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 04/27/22 EST. NO. 001 TIME 09:23 AM R.E. NAME: ASSAD, PETER 08-1L5904 --------------------------------------------------------------------------- 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 04/27/22 EST. NO. 001 TIME 09:23 AM R.E. NAME: ASSAD, PETER 08-1L5904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 04/27/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1L5904 TIME 09:23 AM ESTIMATE NO. 001 BID OPENING 05/19/21 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: ASSAD, PETER DATE OF THIS ESTIMATE 04/27/22 LOCATION RERUN PROGRESS ESTIMATE 08-SBD-10-R24.3/24.8 ----------------------- INTERNATINAL LINE BUILDERS, IN SAN BERNARDINO FROM TO 0.4 MILE INC. DBA ILB ELECTRIC W/O WATERMAN AVE UC TO 0.2 MILE N/O 3955 TEMESCAL CANYON RD.; CONN OC CORONA CA 92883 FED. AID NO. SIMG-010 -2(271)E INSTALL MIDWEST GUADRAIL SYSTEM AND ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,043.0000 2,043.00 1.000 2,043.00 1.000 2,043 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,900.0000 76,000.00 13.000 24,700.00 13.000 24,700 003 CONSTRUCTION AREA SIGNS LS 4,731.0000 4,731.00 0.500 2,365.50 0.500 2,365 004 TRAFFIC CONTROL SYSTEM LS 28,385.0000 28,385.00 0.000 0 005 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 2,042.0000 8,168.00 0.000 0 006 JOB SITE MANAGEMENT LS 1,720.0000 1,720.00 0.000 0 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 683.0000 683.00 1.000 683.00 1.000 683 008 TEMPORARY SOIL BINDER SQYD 0.7500 3,300.00 0.000 0 009 TEMPORARY FIBER ROLL LF 7.9000 10,270.00 0.000 0 010 TEMPORARY CONCRETE WASHOUT LS 3,763.0000 3,763.00 0.000 0 011 TREATED WOOD WASTE LB 3.0000 7,290.00 0.000 0 012 CLEARING AND GRUBBING (LS) LS 4,635.0000 4,635.00 0.000 0 013 MAINTAIN EXISTING PLANTED AREAS LS 6,032.0000 6,032.00 0.000 0 014 OPERATE EXISTING IRRIGATION FACILITIES LS 4,827.0000 4,827.00 0.000 0 015 BONDED FIBER MATRIX (SQFT) SQFT 0.3000 8,520.00 0.000 0 016 HOT MIX ASPHALT (TYPE A) TON 430.0000 25,800.00 0.000 0 017 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 7.0000 525.00 0.000 0 018 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 6.5000 20,475.00 0.000 0 019 REMOVE ASPHALT CONCRETE DIKE LF 6.5000 21,255.00 0.000 0 020 MINOR CONCRETE (MINOR STRUCTURE) CY 5,376.0000 32,256.00 0.000 0 021 REMOVE DELINEATOR EA 5.5000 148.50 0.000 0 022 GUARD RAILING DELINEATOR EA 18.2500 1,095.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 04/27/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1L5904 TIME 09:23 AM ESTIMATE NO. 001 BID OPENING 05/19/21 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: ASSAD, PETER DATE OF THIS ESTIMATE 04/27/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 OBJECT MARKER (TYPE P) EA 162.0000 486.00 0.000 0 024 MIDWEST GUARDRAIL SYSTEM (8' STEEL POST) LF 36.0000 111,240.00 0.000 0 025 TRANSITION RAILING (TYPE WB-31) EA 4,032.0000 16,128.00 0.000 0 026 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,032.0000 4,032.00 0.000 0 027 CONCRETE BARRIER (TYPE 842B) LF 1,065.0000 94,785.00 0.000 0 028 REMOVE GUARDRAIL LF 25.2500 4,292.50 0.000 0 029 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,521.0000 2,521.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 030 MODIFYING FIBER OPTIC COMMUNICATIONS LS 136,373.0000 136,373.00 0.039 5,318.55 0.039 5,318 SYSTEM 031 MODIFYING LIGHTING SYSTEMS LS 274,700.0000 274,700.00 0.017 4,669.90 0.017 4,669 032 REMOVING LIGHTING SYSTEMS LS 16,547.0000 16,547.00 0.000 0 033 REMOVING FIBER OPTIC COMMUNICATIONS LS 8,385.0000 8,385.00 0.000 0 034 ROADWAY EXCAVATION (TYPE R-1) CY 215.0000 50,095.00 0.000 0 (AERIALLY DEPOSITED LEAD) 035 IMPORTED BORROW (CY) CY 269.0000 17,216.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 04/27/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1L5904 TIME 09:23 AM ESTIMATE NO. 001 BID OPENING 05/19/21 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: ASSAD, PETER DATE OF THIS ESTIMATE 04/27/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 39,779.95 39,779.95 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 39,779.95 39,779.95 ORIGINAL CONTRACT AMOUNT 1,008,722.00 TOTAL WORK COMPLETED 39,779.95 39,779.95 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 39,779.95 39,779.95 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 07/20/21 40 04/04/22 04/04/22 05/27/22 10 0 0 0 4% 25% PROGRESS IS SATISFACTORY ASSAD, PETER RESIDENT ENGINEER