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 07/20/21 EST. NO. 001 TIME 03:43 PM R.E. NAME: ADAM ZUMSTEIN 09-367704 --------------------------------------------------------------------------- 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 07/20/21 EST. NO. 001 TIME 03:43 PM R.E. NAME: ADAM ZUMSTEIN 09-367704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/20/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 09-367704 TIME 03:43 PM ESTIMATE NO. 001 BID OPENING 04/07/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/21 R.E. NAME: ADAM ZUMSTEIN DATE OF THIS ESTIMATE 07/20/21 LOCATION PROGRESS ESTIMATE 09-VAR ----------------- DANNY C. HUBBS CONSTRUCTION, IN INYO, KERN AND MONO COUNTIES AT INC. VARIOUS LOCATIONS 37306 VISTA VIEW DR.; YUCAIPA CA 92399 FED. AID NO. SSTG-000C(527) REMOVE AND REPLACE END TREATMENTS, ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 TIME-RELATED OVERHEAD (WDAY) WDAY 1,365.0000 163,800.00 0.000 0 002 CONSTRUCTION AREA SIGNS LS 30,200.0000 30,200.00 0.000 0 003 TRAFFIC CONTROL SYSTEM LS 343,998.0000 343,998.00 0.000 0 004 CHANNELIZER (SURFACE MOUNTED) EA 65.4000 11,772.00 0.000 0 005 PORTABLE RADAR SPEED FEEDBACK SIGN EA 534.0000 42,720.00 0.000 0 SYSTEM DAY 006 PORTABLE FLASHING BEACONS (EA) EA 545.0000 8,175.00 0.000 0 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 58,000.0000 58,000.00 0.000 0 008 TEMPORARY RAILING (TYPE K) LF 46.5500 190,855.00 0.000 0 009 TEMPORARY CRASH CUSHION MODULE EA 327.0000 65,400.00 0.000 0 010 TEMPORARY RADAR SPEED FEEDBACK EA 2,600.0000 10,400.00 0.000 0 SIGN SYSTEM 011 JOB SITE MANAGEMENT LS 15,500.0000 15,500.00 0.000 0 012 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,232.0000 1,232.00 0.750 924.00 0.750 924 013 TEMPORARY FIBER ROLL LF 12.8000 21,504.00 0.000 0 014 TEMPORARY GRAVEL BAG BERM LF 60.2000 7,224.00 0.000 0 015 TEMPORARY CONCRETE WASHOUT LS 4,400.0000 4,400.00 0.000 0 016 TREATED WOOD WASTE LB 0.6500 80,600.00 0.000 0 017 REMOVE CONCRETE (CY) CY 545.0000 29,430.00 0.000 0 018 ROADWAY EXCAVATION CY 400.0000 15,600.00 0.000 0 019 IMPORTED BORROW (CY) CY 493.0000 7,395.00 0.000 0 020 MINOR HOT MIX ASPHALT TON 541.0000 33,542.00 0.000 0 021 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 5.7000 9,006.00 0.000 0 022 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 5.7000 19,095.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 07/20/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 09-367704 TIME 03:43 PM ESTIMATE NO. 001 BID OPENING 04/07/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/21 R.E. NAME: ADAM ZUMSTEIN DATE OF THIS ESTIMATE 07/20/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PLACE HOT MIX ASPHALT SQYD 93.0000 3,348.00 0.000 0 (MISCELLANEOUS AREA) 024 REMOVE ASPHALT CONCRETE DIKE LF 10.4000 46,592.00 0.000 0 025 MINOR CONCRETE (BACKFILL) CY 1,210.0000 12,100.00 0.000 0 026 8" ENTRANCE TAPER EA 1,070.0000 5,350.00 0.000 0 027 STAIN GALVANIZED SURFACES (LS) LS 8,000.0000 8,000.00 0.000 0 028 DELINEATOR (CLASS 1) EA 87.0000 40,020.00 0.000 0 029 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 39.6000 225,720.00 0.000 0 030 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 62.3500 48,633.00 0.000 0 031 TRANSITION RAILING (TYPE WB-31) EA 3,800.0000 98,800.00 0.000 0 032 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,070.0000 11,770.00 0.000 0 033 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,335.0000 263,465.00 0.000 0 034 CONCRETE BARRIER (TYPE 60MS) LF 410.0000 82,000.00 0.000 0 035 CONCRETE BARRIER TRANSITION LF 1,308.0000 313,920.00 0.000 0 036 REMOVE GUARDRAIL LF 8.9000 95,230.00 0.000 0 037 REMOVE CONCRETE BARRIER LF 245.0000 11,760.00 0.000 0 038 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 16,800.0000 16,800.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 07/20/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 09-367704 TIME 03:43 PM ESTIMATE NO. 001 BID OPENING 04/07/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/21 R.E. NAME: ADAM ZUMSTEIN DATE OF THIS ESTIMATE 07/20/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 924.00 924.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 924.00 924.00 039 MOBILIZATION LS 112,300.0000 112,300.00 0.750 84,225.00 0.750 84,225 ORIGINAL CONTRACT AMOUNT 2,565,656.00 TOTAL WORK COMPLETED 85,149.00 85,149.00 MATERIALS ON HAND ON SITE 293,249.00 293,249.00 DEDUCTIONS 0.00 0.00 TOTAL 378,398.00 378,398.00 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 06/14/21 120 07/26/21 07/26/21 12/31/21 0 0 0 0 3% 0% PROGRESS IS SATISFACTORY ADAM ZUMSTEIN RESIDENT ENGINEER PROGRAM CAS145 DATE 07/20/21