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 10/25/21 EST. NO. 009 TIME 01:53 PM R.E. NAME: YAACOUB, LAWRANCE 08-476424 --------------------------------------------------------------------------- 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 10/25/21 EST. NO. 009 TIME 01:53 PM R.E. NAME: YAACOUB, LAWRANCE 08-476424 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION JUNE 2021 -4,000.00 005 JULY 2021 -3,000.00 006 JUNE 2021 2,000.00 007 SEPTEMBER 2021 -10,000.00 008 JUNE 2021 RLS 2,000.00 009 OCTOBER 2021 -10,000.00 009 -8,000.00 -23,000.00 TOTAL DEDUCTIONS -8,000.00 -23,000.00 PROGRAM CAS145 PAGE 1 DATE 10/25/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-476424 TIME 01:53 PM ESTIMATE NO. 009 BID OPENING 10/14/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/21 R.E. NAME: YAACOUB, LAWRANCE DATE OF THIS ESTIMATE 10/25/21 LOCATION PROGRESS ESTIMATE 08-SBD-215-7.0/17.8 ----------------- ALDRIDGE ELECTRIC, INC. IN SBD ON RTE 215 FR I-10/I-215 JCT 844 E. ROCKLAND ROAD; TO I-215/I-15 JCT AND ON RTE 259 FR LIBERTYVILLE IL 60048 I-215/SR-259 JCT TO SR-259/SR-210 JCT FED. AID NO. N O N E INSTALL TMS FIELD ELEMENTS (8.4 MI ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,170.0000 3,170.00 1.000 3,170 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,990.0000 557,200.00 21.000 41,790.00 171.000 340,290 003 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 14,000.00 3.000 6,000 MEETING 004 HOURLY OFF-SITE HR 200.0000 2,000.00 5.500 1,100 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 005 DEVELOP WATER SUPPLY LS 5,750.0000 5,750.00 1.000 5,750 006 CONSTRUCTION AREA SIGNS LS 40,240.0000 40,240.00 0.050 2,012.00 0.550 22,132 007 TRAFFIC CONTROL SYSTEM LS 346,430.0000 346,430.00 0.110 38,107.30 0.560 194,000 008 CHANNELIZER (SURFACE MOUNTED) EA 53.0000 1,060.00 2.000 106.00 12.000 636 009 PORTABLE RADAR SPEED FEEDBACK SIGN EA 31.0000 13,950.00 50.000 1,550.00 257.000 7,967 SYSTEM DAY 010 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 3,450.0000 20,700.00 0.800 2,760.00 2.800 9,660 011 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 20,700.0000 20,700.00 0.140 2,898.00 0.440 9,108 012 TEMPORARY RAILING (TYPE K) LF 33.9000 18,306.00 520.000 17,628.00 520.000 17,628 013 ALTERNATIVE TEMPORARY CRASH CUSHION EA 3,048.0000 6,096.00 1.500 4,572.00 1.500 4,572 014 JOB SITE MANAGEMENT LS 17,280.0000 17,280.00 0.080 1,382.40 0.560 9,676 015 PREPARE WATER POLLUTION CONTROL PROGRAM LS 790.0000 790.00 1.000 790 016 TEMPORARY SOIL BINDER SQYD 1.1000 1,870.00 0.000 0 017 TEMPORARY COVER SQYD 8.1000 810.00 0.000 0 018 TEMPORARY CONSTRUCTION ENTRANCE EA 1,530.0000 3,060.00 0.000 0 019 TREATED WOOD WASTE LB 1.0000 2,140.00 1,600.000 1,600.00 1,600.000 1,600 020 CLEARING AND GRUBBING (LS) LS 7,350.0000 7,350.00 0.500 3,675.00 0.500 3,675 021 ROADWAY EXCAVATION (TYPE Z-2) CY 360.0000 5,760.00 0.000 0 (AERIALLY DEPOSITED LEAD) 022 IMPORTED BORROW (CY) CY 30.0000 3,600.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 10/25/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-476424 TIME 01:53 PM ESTIMATE NO. 009 BID OPENING 10/14/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/21 R.E. NAME: YAACOUB, LAWRANCE DATE OF THIS ESTIMATE 10/25/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 EMBANKMENT CY 170.0000 20,400.00 0.000 0 024 HYDROMULCH SQFT 0.1000 5,000.00 0.000 0 025 CLASS 2 AGGREGATE BASE (CY) CY 210.0000 10,500.00 0.000 0 026 PRIME COAT TON 1,270.0000 508.00 0.000 0 027 HOT MIX ASPHALT (TYPE A) TON 510.0000 37,230.00 0.000 0 028 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 30.0000 2,880.00 0.000 0 029 PLACE HOT MIX ASPHALT DIKE (TYPE D) LF 30.0000 4,200.00 0.000 0 030 TACK COAT TON 1,010.0000 101.00 0.000 0 031 REMOVE ASPHALT CONCRETE DIKE LF 2.3000 437.00 0.000 0 032 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 30.0000 4,200.00 0.000 0 033 60" CAST-IN-DRILLED-HOLE CONCRETE LF 530.0000 23,320.00 44.000 23,320 PILE (SIGN FOUNDATION) 034 FURNISH SIGN STRUCTURE (TRUSS) LB 4.0000 122,384.00 0.000 0 (F) 035 INSTALL SIGN STRUCTURE (TRUSS) LB 0.9000 27,536.40 0.000 0 (F) 036 DELINEATOR (CLASS 1) EA 23.0000 184.00 8.000 184.00 8.000 184 037 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 50.0000 11,500.00 230.000 11,500.00 230.000 11,500 038 END ANCHOR ASSEMBLY (TYPE SFT) EA 920.0000 1,840.00 2.000 1,840.00 2.000 1,840 039 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,240.0000 8,480.00 2.000 8,480.00 2.000 8,480 040 REMOVE GUARDRAIL LF 10.0000 1,900.00 190.000 1,900.00 190.000 1,900 041 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 12,610.0000 12,610.00 0.520 6,557 SYSTEM ELEMENTS DURING CONSTRUCTION 042 LIGHTING SYSTEM LS 151,940.0000 151,940.00 0.050 7,597.00 0.910 138,265 043 TRAFFIC MONITORING STATION SYSTEM LS 98,420.0000 98,420.00 0.360 35,431.20 0.536 52,753 044 CHANGEABLE MESSAGE SIGN SYSTEM LS 71,350.0000 71,350.00 0.021 1,498.35 0.610 43,523 045 CAMERA SYSTEMS LS 139,880.0000 139,880.00 0.270 37,767.60 0.507 70,919 046 FIBER OPTIC CABLE SYSTEMS LS 2,207,850.0000 2,207,850.00 0.078 172,212.30 0.553 1,220,941 047 MODIFYING LIGHTING SYSTEMS LS 148,420.0000 148,420.00 0.227 33,691.34 0.818 121,407 048 MODIFYING RAMP METERING SYSTEMS LS 118,230.0000 118,230.00 1.000 118,230 049 MODIFYING TRAFFIC MONITORING STATIONS LS 224,040.0000 224,040.00 0.080 17,923.20 0.393 88,047 PROGRAM CAS145 PAGE 3 DATE 10/25/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-476424 TIME 01:53 PM ESTIMATE NO. 009 BID OPENING 10/14/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/21 R.E. NAME: YAACOUB, LAWRANCE DATE OF THIS ESTIMATE 10/25/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 MODIFYING CAMERA SYSTEMS LS 101,910.0000 101,910.00 0.000 0 051 MODIFYING FIBER OPTIC CABLE SYSTEMS LS 514,410.0000 514,410.00 0.257 132,203.37 0.387 199,076 052 REMOVING TRAFFIC MONITORING STATIONS LS 8,840.0000 8,840.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 10/25/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-476424 TIME 01:53 PM ESTIMATE NO. 009 BID OPENING 10/14/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/21 R.E. NAME: YAACOUB, LAWRANCE DATE OF THIS ESTIMATE 10/25/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 580,309.06 2,744,700.98 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 580,309.06 2,744,700.98 053 MOBILIZATION LS 525,000.0000 525,000.00 0.050 26,250.00 1.000 525,000 ORIGINAL CONTRACT AMOUNT 5,697,762.40 TOTAL WORK COMPLETED 606,559.06 3,269,700.98 MATERIALS ON HAND ON SITE -70,843.35 162,307.31 DEDUCTIONS -8,000.00 -23,000.00 TOTAL 527,715.71 3,409,008.29 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 12/15/20 280 02/08/21 02/08/21 03/30/22 168 6 0 0 56% 60% PROGRESS IS SATISFACTORY YAACOUB, LAWRANCE RESIDENT ENGINEER PROGRAM CAS145 DATE 10/25/21