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 12/10/24 EST. NO. 009 TIME 12:42 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 --------------------------------------------------------------------------- *** 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 12/10/24 EST. NO. 009 TIME 12:42 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 OVERBID ITEM NO. 026 65,165.60 008 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 12/10/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1N1404 TIME 12:42 PM ESTIMATE NO. 009 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 09/06/24 R.E. NAME: RAHMAN, MD DATE OF THIS ESTIMATE 12/10/24 LOCATION FINAL 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 94.000 131,600 003 CONSTRUCTION AREA SIGNS LS 26,000.0000 26,000.00 1.000 26,000 004 TRAFFIC CONTROL SYSTEM LS 255,800.0000 255,800.00 1.000 255,800 005 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 1,127.0000 90,160.00 80.000 90,160 006 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 3,200.0000 16,000.00 5.000 16,000 007 JOB SITE MANAGEMENT LS 6,000.0000 6,000.00 1.000 6,000 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,000.0000 2,000.00 1.000 2,000 009 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 25,000.0000 25,000.00 1.000 25,000 010 NOISE MONITORING LS 1,500.0000 1,500.00 1.000 1,500 011 REMOVE PAVEMENT MARKER EA 1.4500 7,119.50 4,737.000 6,868 012 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.4500 41,251.50 9,260.000 41,207 013 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 31,200.00 1,573.000 31,460 (0.063"-FRAMED) 014 ROADSIDE SIGN - ONE POST EA 550.0000 2,200.00 1.000 550 015 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 230.0000 1,380.00 7.000 1,610 METHOD) 016 INSTALL ROADSIDE SIGN PANEL ON EXISTING EA 120.0000 32,400.00 270.000 32,400 POST 017 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 4.5200 229,616.00 47,848.000 216,272 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 26,365.000 11,600 020 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0900 120,990.00 91,810.000 100,072 (ENHANCED WET NIGHT VISIBILITY) 021 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.2900 13,674.00 11,393.000 14,696 (ENHANCED WET NIGHT VISIBILITY) 022 12" THERMOPLASTIC TRAFFIC STRIPE LF 2.1800 57,770.00 27,384.000 59,697 (ENHANCED WET NIGHT VISIBILITY) PROGRAM CAS145 PAGE 2 DATE 12/10/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1N1404 TIME 12:42 PM ESTIMATE NO. 009 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 09/06/24 R.E. NAME: RAHMAN, MD DATE OF THIS ESTIMATE 12/10/24 ------------------------------------------------------------------------------------------------------------------------------------ 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 121,040.00 135,660.000 120,737 024 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.6500 106,920.00 50,099.000 82,663 025 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 9,999.0000 9,999.00 1.000 9,999 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 12/10/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1N1404 TIME 12:42 PM ESTIMATE NO. 009 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 09/06/24 R.E. NAME: RAHMAN, MD DATE OF THIS ESTIMATE 12/10/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 1,507,999.95 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 279,972.78 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 0.00 1,787,972.73 026 MOBILIZATION LS 245,000.0000 245,000.00 1.000 245,000 ORIGINAL CONTRACT AMOUNT 1,798,344.00 TOTAL WORK COMPLETED 0.00 2,032,972.73 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 0.00 2,032,972.73 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 JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 07/28/23 80 09/25/23 08/14/23 09/06/24 90 173 14 0 100% 100% RAHMAN, MD RESIDENT ENGINEER