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. 006 TIME 02:53 PM R.E. NAME: RAHMAN, MD 08-1N1404 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 002 0001 244,209.00 E.W. @ L.S.(+) 051624 N 1 0 244,209.00 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 244,209.00 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. 006 TIME 02:53 PM R.E. NAME: RAHMAN, MD 08-1N1404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 026 -48,874.20 001 OVERBID ITEM NO. 026 -13,033.12 002 OVERBID ITEM NO. 026 -3,258.28 005 0.00 -65,165.60 TOTAL DEDUCTIONS 0.00 -65,165.60 PROGRAM CAS145 PAGE 1 DATE 05/21/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1N1404 TIME 02:53 PM ESTIMATE NO. 006 BID OPENING 06/06/23 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: RAHMAN, MD DATE OF THIS ESTIMATE 05/21/24 LOCATION PROGRESS ESTIMATE 08-VAR ----------------- BC RENTALS LLC DBA BC TRAFFIC RIVERSIDE AND SAN BERNARDINO COUNTIES AT SPECIALIST VARIOUS LOCATIONS 13261 GARDEN GROVE BLVD GARDEN GROVE CA 92843 FED. AID NO. N O N E THERMOPLASTIC PAVEMENT MARKING AND THERMOP ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,000.0000 1,000.00 1.000 1,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,400.0000 112,000.00 17.000 23,800.00 68.000 95,200 003 CONSTRUCTION AREA SIGNS LS 26,000.0000 26,000.00 0.250 6,500.00 0.650 16,900 004 TRAFFIC CONTROL SYSTEM LS 255,800.0000 255,800.00 0.200 51,160.00 0.850 217,430 005 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 1,127.0000 90,160.00 17.000 19,159.00 68.000 76,636 006 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 3,200.0000 16,000.00 1.000 3,200.00 4.000 12,800 007 JOB SITE MANAGEMENT LS 6,000.0000 6,000.00 0.200 1,200.00 0.850 5,100 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,000.0000 2,000.00 0.750 1,500 009 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 25,000.0000 25,000.00 0.150 3,750.00 0.850 21,250 010 NOISE MONITORING LS 1,500.0000 1,500.00 0.150 225.00 0.850 1,275 011 REMOVE PAVEMENT MARKER EA 1.4500 7,119.50 1,463.000 2,121.35 1,937.000 2,808 012 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.4500 41,251.50 3,337.000 14,849.65 4,029.000 17,929 013 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 31,200.00 0.000 0 (0.063"-FRAMED) 014 ROADSIDE SIGN - ONE POST EA 550.0000 2,200.00 0.000 0 015 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 230.0000 1,380.00 0.000 0 METHOD) 016 INSTALL ROADSIDE SIGN PANEL ON EXISTING EA 120.0000 32,400.00 0.000 0 POST 017 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 4.5200 229,616.00 10,351.000 46,786.52 23,603.000 106,685 WET NIGHT VISIBILITY) 018 TWO-COMPONENT PAINT PAVEMENT MARKING SQFT 12.0000 230,400.00 18,592.000 223,104 019 PAINT TRAFFIC STRIPE (1-COAT) LF 0.4400 11,924.00 550.000 242.00 550.000 242 020 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0900 120,990.00 39,305.000 42,842.45 46,575.000 50,766 (ENHANCED WET NIGHT VISIBILITY) 021 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.2900 13,674.00 4,823.000 6,221.67 5,533.000 7,137 (ENHANCED WET NIGHT VISIBILITY) 022 12" THERMOPLASTIC TRAFFIC STRIPE LF 2.1800 57,770.00 9,411.000 20,515.98 16,634.000 36,262 (ENHANCED WET NIGHT VISIBILITY) PROGRAM CAS145 PAGE 2 DATE 05/21/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1N1404 TIME 02:53 PM ESTIMATE NO. 006 BID OPENING 06/06/23 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: RAHMAN, MD 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 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.8900 121,040.00 58,361.000 51,941.29 69,592.000 61,936 024 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.6500 106,920.00 6,719.000 11,086.35 22,599.000 37,288 025 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 9,999.0000 9,999.00 0.250 2,499.75 0.650 6,499 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 05/21/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1N1404 TIME 02:53 PM ESTIMATE NO. 006 BID OPENING 06/06/23 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: RAHMAN, MD 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 308,101.01 999,751.28 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 244,209.00 244,209.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 552,310.01 1,243,960.28 026 MOBILIZATION LS 245,000.0000 245,000.00 1.000 245,000 ORIGINAL CONTRACT AMOUNT 1,798,344.00 TOTAL WORK COMPLETED 552,310.01 1,488,960.28 MATERIALS ON HAND ON SITE -305,586.46 0.00 DEDUCTIONS 0.00 -65,165.60 TOTAL 246,723.55 1,423,794.68 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 026 MOBILIZATION 179,834.40 245,000.00 65,165.60 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 07/28/23 80 09/25/23 08/14/23 06/27/24 68 122 14 0 72% 72% PROGRESS IS SATISFACTORY *** SUSPENDED ON 12/21/23. RAHMAN, MD RESIDENT ENGINEER