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 06/21/21 EST. NO. 012 TIME 09:01 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 06/21/21 EST. NO. 012 TIME 09:01 AM R.E. NAME: TAHA, ISSA 08-384234 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION SEPTEMBER 2020 -10,000.00 003 OCTOBER 2020 -10,000.00 004 NOVEMBER 2020 -10,000.00 005 SEPTEMBER 2020 RLS 10,000.00 005 DECEMBER 2020 -10,000.00 006 OCTOBER 2020 RLS 10,000.00 006 DECEMBER 2020 RLS 10,000.00 007 NOVEMBER 2020 RLS 10,000.00 007 MARCH 2021 -10,000.00 009 APRIL 2021 -10,000.00 010 APRIL 2021 RLS 10,000.00 011 MAY 2021 -10,000.00 011 MAY 2021 RLS 10,000.00 012 10,000.00 -10,000.00 TOTAL DEDUCTIONS 10,000.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 06/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-384234 TIME 09:01 AM ESTIMATE NO. 012 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 06/20/21 R.E. NAME: TAHA, ISSA DATE OF THIS ESTIMATE 06/21/21 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 1.000 2,100 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,000.0000 240,000.00 240.000 240,000 003 CONSTRUCTION AREA SIGNS LS 21,714.0000 21,714.00 0.500 10,857 004 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 0.960 450,427 006 CHANNELIZER (SURFACE MOUNTED) EA 130.0000 5,200.00 40.000 5,200 007 TEMPORARY CRASH CUSHION EA 5,460.0000 5,460.00 1.000 5,460 (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 0.500 13,640 010 TEMPORARY RAILING (TYPE K) LF 46.5500 102,410.00 2,200.000 102,410 011 TEMPORARY CRASH CUSHION MODULE EA 317.0000 17,752.00 56.000 17,752 012 JOB SITE MANAGEMENT LS 9,951.0000 9,951.00 0.080 796.08 0.960 9,552 013 PREPARE WATER POLLUTION CONTROL PROGRAM LS 818.0000 818.00 1.000 818 014 TEMPORARY SOIL BINDER SQYD 1.4500 2,755.00 0.000 0 015 TEMPORARY DRAINAGE INLET PROTECTION EA 273.0000 5,460.00 5.000 1,365.00 20.000 5,460 016 TEMPORARY CONSTRUCTION ENTRANCE EA 2,740.0000 16,440.00 0.000 0 017 TEMPORARY CONCRETE WASHOUT LS 5,456.0000 5,456.00 1.000 5,456.00 1.000 5,456 018 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 82,940.00 119.110 89,808 PROGRAM CAS145 PAGE 2 DATE 06/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-384234 TIME 09:01 AM ESTIMATE NO. 012 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 06/20/21 R.E. NAME: TAHA, ISSA DATE OF THIS ESTIMATE 06/21/21 ------------------------------------------------------------------------------------------------------------------------------------ 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 0.500 3,250 024 HOT MIX ASPHALT (TYPE A) TON 202.0000 44,440.00 256.100 51,732 025 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 24.0000 15,600.00 650.000 15,600 026 PLACE HOT MIX ASPHALT DIKE (TYPE D) LF 24.0000 480.00 20.000 480 027 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 24.0000 2,040.00 85.000 2,040 028 PLACE HOT MIX ASPHALT SQYD 113.0000 4,972.00 54.000 6,102 (MISCELLANEOUS AREA) 029 ROADSIDE PAVING (MISCELLANEOUS AREAS) SQYD 140.0000 74,200.00 530.000 74,200 030 TACK COAT TON 1,100.0000 220.00 0.200 220 031 REMOVE ASPHALT CONCRETE PAVEMENT (SQFT) SQFT 3.1000 1,240.00 480.000 1,488 032 REMOVE ASPHALT CONCRETE DIKE LF 3.2500 2,112.50 755.000 2,453 033 MINOR CONCRETE (CURB AND GUTTER) CY 1,890.0000 8,694.00 4.600 8,694 034 REMOVE CONCRETE (CURB AND GUTTER) LF 30.5000 2,440.00 80.000 2,440 035 GUARD RAILING DELINEATOR EA 20.7000 1,966.50 69.000 1,428 036 OBJECT MARKER EA 213.0000 426.00 0.000 0 037 REMOVE SIGN FROM SIGN FRAME EA 1,092.0000 1,092.00 1.000 1,092 038 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 94.000 1,457 040 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 4.3800 411.72 94.000 411 041 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 22.0000 2,068.00 94.000 2,068 042 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 30.0500 53,188.50 1,770.000 53,188 043 VEGETATION CONTROL (MINOR CONCRETE) SQYD 131.0000 117,900.00 0.000 0 044 END CAP (TYPE A) EA 570.0000 1,140.00 1.000 570 045 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,250.0000 11,250.00 9.000 11,250 046 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,570.0000 27,420.00 6.000 27,420 047 REMOVE GUARDRAIL LF 44.6000 1,115.00 0.000 0 048 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 5,456.0000 5,456.00 0.040 218.24 1.000 5,456 SYSTEM ELEMENTS DURING CONSTRUCTION 049 CAMERA SYSTEMS LS 105,786.7800 105,786.78 0.463 48,979 PROGRAM CAS145 PAGE 3 DATE 06/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-384234 TIME 09:01 AM ESTIMATE NO. 012 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 06/20/21 R.E. NAME: TAHA, ISSA DATE OF THIS ESTIMATE 06/21/21 ------------------------------------------------------------------------------------------------------------------------------------ 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 0.022 52,900.52 0.645 1,550,947 051 MODIFYING EXISTING ELECTRICAL SYSTEM LS 1,324,585.0000 1,324,585.00 0.508 672,889 PROGRAM CAS145 PAGE 4 DATE 06/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-384234 TIME 09:01 AM ESTIMATE NO. 012 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 06/20/21 R.E. NAME: TAHA, ISSA DATE OF THIS ESTIMATE 06/21/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 98,271.44 3,504,799.04 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 38,852.18 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 98,271.44 3,543,651.22 052 MOBILIZATION LS 500,000.0000 500,000.00 1.000 500,000 ORIGINAL CONTRACT AMOUNT 5,777,810.00 TOTAL WORK COMPLETED 98,271.44 4,043,651.22 MATERIALS ON HAND ON SITE 145,727.67 DEDUCTIONS 10,000.00 -10,000.00 TOTAL 108,271.44 4,179,378.89 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 07/20/21 286 64 72 0 67% 92% PROGRESS UNSATISFACTORY TAHA, ISSA RESIDENT ENGINEER PROGRAM CAS145 DATE 06/21/21