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 05/20/20 EST. NO. 010 TIME 06:09 PM R.E. NAME: PANNU, ARASHDEEP 11-2M0024 --------------------------------------------------------------------------- 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 0018 709.05 E.W. @ F.A.(+) 012120 N 0020.0 0019 709.05 012220 N 0021.0 0020 709.05 012320 N 0022.0 0022 709.05 012620 N 0024.0 0023 709.05 012720 N 0025.0 0024 709.05 012920 N 0026.0 0025 709.05 013020 N 0027.0 0026 4,590.71 020320 N 0028.0 0027 5,924.45 020320 N 0029.0 0028 718.82 020620 N 0030.0 0029 718.82 021020 N 0031.0 0030 718.82 021120 N 0032.0 0031 718.82 021220 N 0033.0 0032 718.82 021320 N 0034.0 0033 662.72 030220 N 0035.0 0034 718.82 030420 N 0036.0 0035 539.12 032920 N 0037.0 0036 539.12 033020 N 0038.0 0037 539.12 033120 N 0039.0 0038 719.52 040120 N 0040.0 004 0003 1,000.00 E.W. @ F.A.(+) 021920 N 0041.0 23,791.03 TOTAL THIS ESTIMATE 14,111.84 TOTAL PREVIOUS ESTIMATE 37,902.87 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 05/20/20 EST. NO. 010 TIME 06:09 PM R.E. NAME: PANNU, ARASHDEEP 11-2M0024 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE 10% PERF. WITHHOLD -20,652.60 006 10% PERF. WITHHOLD -34,754.26 007 10% PERF.WITHHOLD -73,603.60 009 10% PERF WITHHOLD 129,010.46 010 129,010.46 0.00 TOTAL DEDUCTIONS 129,010.46 0.00 PROGRAM CAS145 PAGE 1 DATE 05/20/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2M0024 TIME 06:09 PM ESTIMATE NO. 010 BID OPENING 04/23/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/20 R.E. NAME: PANNU, ARASHDEEP DATE OF THIS ESTIMATE 05/20/20 LOCATION PROGRESS ESTIMATE 11-SD-5-R34.1/R34.1 ----------------- PETERSON-CHASE GENERAL IN SAN DIEGO COUNTY AT VARIOUS ENGINEERING CONSTRUCTION, INC. LOCATIONS. 16351 CONSTRUCTION CIR WEST IRVINE CA 92606 FED. AID NO. N O N E BRIDGE DECK REPAIR. ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 4,600.0000 4,600.00 0.750 3,450 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 3,800.0000 3,800.00 0.500 1,900 003 TIME-RELATED OVERHEAD (WDAY) WDAY 1,800.0000 333,000.00 19.000 34,200.00 137.000 246,600 004 CONSTRUCTION AREA SIGNS LS 69,000.0000 69,000.00 0.031 2,139.00 0.848 58,512 005 TRAFFIC CONTROL SYSTEM LS 578,000.0000 578,000.00 0.103 59,534.00 0.741 428,298 006 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 6,800.0000 54,400.00 0.812 5,521.60 5.924 40,283 007 TEMPORARY RAILING (TYPE K) LF 22.3000 11,596.00 520.000 11,596 008 ALTERNATIVE TEMPORARY CRASH CUSHION EA 5,100.0000 20,400.00 4.000 20,400 009 JOB SITE MANAGEMENT LS 9,200.0000 9,200.00 0.103 947.60 0.741 6,817 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 800.0000 800.00 0.750 600 011 STRUCTURE EXCAVATION (BRIDGE) CY 155.0000 24,490.00 158.000 24,490 012 STRUCTURE BACKFILL (BRIDGE) CY 145.0000 22,040.00 76.000 11,020 (F) 013 HOT MIX ASPHALT (BRIDGE) TON 520.0000 45,240.00 0.000 0 014 TACK COAT TON 4,400.0000 440.00 0.000 0 015 GRIND EXISTING BRIDGE DECK SQYD 73.0000 20,805.00 0.000 0 016 TEMPORARY SUPPORT LS 676,000.0000 676,000.00 0.250 169,000.00 0.750 507,000 017 STRUCTURAL CONCRETE, BRIDGE (RSC) CY 3,100.0000 80,600.00 0.000 0 (F) 018 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,650.0000 999,900.00 204.510 337,441.50 541.320 893,178 (TYPE R) 019 STRUCTURAL CONCRETE, BRIDGE CY 5,100.0000 30,600.00 3.000 15,300.00 6.000 30,600 (F) (REPAIR) 020 PAVING NOTCH EXTENSION CF 142.0000 38,766.00 83.100 11,800.20 240.900 34,207 021 DRILL AND BOND DOWEL LF 67.0000 11,591.00 0.000 0 022 CLEAN EXPANSION JOINT LF 24.4000 76,835.60 1,519.230 37,069.21 1,519.230 37,069 PROGRAM CAS145 PAGE 2 DATE 05/20/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2M0024 TIME 06:09 PM ESTIMATE NO. 010 BID OPENING 04/23/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/20 R.E. NAME: PANNU, ARASHDEEP DATE OF THIS ESTIMATE 05/20/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 JOINT SEAL (MR 1") LF 20.6000 48,121.60 1,424.430 29,343.26 1,424.430 29,343 024 JOINT SEAL (MR 1 1/2") LF 54.0000 10,152.00 0.000 0 025 JOINT SEAL (MR 2") LF 80.0000 52,640.00 183.200 14,656.00 183.200 14,656 026 BONDED JOINT SEAL (MR 1 1/2") LF 48.0000 15,840.00 238.000 11,424.00 238.000 11,424 027 BAR REINFORCING STEEL (BRIDGE) LB 0.8200 1,753.98 0.000 0 (F) 028 GALVANIC ANODE EA 93.0000 22,320.00 120.000 11,160.00 240.000 22,320 029 ASPHALT MEMBRANE WATERPROOFING SQFT 29.5000 20,060.00 340.000 10,030 (F) 030 PUBLIC SAFETY PLAN LS 12,900.0000 12,900.00 0.000 0 031 RAPID SETTING CONCRETE (PATCH) CF 115.0000 2,185.00 0.000 0 032 REPAIR SPALLED SURFACE AREA SQFT 305.0000 25,010.00 22.000 6,710 033 REMOVE ASPHALT CONCRETE SURFACING SQFT 13.0000 50,661.00 0.000 0 034 REMOVE UNSOUND CONCRETE CF 130.0000 2,470.00 0.000 0 035 POLYESTER CONCRETE EXPANSION DAM CF 310.0000 50,530.00 0.000 0 036 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.1400 68,982.48 224,934.000 31,490.76 300,385.400 42,053 037 FURNISH POLYESTER CONCRETE OVERLAY CF 157.0000 70,650.00 0.000 0 038 PLACE POLYESTER CONCRETE OVERLAY SQFT 11.2000 33,600.00 0.000 0 (F) 039 TREAT BRIDGE DECK SQFT 0.4000 195,892.80 215,669.000 86,267.60 259,735.000 103,894 (F) 040 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 50.0000 306,400.00 2,302.400 115,120.00 2,620.600 131,030 041 BRIDGE REMOVAL (PORTION), LOCATION A LS 30,000.0000 30,000.00 0.000 0 042 BRIDGE REMOVAL (PORTION), LOCATION B LS 40,700.0000 40,700.00 0.500 20,350 043 BRIDGE REMOVAL (PORTION), LOCATION C LS 40,700.0000 40,700.00 0.500 20,350 044 BRIDGE REMOVAL (PORTION), LOCATION D LS 25,000.0000 25,000.00 0.000 0 045 BRIDGE REMOVAL (PORTION), LOCATION E LS 25,000.0000 25,000.00 0.000 0 046 REPLACE BEARING PAD EA 1,400.0000 44,800.00 6.000 8,400.00 27.000 37,800 047 COLUMN CASING LB 1.9300 264,274.90 68,464.000 132,135.52 136,930.000 264,274 (F) 048 MINOR CONCRETE (CURB, SIDEWALK AND CY 2,080.0000 2,080.00 0.000 0 CURB RAMP) 049 PAVEMENT MARKER (RETROREFLECTIVE) EA 7.4000 8,140.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 05/20/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2M0024 TIME 06:09 PM ESTIMATE NO. 010 BID OPENING 04/23/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/20 R.E. NAME: PANNU, ARASHDEEP DATE OF THIS ESTIMATE 05/20/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 THERMOPLASTIC PAVEMENT MARKING SQFT 6.5000 5,915.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 051 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.1200 6,406.40 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 052 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.1200 4,681.60 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 053 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.3000 24,310.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 054 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.7700 8,885.40 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 055 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.4800 2,294.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 056 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.5400 3,221.40 966.000 3,419 057 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 5.9000 885.00 0.000 0 (BROKEN 17-7) 058 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 5.9000 24,013.00 0.000 0 (BROKEN 36-12) 059 8" TRAFFIC STRIPE TAPE WITH CONTRAST LF 7.1000 1,491.00 0.000 0 (BROKEN 12-3) 060 CONTRAST STRIPE PAINT (1-COAT) LF 0.4700 16,450.00 0.000 0 061 REMOVE TRAFFIC STRIPE LF 0.5300 20,776.00 34,364.000 18,212 PROGRAM CAS145 PAGE 4 DATE 05/20/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2M0024 TIME 06:09 PM ESTIMATE NO. 010 BID OPENING 04/23/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/20 R.E. NAME: PANNU, ARASHDEEP DATE OF THIS ESTIMATE 05/20/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,112,950.25 3,091,890.09 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 23,791.03 37,902.87 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,136,741.28 3,129,792.96 062 MOBILIZATION LS 500,000.0000 500,000.00 0.050 25,000.00 1.000 500,000 ORIGINAL CONTRACT AMOUNT 5,202,296.16 TOTAL WORK COMPLETED 1,161,741.28 3,629,792.96 MATERIALS ON HAND ON SITE -31,711.00 0.00 DEDUCTIONS 129,010.46 0.00 TOTAL 1,259,040.74 3,629,792.96 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 06/05/19 185 07/31/19 07/31/19 09/18/20 137 63 0 0 66% 74% PROGRESS IS SATISFACTORY PANNU, ARASHDEEP RESIDENT ENGINEER PROGRAM CAS145 DATE 05/20/20