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 07/22/20 EST. NO. 001 TIME 11:54 AM R.E. NAME: TAHA, ISSA 08-384234 --------------------------------------------------------------------------- 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 07/22/20 EST. NO. 001 TIME 11:54 AM R.E. NAME: TAHA, ISSA 08-384234 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-384234 TIME 11:54 AM ESTIMATE NO. 001 BID OPENING 10/16/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/20 R.E. NAME: TAHA, ISSA DATE OF THIS ESTIMATE 07/22/20 LOCATION PROGRESS ESTIMATE 08-SBD-10-29.4/R39.2 ----------------- STURGEON ELECTRIC CALIFORNIA, IN REDLANDS & YUCAIPA FR 0.1 MI E/O LLC. ALABAMA ST TO COUNTY LINE RD 13501 BENSON AVE; CHINO CA 91214 FED. AID NO. N O N E INSTALL TMS FIELD ELEMENTS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,100.0000 2,100.00 0.000 0 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,000.0000 240,000.00 72.000 72,000.00 72.000 72,000 003 CONSTRUCTION AREA SIGNS LS 21,714.0000 21,714.00 0.000 0 004 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 4.9000 2,744.00 0.000 0 FOR CONSTRUCTION AREA SIGNS 005 TRAFFIC CONTROL SYSTEM LS 469,195.0000 469,195.00 0.080 37,535.60 0.080 37,535 006 CHANNELIZER (SURFACE MOUNTED) EA 130.0000 5,200.00 0.000 0 007 TEMPORARY CRASH CUSHION EA 5,460.0000 5,460.00 0.000 0 (ALTERNATIVE INLINE BARRIER) 008 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 27,280.0000 27,280.00 0.000 0 009 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 27,280.0000 27,280.00 0.000 0 010 TEMPORARY RAILING (TYPE K) LF 46.5500 102,410.00 0.000 0 011 TEMPORARY CRASH CUSHION MODULE EA 317.0000 17,752.00 0.000 0 012 JOB SITE MANAGEMENT LS 9,951.0000 9,951.00 0.080 796.08 0.080 796 013 PREPARE WATER POLLUTION CONTROL PROGRAM LS 818.0000 818.00 0.000 0 014 TEMPORARY SOIL BINDER SQYD 1.4500 2,755.00 0.000 0 015 TEMPORARY DRAINAGE INLET PROTECTION EA 273.0000 5,460.00 0.000 0 016 TEMPORARY CONSTRUCTION ENTRANCE EA 2,740.0000 16,440.00 0.000 0 017 TEMPORARY CONCRETE WASHOUT LS 5,456.0000 5,456.00 0.000 0 018 TREATED WOOD WASTE LB 3.6000 1,476.00 0.000 0 019 CLEARING AND GRUBBING (LS) LS 7,916.0000 7,916.00 0.000 0 020 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 021 HYDROSEED SQFT 0.2700 3,402.00 0.000 0 022 CLASS 2 AGGREGATE BASE (CY) CY 754.0000 82,940.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 07/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-384234 TIME 11:54 AM ESTIMATE NO. 001 BID OPENING 10/16/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/20 R.E. NAME: TAHA, ISSA DATE OF THIS ESTIMATE 07/22/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PRIME COAT TON 6,500.0000 3,250.00 0.000 0 024 HOT MIX ASPHALT (TYPE A) TON 202.0000 44,440.00 0.000 0 025 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 24.0000 15,600.00 0.000 0 026 PLACE HOT MIX ASPHALT DIKE (TYPE D) LF 24.0000 480.00 0.000 0 027 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 24.0000 2,040.00 0.000 0 028 PLACE HOT MIX ASPHALT SQYD 113.0000 4,972.00 0.000 0 (MISCELLANEOUS AREA) 029 ROADSIDE PAVING (MISCELLANEOUS AREAS) SQYD 140.0000 74,200.00 0.000 0 030 TACK COAT TON 1,100.0000 220.00 0.000 0 031 REMOVE ASPHALT CONCRETE PAVEMENT (SQFT) SQFT 3.1000 1,240.00 0.000 0 032 REMOVE ASPHALT CONCRETE DIKE LF 3.2500 2,112.50 0.000 0 033 MINOR CONCRETE (CURB AND GUTTER) CY 1,890.0000 8,694.00 0.000 0 034 REMOVE CONCRETE (CURB AND GUTTER) LF 30.5000 2,440.00 0.000 0 035 GUARD RAILING DELINEATOR EA 20.7000 1,966.50 0.000 0 036 OBJECT MARKER EA 213.0000 426.00 0.000 0 037 REMOVE SIGN FROM SIGN FRAME EA 1,092.0000 1,092.00 0.000 0 038 RELOCATE ROADSIDE SIGN-TWO POST EA 541.0000 541.00 0.000 0 039 FURNISH FORMED PANEL SIGN (OVERHEAD) SQFT 15.5000 1,457.00 0.000 0 040 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 4.3800 411.72 0.000 0 041 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 22.0000 2,068.00 0.000 0 042 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 30.0500 53,188.50 0.000 0 043 VEGETATION CONTROL (MINOR CONCRETE) SQYD 131.0000 117,900.00 0.000 0 044 END CAP (TYPE A) EA 570.0000 1,140.00 0.000 0 045 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,250.0000 11,250.00 0.000 0 046 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,570.0000 27,420.00 0.000 0 047 REMOVE GUARDRAIL LF 44.6000 1,115.00 0.000 0 048 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 5,456.0000 5,456.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 049 CAMERA SYSTEMS LS 105,786.7800 105,786.78 0.000 0 PROGRAM CAS145 PAGE 3 DATE 07/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-384234 TIME 11:54 AM ESTIMATE NO. 001 BID OPENING 10/16/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/20 R.E. NAME: TAHA, ISSA DATE OF THIS ESTIMATE 07/22/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 FIBER OPTIC CABLE SYSTEMS LS 2,404,569.0000 2,404,569.00 0.011 26,450.26 0.011 26,450 051 MODIFYING EXISTING ELECTRICAL SYSTEM LS 1,324,585.0000 1,324,585.00 0.040 52,983.40 0.040 52,983 PROGRAM CAS145 PAGE 4 DATE 07/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-384234 TIME 11:54 AM ESTIMATE NO. 001 BID OPENING 10/16/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/20 R.E. NAME: TAHA, ISSA DATE OF THIS ESTIMATE 07/22/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 189,765.34 189,765.34 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 189,765.34 189,765.34 052 MOBILIZATION LS 500,000.0000 500,000.00 0.000 0 ORIGINAL CONTRACT AMOUNT 5,777,810.00 TOTAL WORK COMPLETED 189,765.34 189,765.34 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 189,765.34 189,765.34 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 11/22/19 240 01/16/20 03/23/20 03/24/21 72 55 0 0 3% 30% PROGRESS IS SATISFACTORY *** SUSPENDED ON 01/16/20. TAHA, ISSA RESIDENT ENGINEER PROGRAM CAS145 DATE 07/22/20