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 04/24/23 EST. NO. 003 TIME 09:58 PM R.E. NAME: NGUYEN, VU 08-1K7904 --------------------------------------------------------------------------- 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 04/24/23 EST. NO. 003 TIME 09:58 PM R.E. NAME: NGUYEN, VU 08-1K7904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 04/24/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1K7904 TIME 09:58 PM ESTIMATE NO. 003 BID OPENING 09/27/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/23 R.E. NAME: NGUYEN, VU DATE OF THIS ESTIMATE 04/24/23 LOCATION PROGRESS ESTIMATE 08-SBD-83-5.9/11.1 ----------------- INTERNATIONAL LINE BUILDERS, SAN BERNARDINO COUNTY IN CHINO AND ONTARIO INC. FROM CHINO AVENUE TO ROUTE 10/83 3955 TEMESCAL CYN SEPARATION CORONA CA 92883 FED. AID NO. HSNH-S083(18)E MODIFYING SIGNAL AND LIGHTING SYSTEMS, TRA ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,005.0000 2,005.00 1.000 2,005 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,532.0000 84,260.00 13.000 19,916.00 28.000 42,896 003 CONSTRUCTION AREA SIGNS LS 63,372.0000 63,372.00 0.800 50,697 004 TRAFFIC CONTROL SYSTEM LS 30,874.0000 30,874.00 0.200 6,174.80 0.400 12,349 005 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 302.0000 16,610.00 13.000 3,926.00 28.000 8,456 006 PORTABLE RADAR SPEED FEEDBACK SIGN EA 48.0000 5,280.00 22.000 1,056.00 48.000 2,304 SYSTEM DAY 007 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 1,680.0000 10,080.00 1.000 1,680.00 1.000 1,680 008 JOB SITE MANAGEMENT LS 3,792.0000 3,792.00 0.200 758.40 0.400 1,516 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,167.0000 2,167.00 0.750 1,625 010 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.0000 38,700.00 38,772.000 38,772 STRIPE (HAZARDOUS WASTE) 011 REMOVE YELLOW THERMOPLASTIC PAVEMENT SQFT 1.0000 5,550.00 1,915.000 1,915.00 4,932.000 4,932 MARKING (HAZARDOUS WASTE) 012 TREATED WOOD WASTE LB 1.7500 2,205.00 0.000 0 013 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 13,000.0000 13,000.00 0.200 2,600.00 0.400 5,200 014 NOISE MONITORING LS 5,417.0000 5,417.00 0.200 1,083.40 0.700 3,791 015 REMOVE PAVEMENT MARKER EA 0.7500 2,205.00 188.000 141.00 2,638.000 1,978 016 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.5000 15,895.00 0.000 0 017 REMOVE ROADSIDE SIGN (WOOD POST) EA 109.0000 981.00 3.000 327.00 3.000 327 018 REMOVE ROADSIDE SIGN PANEL EA 55.0000 385.00 7.000 385.00 7.000 385 019 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.2500 11,375.00 625.000 10,156.25 625.000 10,156 (0.063"-UNFRAMED) 020 ROADSIDE SIGN - ONE POST EA 244.0000 34,160.00 107.000 26,108.00 129.000 31,476 021 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 136.0000 5,032.00 7.000 952.00 36.000 4,896 METHOD) 022 INSTALL ROADSIDE SIGN PANEL ON EXISTING EA 55.0000 220.00 2.000 110.00 2.000 110 POST PROGRAM CAS145 PAGE 2 DATE 04/24/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1K7904 TIME 09:58 PM ESTIMATE NO. 003 BID OPENING 09/27/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/23 R.E. NAME: NGUYEN, VU DATE OF THIS ESTIMATE 04/24/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 THERMOPLASTIC TRAFFIC STRIPE (ENHANCED LF 0.4300 6,966.00 0.000 0 WET NIGHT VISIBILITY) 024 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 5.6900 319,778.00 0.000 0 WET NIGHT VISIBILITY) 025 PREFORMED THERMOPLASTIC PAVEMENT MARKING SQFT 10.8300 467,856.00 26,840.000 290,677.20 26,840.000 290,677 026 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5400 92,880.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 027 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.6500 5,811.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 028 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.4300 28,208.00 19,005.000 8,172.15 64,849.000 27,885 029 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 0.6500 20,605.00 6,217.000 4,041.05 27,906.000 18,138 030 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 4,940.0000 4,940.00 0.050 247.00 0.250 1,235 SYSTEM ELEMENTS DURING CONSTRUCTION 031 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 518,295.0000 518,295.00 0.400 207,318.00 0.550 285,062 PROGRAM CAS145 PAGE 3 DATE 04/24/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1K7904 TIME 09:58 PM ESTIMATE NO. 003 BID OPENING 09/27/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/23 R.E. NAME: NGUYEN, VU DATE OF THIS ESTIMATE 04/24/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 587,744.25 848,553.32 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 587,744.25 848,553.32 032 MOBILIZATION LS 95,193.0000 95,193.00 0.050 4,759.65 1.000 95,193 ORIGINAL CONTRACT AMOUNT 1,914,097.00 TOTAL WORK COMPLETED 592,503.90 943,746.32 MATERIALS ON HAND ON SITE -104,410.00 149,745.00 DEDUCTIONS 0.00 0.00 TOTAL 488,093.90 1,093,491.32 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 11/02/22 55 02/13/23 11/17/22 06/02/23 28 77 0 0 49% 51% PROGRESS IS SATISFACTORY NGUYEN, VU RESIDENT ENGINEER