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 07/22/19 EST. NO. 003 TIME 02:08 PM R.E. NAME: CHAHAL, HARPAL 04-1J3704 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0002 3,740.51 E.W. @ F.A.(+) 050919 Y 0002.0 3,740.51 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 3,740.51 TOTAL TO DATE 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 07/22/19 EST. NO. 003 TIME 02:08 PM R.E. NAME: CHAHAL, HARPAL 04-1J3704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE LATE CLOSURE PICKUP -21,000.00 003 -21,000.00 -21,000.00 TOTAL DEDUCTIONS -21,000.00 -21,000.00 PROGRAM CAS145 PAGE 1 DATE 07/22/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1J3704 TIME 02:08 PM ESTIMATE NO. 003 BID OPENING 10/17/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/19 R.E. NAME: CHAHAL, HARPAL DATE OF THIS ESTIMATE 07/22/19 LOCATION PROGRESS ESTIMATE 04-ALA-13 ----------------- AMERICAN CIVIL CONSTRUCTORS IN ALAMEDA AND CONTRA COSTA WEST COAST LLC COUNTIES ON VARIOUS ROUTES AT 2990 BAY VISTA COURT VARIOUS LOCATIONS BENICIA CA 94510 FED. AID NO. HSNH-000C(487)E APPLY HIGH FRICTION SURFACE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 0.500 750.00 0.750 1,125 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 9,000.0000 9,000.00 0.000 0 003 TIME-RELATED OVERHEAD (LS) LS 400,000.0000 400,000.00 0.200 80,000.00 0.270 108,000 004 CONSTRUCTION AREA SIGNS LS 15,000.0000 15,000.00 0.500 7,500.00 0.700 10,500 005 TRAFFIC CONTROL SYSTEM LS 350,000.0000 350,000.00 0.200 70,000.00 0.300 105,000 006 TEMPORARY PAVEMENT MARKER EA 10.0000 5,700.00 510.000 5,100.00 510.000 5,100 007 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 9,000.0000 9,000.00 0.000 0 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 45,000.0000 45,000.00 0.100 4,500.00 0.300 13,500 009 JOB SITE MANAGEMENT LS 15,000.0000 15,000.00 0.200 3,000 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 3,000.0000 3,000.00 0.750 2,250 011 TEMPORARY FIBER ROLL LF 5.0000 2,650.00 0.000 0 012 STREET SWEEPING LS 40,000.0000 40,000.00 0.250 10,000.00 0.250 10,000 013 TEMPORARY CONCRETE WASHOUT LS 12,000.0000 12,000.00 0.500 6,000.00 0.500 6,000 014 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 2.5000 32,500.00 4,065.000 10,162.50 4,065.000 10,162 STRIPE (HAZARDOUS WASTE) 015 NOISE MONITORING LS 3,000.0000 3,000.00 0.000 0 016 REMOVE CONCRETE (CY) CY 640.0000 7,040.00 0.000 0 017 CLEARING AND GRUBBING (LS) LS 9,000.0000 9,000.00 0.000 0 018 SOIL DENSIFICATION (HIGH DENSITY LB 5.0900 111,980.00 18,773.710 95,558 POLYURETHANE) 019 CLASS 2 AGGREGATE BASE (CY) CY 180.0000 900.00 0.000 0 020 REPLACE BASE CY 400.0000 108,000.00 195.510 78,204.00 231.940 92,776 021 BASE BOND BREAKER SQYD 4.0000 5,080.00 1,777.670 7,110.68 2,109.670 8,438 022 CRACK TREATMENT LNMI 60,000.0000 18,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 07/22/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1J3704 TIME 02:08 PM ESTIMATE NO. 003 BID OPENING 10/17/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/19 R.E. NAME: CHAHAL, HARPAL DATE OF THIS ESTIMATE 07/22/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 HIGH FRICTION SURFACE TREATMENT SQYD 27.5000 1,416,250.00 6,685.000 183,837.50 6,685.000 183,837 024 HOT MIX ASPHALT (TYPE A) TON 187.0000 317,900.00 1,351.070 252,650.09 1,351.070 252,650 025 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 233.0000 661,720.00 1,602.080 373,284.64 2,812.700 655,359 026 TACK COAT TON 750.0000 6,375.00 9.000 6,750.00 10.900 8,175 027 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 15.0000 502,500.00 22,624.000 339,360.00 30,309.000 454,635 028 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 915.0000 503,250.00 489.440 447,837.60 627.440 574,107 029 GRIND EXISTING CONCRETE SQYD 9.4500 72,103.50 6,784.000 64,108.80 6,784.000 64,108 PAVEMENT 030 HIGH FRICTION SURFACE TREATMENT SQYD 27.5000 607,750.00 0.000 0 (BRIDGE) 031 DETECTABLE WARNING SURFACE SQFT 20.0000 880.00 0.000 0 032 MINOR CONCRETE (CURB, SIDEWALK AND CY 1,100.0000 6,600.00 0.000 0 CURB RAMP) 033 PRE/POST CONSTRUCTION SURVEYS EA 3,000.0000 6,000.00 0.000 0 034 REMOVE PAVEMENT MARKER EA 1.0000 2,870.00 422.000 422.00 422.000 422 035 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 6,400.00 0.000 0 036 THERMOPLASTIC PAVEMENT MARKING SQFT 8.0000 8,240.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 037 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 24,000.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 038 PAINT TRAFFIC STRIPE (1-COAT) LF 1.0000 44,600.00 0.000 0 039 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 61,200.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 040 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.5000 7,000.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 041 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.5000 2,750.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 042 REMOVE PAINTED TRAFFIC STRIPE LF 0.5000 22,300.00 0.000 0 043 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 5,000.00 8,984.000 4,492.00 8,984.000 4,492 044 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 5,150.00 967.000 4,835.00 967.000 4,835 045 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,500.0000 2,500.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 046 MODIFYING EXISTING ELECTRICAL SYSTEM LS 52,200.0000 52,200.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 07/22/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1J3704 TIME 02:08 PM ESTIMATE NO. 003 BID OPENING 10/17/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/19 R.E. NAME: CHAHAL, HARPAL DATE OF THIS ESTIMATE 07/22/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,956,904.81 2,674,032.45 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 3,740.51 3,740.51 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,960,645.32 2,677,772.96 047 MOBILIZATION LS 600,000.0000 600,000.00 0.200 120,000.00 0.950 570,000 ORIGINAL CONTRACT AMOUNT 6,148,888.50 TOTAL WORK COMPLETED 2,080,645.32 3,247,772.96 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -21,000.00 -21,000.00 TOTAL 2,059,645.32 3,226,772.96 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 12/17/18 70 06/14/19 01/02/19 09/23/19 25 22 0 0 51% 36% PROGRESS IS SATISFACTORY CHAHAL, HARPAL RESIDENT ENGINEER PROGRAM CAS145 DATE 07/22/19