:53 PM ESTIMATE NO. 007 BID OPENING 07/26/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/24 R.E. NAME: EHIRIM, DOMINIC DATE OF THIS ESTIMATE 05/21/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,455,735.34 3,930,631.17 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 70,627.92 122,480.99 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,526,363.26 4,053,112.16 049 MOBILIZATION LS 949,748.0000 949,748.00 0.950 902,260 ORIGINAL CONTRACT AMOUNT 11,550,788.10 TOTAL WORK COMPLETED 1,526,363.26 4,955,372.76 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,526,363.26 4,955,372.76 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 10/11/23 195 12/05/23 12/05/23 11/01/24 77 121 3 0 42% 39% PROGRESS IS SATISFACTORY EHIRIM, DOMINIC RESIDENT ENGINEER