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 09/19/19 EST. NO. 005 TIME 04:12 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 --------------------------------------------------------------------------- *** 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 09/19/19 EST. NO. 005 TIME 04:12 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 0.00 -21,000.00 TOTAL DEDUCTIONS 0.00 -21,000.00 PROGRAM CAS145 PAGE 1 DATE 09/19/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1J3704 TIME 04:12 PM ESTIMATE NO. 005 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 09/20/19 R.E. NAME: CHAHAL, HARPAL DATE OF THIS ESTIMATE 09/19/19 LOCATION RERUN 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 0.100 150.00 0.850 1,275 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 9,000.0000 9,000.00 0.250 2,250.00 0.500 4,500 003 TIME-RELATED OVERHEAD (LS) LS 400,000.0000 400,000.00 0.130 52,000.00 0.750 300,000 004 CONSTRUCTION AREA SIGNS LS 15,000.0000 15,000.00 0.700 10,500 005 TRAFFIC CONTROL SYSTEM LS 350,000.0000 350,000.00 0.700 245,000 006 TEMPORARY PAVEMENT MARKER EA 10.0000 5,700.00 510.000 5,100 007 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 9,000.0000 9,000.00 1.000 9,000.00 1.000 9,000 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 45,000.0000 45,000.00 0.100 4,500.00 0.800 36,000 009 JOB SITE MANAGEMENT LS 15,000.0000 15,000.00 0.100 1,500.00 0.800 12,000 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 3,000.0000 3,000.00 0.100 300.00 0.850 2,550 011 TEMPORARY FIBER ROLL LF 5.0000 2,650.00 265.000 1,325.00 265.000 1,325 012 STREET SWEEPING LS 40,000.0000 40,000.00 0.250 10,000.00 0.750 30,000 013 TEMPORARY CONCRETE WASHOUT LS 12,000.0000 12,000.00 0.250 3,000.00 1.000 12,000 014 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 2.5000 32,500.00 4,211.000 10,527 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 11.000 7,040.00 11.000 7,040 017 CLEARING AND GRUBBING (LS) LS 9,000.0000 9,000.00 0.250 2,250.00 0.750 6,750 018 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 5.000 900.00 5.000 900 020 REPLACE BASE CY 400.0000 108,000.00 231.940 92,776 021 BASE BOND BREAKER SQYD 4.0000 5,080.00 2,109.670 8,438 022 CRACK TREATMENT LNMI 60,000.0000 18,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 09/19/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1J3704 TIME 04:12 PM ESTIMATE NO. 005 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 09/20/19 R.E. NAME: CHAHAL, HARPAL DATE OF THIS ESTIMATE 09/19/19 ------------------------------------------------------------------------------------------------------------------------------------ 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 47,549.000 1,307,597 024 HOT MIX ASPHALT (TYPE A) TON 187.0000 317,900.00 441.890 82,633.43 1,792.960 335,283 025 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 233.0000 661,720.00 2,812.700 655,359 026 TACK COAT TON 750.0000 6,375.00 12.300 9,225 027 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 15.0000 502,500.00 3,879.000 58,185.00 34,188.000 512,820 028 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 915.0000 503,250.00 627.440 574,107 029 GRIND EXISTING CONCRETE SQYD 9.4500 72,103.50 -7,630.000 -72,103.50 6,783.000 64,099 PAVEMENT 030 HIGH FRICTION SURFACE TREATMENT SQYD 27.5000 607,750.00 2,025.900 55,712.25 21,883.900 601,807 (BRIDGE) 031 DETECTABLE WARNING SURFACE SQFT 20.0000 880.00 44.000 880.00 44.000 880 032 MINOR CONCRETE (CURB, SIDEWALK AND CY 1,100.0000 6,600.00 7.000 7,700.00 7.000 7,700 CURB RAMP) 033 PRE/POST CONSTRUCTION SURVEYS EA 3,000.0000 6,000.00 2.000 6,000.00 2.000 6,000 034 REMOVE PAVEMENT MARKER EA 1.0000 2,870.00 432.000 432 035 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 6,400.00 498.000 1,992.00 498.000 1,992 036 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 3,355.000 3,355.00 3,355.000 3,355 (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 10,793.000 21,586.00 10,793.000 21,586 (ENHANCED WET NIGHT VISIBILITY) 040 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.5000 7,000.00 250.000 625.00 250.000 625 (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 9,020.000 4,510 044 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 5,150.00 993.000 4,965 045 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 0.250 13,050.00 0.250 13,050 PROGRAM CAS145 PAGE 3 DATE 09/19/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1J3704 TIME 04:12 PM ESTIMATE NO. 005 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 09/20/19 R.E. NAME: CHAHAL, HARPAL DATE OF THIS ESTIMATE 09/19/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 273,830.18 5,016,634.68 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 3,740.51 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 273,830.18 5,020,375.19 047 MOBILIZATION LS 600,000.0000 600,000.00 1.000 600,000 ORIGINAL CONTRACT AMOUNT 6,148,888.50 TOTAL WORK COMPLETED 273,830.18 5,620,375.19 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 -21,000.00 TOTAL 273,830.18 5,599,375.19 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 10/30/19 60 45 0 0 88% 86% PROGRESS IS SATISFACTORY CHAHAL, HARPAL RESIDENT ENGINEER PROGRAM CAS145 DATE 09/19/19