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 04/25/22 EST. NO. 002 TIME 12:51 PM R.E. NAME: EHIRIM, DOMINIC 08-1L3304 --------------------------------------------------------------------------- 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 04/25/22 EST. NO. 002 TIME 12:51 PM R.E. NAME: EHIRIM, DOMINIC 08-1L3304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 04/25/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1L3304 TIME 12:51 PM ESTIMATE NO. 002 BID OPENING 09/14/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/22 R.E. NAME: EHIRIM, DOMINIC DATE OF THIS ESTIMATE 04/25/22 LOCATION PROGRESS ESTIMATE 08-SBD-10-16.0/20.1 ----------------- STERNDAHL ENTERPRISES INC. IN & NEAR FONTANA, BLOOMINGTON & 11861 BRANFORD ST.; RIALTO ON I-10 FROM 0.3 MI E/O SUN VALLEY CA 91352 CYPRESS AVE OC TO 0.1 MI E/O RIVERSIDE AVE IC. ALSO IN & NEAR CHINO & CHINO HILLS ON STA RTE 71 FED. AID NO. SNHG-X071(74)E INSTALL RETROREFLECTIVE MARKERS AND ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 0.300 600.00 1.000 2,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 50.0000 2,750.00 15.000 750.00 55.000 2,750 003 CONSTRUCTION AREA SIGNS LS 75,000.0000 75,000.00 0.100 7,500.00 0.800 60,000 004 TRAFFIC CONTROL SYSTEM LS 125,000.0000 125,000.00 0.300 37,500.00 1.000 125,000 005 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 1,500.0000 1,500.00 0.300 450.00 0.300 450 006 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 3,000.0000 9,000.00 1.000 3,000.00 3.000 9,000 007 JOB SITE MANAGEMENT LS 20,000.0000 20,000.00 0.300 6,000.00 1.000 20,000 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 4,000.0000 4,000.00 0.020 80.00 0.820 3,280 009 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.5000 22,000.00 41,467.000 20,733 STRIPE (HAZARDOUS WASTE) 010 REMOVE YELLOW THERMOPLASTIC PAVEMENT SQFT 4.0000 1,280.00 240.000 960 MARKING (HAZARDOUS WASTE) 011 NOISE MONITORING LS 1,500.0000 1,500.00 0.200 300.00 1.000 1,500 012 REMOVE PAVEMENT MARKER EA 1.0000 4,700.00 4,658.000 4,658 013 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 18,930.00 4,327.000 12,981.00 6,757.000 20,271 014 REMOVE ROADSIDE SIGN PANEL EA 50.0000 15,000.00 271.000 13,550 015 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.0000 38,480.00 2,916.200 37,910 (0.080"-UNFRAMED) 016 ROADSIDE SIGN - ONE POST EA 350.0000 18,900.00 53.000 18,550 017 INSTALL ROADSIDE SIGN PANEL ON EA 100.0000 30,000.00 271.000 27,100 EXISTING POST 018 THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 91,800.00 19,102.000 57,306.00 19,102.000 57,306 (ENHANCED WET NIGHT VISIBILITY) 019 PREFORMED THERMOPLASTIC PAVEMENT SQFT 25.0000 18,000.00 720.000 18,000 MARKING 020 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6500 83,850.00 78,273.000 50,877.45 126,436.000 82,183 (ENHANCED WET NIGHT VISIBILITY) 021 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 22,800.00 15,880.000 15,880.00 23,987.000 23,987 (ENHANCED WET NIGHT VISIBILITY) 022 12" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 42,000.00 19,376.000 29,064.00 27,694.000 41,541 (ENHANCED WET NIGHT VISIBILITY) PROGRAM CAS145 PAGE 2 DATE 04/25/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1L3304 TIME 12:51 PM ESTIMATE NO. 002 BID OPENING 09/14/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/22 R.E. NAME: EHIRIM, DOMINIC DATE OF THIS ESTIMATE 04/25/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 48,400.00 124,479.000 49,791 024 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 84,400.00 15,219.000 30,438 025 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,500.0000 1,500.00 0.200 300.00 1.000 1,500 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 04/25/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1L3304 TIME 12:51 PM ESTIMATE NO. 002 BID OPENING 09/14/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/22 R.E. NAME: EHIRIM, DOMINIC DATE OF THIS ESTIMATE 04/25/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 222,588.45 672,460.10 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 222,588.45 672,460.10 026 MOBILIZATION LS 10,000.0000 10,000.00 1.000 10,000 ORIGINAL CONTRACT AMOUNT 792,790.00 TOTAL WORK COMPLETED 222,588.45 682,460.10 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 222,588.45 682,460.10 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 11/02/21 55 02/07/22 11/18/21 05/12/22 45 66 0 0 86% 82% PROGRESS IS SATISFACTORY EHIRIM, DOMINIC RESIDENT ENGINEER