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 03/26/21 EST. NO. 011 TIME 11:10 AM R.E. NAME: PANNU, ARASHDEEP 11-2N0504 --------------------------------------------------------------------------- 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 0005 930.82 E.W. @ F.A.(+) 122220 N 5 0 0006 197.33 123020 N 6 0 0007 2,237.61 010421 N 7 0 0008 10,908.92 121520 N 08 0 003 0002 2,950.00 E.W. @ F.A.(+) 093020 N 5-A 0 17,224.68 TOTAL THIS ESTIMATE 2,171,917.43 TOTAL PREVIOUS ESTIMATE 2,189,142.11 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 03/26/21 EST. NO. 011 TIME 11:10 AM R.E. NAME: PANNU, ARASHDEEP 11-2N0504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE LCS NON-COMPLIANCE -20,000.00 009 CEM 4401 -10,000.00 011 LCS NON-COMPLIANCE 20,000.00 011 O/S 2402S -10,000.00 011 0.00 -20,000.00 LABOR COMPLIANCE VIOLATION DEL AUG 20 CPR -10,000.00 008 RETND DEL AUG 20 10,000.00 011 10,000.00 0.00 TOTAL DEDUCTIONS 10,000.00 -20,000.00 PROGRAM CAS145 PAGE 1 DATE 03/26/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2N0504 TIME 11:10 AM ESTIMATE NO. 011 BID OPENING 04/24/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/24/21 R.E. NAME: PANNU, ARASHDEEP DATE OF THIS ESTIMATE 03/26/21 LOCATION RERUN PROGRESS ESTIMATE AFTER ACCEPTANCE 11-SD-8-T0.4/R32.0 ---------------------------------------- BC RENTALS LLC. DBA BC TRAFFIC IN SAN DIEGO COUNTY FROM NIMITZ SPECIALIST BOULEVARD IN SAN DIEGO TO VIEJAS 638 W SOUTHERN AVE; CREEK BRIDGE NEAR ALPINE. ORANGE CA 92865 FED. AID NO. N O N E REMOVE AND REPLACE ALL PAVEMENT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,250.0000 1,250.00 0.250 312.50 1.000 1,250 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 15,000.0000 15,000.00 0.250 3,750.00 1.000 15,000 003 TIME-RELATED OVERHEAD (WDAY) WDAY 1,100.0000 132,000.00 3.000 3,300.00 157.000 172,700 004 CONSTRUCTION AREA SIGNS LS 35,000.0000 35,000.00 0.104 3,640.00 1.000 35,000 005 TRAFFIC CONTROL SYSTEM LS 282,661.0000 282,661.00 0.019 5,370.56 1.000 282,661 006 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 850.0000 17,000.00 0.382 324.70 20.000 17,000 007 JOB SITE MANAGEMENT LS 5,000.0000 5,000.00 0.019 95.00 1.000 5,000 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,500.0000 1,500.00 0.250 375.00 1.000 1,500 009 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.0000 65,800.00 19,702.000 39,404 010 THERMOPLASTIC PAVEMENT MARKING SQFT 4.2500 9,817.50 2,310.000 9,817 (ENHANCED WET NIGHT VISIBILITY) 011 THERMOPLASTIC PAVEMENT MARKING SQFT 15.5000 161,200.00 10,400.000 161,200 (PREFORMED) 012 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 427,800.00 247,020.000 148,212 (ENHANCED WET NIGHT VISIBILITY) 013 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 69,760.00 30,175.000 24,140 (ENHANCED WET NIGHT VISIBILITY) 014 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.2500 2,887.50 2,310.000 2,887 015 6" TRAFFIC STRIPE TAPE WITH TAPE LF 2.2000 14,960.00 2,420.000 5,324 CONTRAST (BROKEN 17-7) (WARRANTY) 016 6" TRAFFIC STRIPE TAPE WITH TAPE LF 2.1000 1,713,600.00 305,785.000 642,148 CONTRAST (BROKEN 36-12) (WARRANTY) 017 8" TRAFFIC STRIPE TAPE WITH TAPE LF 3.7500 217,500.00 22,745.000 85,293 CONTRAST (BROKEN 12-3) (WARRANTY) 018 CONTRAST STRIPE PAINT (1-COAT) LF 0.1000 80,100.00 270,295.000 27,029 019 REMOVE TRAFFIC STRIPE LF 0.2500 422,500.00 609,445.000 152,361 020 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 021 CONTRAST STRIPE PAINT (2-COAT) LF 0.1200 97,920.00 419,895.000 50,387 PROGRAM CAS145 PAGE 2 DATE 03/26/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2N0504 TIME 11:10 AM ESTIMATE NO. 011 BID OPENING 04/24/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/24/21 R.E. NAME: PANNU, ARASHDEEP DATE OF THIS ESTIMATE 03/26/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 17,167.76 1,878,316.40 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 17,224.68 2,189,142.11 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 34,392.44 4,067,458.51 022 MOBILIZATION LS 265,000.0000 265,000.00 1.000 265,000 ORIGINAL CONTRACT AMOUNT 4,038,256.00 TOTAL WORK COMPLETED 34,392.44 4,332,458.51 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 10,000.00 -20,000.00 TOTAL 44,392.44 4,312,458.51 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 05/28/19 120 06/12/19 06/12/19 02/24/21 157 266 37 0 100% 100% PANNU, ARASHDEEP RESIDENT ENGINEER PROGRAM CAS145 DATE 03/26/21