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. 007 TIME 01:38 PM R.E. NAME: PANNU, ARASHDEEP 11-2N0144 --------------------------------------------------------------------------- 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. 007 TIME 01:38 PM R.E. NAME: PANNU, ARASHDEEP 11-2N0144 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 09/19/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2N0144 TIME 01:38 PM ESTIMATE NO. 007 BID OPENING 09/11/18 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: PANNU, ARASHDEEP DATE OF THIS ESTIMATE 09/19/19 LOCATION PROGRESS ESTIMATE 11-SD-15-10.9/19.5 ----------------- HAZARD CONSTRUCTION IN SAN DIEGO COUNTY AT VARIOUS 6465 MARINDUSTRY DRIVE LOCATIONS. SAN DIEGO CA 92121 FED. AID NO. N O N E PCC SLAB REPLACEMENT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 2,500.0000 2,500.00 0.250 625.00 0.500 1,250 003 TIME-RELATED OVERHEAD (WDAY) WDAY 1,500.0000 217,500.00 21.000 31,500.00 103.000 154,500 004 CONSTRUCTION AREA SIGNS LS 89,000.0000 89,000.00 0.029 2,581.00 0.842 74,938 005 TRAFFIC CONTROL SYSTEM LS 455,000.0000 455,000.00 0.144 65,520.00 0.710 323,050 006 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 5,000.0000 40,000.00 1.159 5,795.00 5.683 28,415 007 JOB SITE MANAGEMENT LS 35,000.0000 35,000.00 0.144 5,040.00 0.710 24,850 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 0.750 750 009 TEMPORARY CONCRETE WASHOUT LS 30,000.0000 30,000.00 0.144 4,320.00 0.710 21,300 010 ASPHALTIC EMULSION (FOG SEAL COAT) TON 500.0000 10,500.00 0.000 0 011 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 115.0000 1,357,000.00 1,937.500 222,812.50 4,151.450 477,416 012 TACK COAT TON 500.0000 15,500.00 8.870 4,435.00 11.000 5,500 013 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.7500 341,000.00 37,449.290 102,985.55 45,726.650 125,748 014 DRILL AND BOND (DOWEL BAR) EA 35.0000 42,000.00 304.000 10,640.00 640.000 22,400 015 SPALL REPAIR (POLYESTER CONCRETE) SQYD 500.0000 70,000.00 124.690 62,345.00 130.820 65,410 016 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 875.0000 481,250.00 264.330 231,288.75 448.700 392,612 017 JOINT SEAL (ASPHALT RUBBER) LF 2.2000 437,800.00 19,349.000 42,567.80 19,349.000 42,567 018 REPLACE JOINT SEAL (SILICONE) LF 2.2000 697,400.00 38,066.000 83,745.20 38,066.000 83,745 019 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.5000 23,550.00 0.000 0 020 THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 3,600.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 021 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 810.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) PROGRAM CAS145 PAGE 2 DATE 09/19/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2N0144 TIME 01:38 PM ESTIMATE NO. 007 BID OPENING 09/11/18 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: PANNU, ARASHDEEP 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 ------------------------------------------------------------------------------------------------------------------------------------ 022 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5500 143,000.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 023 CONTRAST STRIPE LF 0.2000 60,000.00 0.000 0 024 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6500 115,700.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 025 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 17,600.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 026 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 15,680.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 027 REMOVE PAINTED TRAFFIC STRIPE LF 0.2000 50,200.00 0.000 0 028 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.2500 9,950.00 0.000 0 029 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 1,440.00 0.000 0 030 6" TRAFFIC STRIPE TAPE WITH BLACK FILM LF 2.7000 14,067.00 0.000 0 (BROKEN 36-12) (WARRANTY) 031 MODIFYING EXISTING ELECTRICAL SYSTEM LS 220,000.0000 220,000.00 0.215 47,300 PROGRAM CAS145 PAGE 3 DATE 09/19/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2N0144 TIME 01:38 PM ESTIMATE NO. 007 BID OPENING 09/11/18 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: PANNU, ARASHDEEP 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 876,200.80 1,896,753.54 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 60,027.08 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 876,200.80 1,956,780.62 032 MOBILIZATION LS 540,000.0000 540,000.00 0.950 513,000 ORIGINAL CONTRACT AMOUNT 5,543,047.00 TOTAL WORK COMPLETED 876,200.80 2,469,780.62 MATERIALS ON HAND ON SITE -12,137.46 34,100.23 DEDUCTIONS 0.00 0.00 TOTAL 864,063.34 2,503,880.85 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 10/22/18 145 02/19/19 02/19/19 11/21/19 103 47 0 0 43% 71% PROGRESS IS SATISFACTORY PANNU, ARASHDEEP RESIDENT ENGINEER PROGRAM CAS145 DATE 09/19/19