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 12/21/23 EST. NO. 004 TIME 09:43 AM R.E. NAME: FENG, PERCY 08-1J5804 --------------------------------------------------------------------------- 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 12/21/23 EST. NO. 004 TIME 09:43 AM R.E. NAME: FENG, PERCY 08-1J5804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 043 -28,587.75 001 OVERBID ITEM NO. 043 -7,623.40 002 OVERBID ITEM NO. 043 -1,905.85 004 -1,905.85 -38,117.00 TOTAL DEDUCTIONS -1,905.85 -38,117.00 PROGRAM CAS145 PAGE 1 DATE 12/21/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1J5804 TIME 09:43 AM ESTIMATE NO. 004 BID OPENING 01/19/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/23 R.E. NAME: FENG, PERCY DATE OF THIS ESTIMATE 12/21/23 LOCATION PROGRESS ESTIMATE 08-VAR ----------------- KANAAN CONSTRUCTION, INC. SAN BERNARDINO AND RIVERSIDE COUNTIES AT 230 S. IRWINDALE AVE VARIOUS LOCATIONS AZUSZA CA 91702 FED. AID NO. N O N E ELECTRIC VEHICLE CHARGING STATION SYSTEMS. ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,200.0000 1,200.00 0.100 120.00 0.900 1,080 002 TIME-RELATED OVERHEAD (WDAY) WDAY 288.0000 28,800.00 20.000 5,760.00 53.000 15,264 003 CONSTRUCTION AREA SIGNS LS 15,000.0000 15,000.00 0.200 3,000.00 0.700 10,500 004 TRAFFIC CONTROL SYSTEM LS 3,000.0000 3,000.00 0.230 690.00 0.530 1,590 005 JOB SITE MANAGEMENT LS 6,800.0000 6,800.00 0.230 1,564.00 0.530 3,604 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 0.230 230.00 0.530 530 007 TEMPORARY SOIL BINDER SQYD 1.5000 3,000.00 0.000 0 008 TEMPORARY FIBER ROLL LF 4.8800 9,760.00 500.000 2,440.00 1,500.000 7,320 009 TEMPORARY CONSTRUCTION ENTRANCE EA 1,000.0000 4,000.00 0.000 0 010 TEMPORARY CONCRETE WASHOUT LS 1,500.0000 1,500.00 0.230 345.00 0.530 795 011 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 8,000.0000 8,000.00 0.230 1,840.00 0.530 4,240 012 NOISE MONITORING LS 4,000.0000 4,000.00 0.130 520 013 TEMPORARY HIGH-VISIBILITY FENCE LF 20.0000 6,000.00 50.000 1,000.00 200.000 4,000 014 ROADWAY EXCAVATION CY 800.0000 36,800.00 25.200 20,160 015 SOD SQYD 25.0000 6,750.00 0.000 0 016 MAINTAIN EXISTING PLANTED AREAS LS 3,300.0000 3,300.00 0.230 759.00 0.530 1,749 017 DECOMPOSED GRANITE SQFT 3.6800 18,032.00 0.000 0 018 CHECK AND TEST EXISTING IRRIGATION LS 4,000.0000 4,000.00 0.230 920.00 0.530 2,120 FACILITIES 019 OPERATE EXISTING IRRIGATION FACILITIES LS 4,000.0000 4,000.00 0.230 920.00 0.230 920 020 HYDROSEED SQFT 1.0800 12,312.00 0.000 0 021 HOT MIX ASPHALT (TYPE A) TON 800.0000 30,400.00 38.000 30,400.00 38.000 30,400 022 TACK COAT TON 1,000.0000 100.00 0.100 100.00 0.100 100 PROGRAM CAS145 PAGE 2 DATE 12/21/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1J5804 TIME 09:43 AM ESTIMATE NO. 004 BID OPENING 01/19/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/23 R.E. NAME: FENG, PERCY DATE OF THIS ESTIMATE 12/21/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE ASPHALT CONCRETE PAVEMENT (SQFT) SQFT 28.0000 19,040.00 839.000 23,492 024 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 50.0000 9,000.00 180.000 9,000.00 180.000 9,000 025 GUARD POST EA 2,000.0000 16,000.00 8.000 16,000.00 8.000 16,000 026 DETECTABLE WARNING SURFACE SQFT 30.0000 9,900.00 300.000 9,000.00 300.000 9,000 027 MINOR CONCRETE (CURB, SIDEWALK AND CURB CY 1,200.0000 58,800.00 30.000 36,000 RAMP) 028 REMOVE CONCRETE CURB AND SIDEWALK (SQYD) SQYD 88.0000 29,040.00 348.000 30,624 029 PARKING BUMPER (PRECAST CONCRETE) EA 200.0000 1,600.00 0.000 0 030 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 30.0000 2,040.00 60.000 1,800.00 60.000 1,800 (0.063"-UNFRAMED) 031 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 25.0000 1,100.00 34.000 850.00 34.000 850 (0.080"-UNFRAMED) 032 METAL (ROADSIDE SIGN) LB 8.0000 3,120.00 190.000 1,520.00 190.000 1,520 033 ROADSIDE SIGN - ONE POST EA 600.0000 4,800.00 8.000 4,800.00 8.000 4,800 034 ROADSIDE SIGN - TWO POST EA 1,000.0000 2,000.00 0.000 0 035 INSTALL ROADSIDE SIGN PANEL ON EXISTING EA 68.0000 816.00 6.000 408.00 6.000 408 POST 036 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 75.0000 3,000.00 0.000 0 WET NIGHT VISIBILITY) 037 PAINT TRAFFIC STRIPE (2-COAT) LF 2.0000 2,820.00 0.000 0 038 REMOVE PAINTED TRAFFIC STRIPE LF 5.0000 2,200.00 0.000 0 039 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,000.0000 2,000.00 0.230 460.00 0.530 1,060 SYSTEM ELEMENTS DURING CONSTRUCTION 040 ELECTRIC VEHICLE CHARGING STATION SYSTEM LS 238,800.0000 238,800.00 0.400 95,520.00 0.500 119,400 (LOCATION 1) 041 ELECTRIC VEHICLE CHARGING STATION SYSTEM LS 418,000.0000 418,000.00 0.300 125,400.00 0.600 250,800 (LOCATION 2) 042 ELECTRIC VEHICLE CHARGING STATION SYSTEM LS 180,000.0000 180,000.00 0.400 72,000.00 0.500 90,000 (LOCATION 3) PROGRAM CAS145 PAGE 3 DATE 12/21/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1J5804 TIME 09:43 AM ESTIMATE NO. 004 BID OPENING 01/19/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/23 R.E. NAME: FENG, PERCY DATE OF THIS ESTIMATE 12/21/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 386,846.00 699,646.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 6,447.34 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 386,846.00 706,093.34 043 MOBILIZATION LS 177,000.0000 177,000.00 0.050 8,850.00 1.000 177,000 ORIGINAL CONTRACT AMOUNT 1,388,830.00 TOTAL WORK COMPLETED 395,696.00 883,093.34 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -1,905.85 -38,117.00 TOTAL 393,790.15 844,976.34 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 043 MOBILIZATION 138,883.00 177,000.00 38,117.00 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 03/27/23 100 08/17/23 08/17/23 03/05/24 53 34 0 0 62% 53% PROGRESS IS SATISFACTORY FENG, PERCY RESIDENT ENGINEER