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 07/24/17 EST. NO. 017 TIME 04:19 PM R.E. NAME: PANNU, ARASHDEEP 11-413304 --------------------------------------------------------------------------- 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 0011 1,596.49 E.W. @ F.A.(+) 121316 N 82.1 0 004 0001 52,169.51 A.C. @ U.P.(+) 071917 N 0001 0 007 0032 1,489.57 E.W. @ F.A.(+) 103116 N 0048.0 0037 854.11 101116 N 0053.0 008 0002 91,397.95 E.W. @ L.S.(+) 071917 N 0002 0 147,507.63 TOTAL THIS ESTIMATE 190,747.49 TOTAL PREVIOUS ESTIMATE 338,255.12 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 07/24/17 EST. NO. 017 TIME 04:19 PM R.E. NAME: PANNU, ARASHDEEP 11-413304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE LIQDMGDELAY4TRAFOPEN -86,050.00 001 LIQDMGDELAY4TRAFOPEN 86,050.00 011 0.00 0.00 EQUAL EMPLOYMENT OPPORTUNITY O/S FHWA 1391 -10,000.00 006 RECD O/S FHWA 1391 10,000.00 007 0.00 0.00 LABOR COMPLIANCE VIOLATION DEL APR 16 CPR -1,000.00 002 RECD APR 16 DEL 1,000.00 003 DEL AUG CPR -2,000.00 007 RECD AUG 16 DEL 2,000.00 008 INQ SEPT 16 CPR -1,000.00 008 DEL OCT 16 CPR -2,000.00 009 RECD SEP 16 INQ 1,000.00 009 DEL DEC 16 CPR -1,000.00 011 RECD OCT 16 DEL 2,000.00 011 DEL FEB 17 CPR -1,000.00 013 DEL MAR 17 CPR -1,000.00 014 INQFEB 17 CPR -9,000.00 014 RECD DEC 16 DEL 1,000.00 014 RECD FEB 17 DEL 1,000.00 014 DEL APR 17 CPR -1,000.00 015 RECD MAR 17 DEL 1,000.00 015 DEL MAR 17 CPR -1,000.00 016 DEL MAY 17 CPR -1,000.00 016 OTH MAY 17 CPR -1,000.00 016 DEL JUN 17 CPR -2,000.00 017 RECD APR 17 DEL 1,000.00 017 RECD MAY 17 OTH 1,000.00 017 0.00 -13,000.00 TOTAL DEDUCTIONS 0.00 -13,000.00 PROGRAM CAS145 PAGE 1 DATE 07/24/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-413304 TIME 04:19 PM ESTIMATE NO. 017 BID OPENING 12/02/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/17 R.E. NAME: PANNU, ARASHDEEP DATE OF THIS ESTIMATE 07/24/17 LOCATION PROGRESS ESTIMATE 11-SD-15-R6.5/R10.9 ----------------- COFFMAN SPECIALTIES, INC. IN SAN DIEGO COUNTY IN SAN DIEGO 9685 VIA EXCELENCIA STE 200 FROM 0.2 MILE SOUTH OF SAN DIEGO SAN DIEGO CA 92126 MISSION ROAD OC TO 0.3 MILE NORTH OF ROUTE 52/15 SEPARATION FED. AID NO. NHPI-015 ( ) ,4-207 (E ) GRIND PCC PAVEMEMENT AND SLAB ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 25,000.0000 25,000.00 1.000 25,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 1,000.0000 1,000.00 0.750 750 003 TIME-RELATED OVERHEAD (WDAY) WDAY 750.0000 183,750.00 19.000 14,250.00 236.000 177,000 004 CONSTRUCTION AREA SIGNS LS 37,785.0000 37,785.00 0.733 27,696 005 TRAFFIC CONTROL SYSTEM LS 100,000.0000 100,000.00 0.074 7,400.00 0.871 87,100 006 CHANNELIZER (SURFACE MOUNTED) EA 150.0000 3,000.00 13.000 1,950 007 TRAFFIC PLASTIC DRUM EA 75.0000 21,000.00 241.000 18,075 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 5,000.0000 5,000.00 0.074 370.00 0.871 4,355 009 TEMPORARY RAILING (TYPE K) LF 35.0000 203,000.00 4,000.000 140,000 010 TEMPORARY CRASH CUSHION MODULE EA 275.0000 17,325.00 42.000 11,550 011 TEMPORARY ALTERNATIVE CRASH CUSHION EA 4,000.0000 92,000.00 22.000 88,000 012 JOB SITE MANAGEMENT LS 5,000.0000 5,000.00 0.074 370.00 0.871 4,355 013 PREPARE WATER POLLUTION CONTROL PROGRAM LS 7,500.0000 7,500.00 0.750 5,625 014 TEMPORARY DRAINAGE INLET PROTECTION EA 300.0000 36,000.00 110.000 33,000 015 STREET SWEEPING LS 50,000.0000 50,000.00 0.074 3,700.00 0.871 43,550 016 TEMPORARY CONCRETE WASHOUT LS 8,000.0000 8,000.00 0.074 592.00 0.871 6,968 017 TEMPORARY FENCE (TYPE ESA) LF 15.0000 9,000.00 297.000 4,455 018 TREATED WOOD WASTE LB 0.1600 52,320.00 130,940.000 20,950.40 130,940.000 20,950 019 REMOVE GUARDRAIL LF 5.7500 96,025.00 15,988.000 91,931 020 REMOVE ASPHALT CONCRETE PAVEMENT (CY) CY 250.0000 16,000.00 28.500 7,125 021 REMOVE ASPHALT CONCRETE DIKE LF 3.2600 85,086.00 21,068.000 68,681 022 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.2500 984,750.00 296,935.460 965,040 PROGRAM CAS145 PAGE 2 DATE 07/24/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-413304 TIME 04:19 PM ESTIMATE NO. 017 BID OPENING 12/02/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/17 R.E. NAME: PANNU, ARASHDEEP DATE OF THIS ESTIMATE 07/24/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE CONCRETE (CY) CY 100.0000 17,000.00 142.630 14,263 024 REMOVE CRASH CUSHION EA 5,000.0000 15,000.00 2.000 10,000 025 ROADWAY EXCAVATION CY 215.0000 326,800.00 319.570 68,707.55 1,183.000 254,345 026 ROCK BLANKET SQFT 10.0000 62,900.00 6,290.000 62,900 027 HYDROMULCH SQFT 16.3000 1,043.20 0.000 0 028 LEAN CONCRETE BASE RAPID SETTING CY 450.0000 202,500.00 450.000 202,500 029 REPLACE BASE CY 75.0000 33,750.00 450.000 33,750 030 ASPHALTIC EMULSION (FOG SEAL COAT) TON 2,500.0000 2,000.00 0.000 0 031 PREPAVING INERTIAL PROFILER LS 15,142.0000 15,142.00 1.000 15,142 032 HOT MIX ASPHALT (TYPE A) TON 75.0000 9,750.00 0.000 0 033 MINOR HOT MIX ASPHALT TON 75.0000 35,250.00 244.090 18,306.75 284.860 21,364 034 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 92.0000 3,220,000.00 31,318.650 2,881,315 035 SHOULDER RUMBLE STRIP STA 10.8000 8,316.00 765.500 8,267.40 765.500 8,267 (HMA,GROUND-IN INDENTATIONS) 036 DATA CORE LS 25,000.0000 25,000.00 0.500 12,500 037 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.2500 4,575.00 3,096.500 3,870.63 3,904.700 4,880 038 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.2500 12,875.00 8,379.500 10,474.38 8,594.500 10,743 039 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.2500 15,375.00 4,326.500 5,408.13 6,142.500 7,678 040 TACK COAT TON 1,300.0000 98,800.00 68.000 88,400 041 DRILL AND BOND (DOWEL BAR) EA 17.0500 34,952.50 1,200.000 20,460 042 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 625.0000 500,000.00 800.000 500,000 043 GRIND EXISTING CONCRETE SQYD 3.8000 1,098,200.00 249,000.000 946,200 PAVEMENT 044 MINOR CONCRETE (MINOR STRUCTURE) CY 3,800.0000 87,400.00 35.510 134,938 (F) 045 CONCRETE (RAPID SETTING) CF 45.0000 71,550.00 1,547.900 69,655 046 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 110.0000 1,210.00 0.000 0 METHOD) 047 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.9500 1,254.30 0.000 0 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 048 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 15.8500 1,172.90 0.000 0 PROGRAM CAS145 PAGE 3 DATE 07/24/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-413304 TIME 04:19 PM ESTIMATE NO. 017 BID OPENING 12/02/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/17 R.E. NAME: PANNU, ARASHDEEP DATE OF THIS ESTIMATE 07/24/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 049 DETECTABLE WARNING SURFACE SQFT 15.0000 4,650.00 298.900 4,483 050 MINOR CONCRETE (MISCELLANEOUS CY 395.0000 37,920.00 37.000 14,615 CONSTRUCTION) 051 PRE/POST CONSTRUCTION SURVEYS EA 1,250.0000 21,250.00 11.500 14,375 052 MISCELLANEOUS IRON AND STEEL LB 8.0000 2,760.00 0.000 0 (F) 053 DELINEATOR (CLASS 1) EA 50.0000 35,000.00 0.000 0 054 GUARD RAILING DELINEATOR EA 10.0000 540.00 39.000 390 055 MIDWEST GUARDRAIL SYSTEM LF 22.0000 277,200.00 12,391.500 272,613 056 MIDWEST GUARDRAIL SYSTEM (8' POST) LF 35.0000 55,300.00 1,416.000 49,560 057 VEGETATION CONTROL (MINOR CONCRETE) SQYD 90.0000 64,800.00 658.500 59,265 058 TRANSITION RAILING (TYPE WB-31) EA 3,000.0000 75,000.00 21.000 63,000 059 END ANCHOR ASSEMBLY (TYPE SFT) EA 750.0000 33,750.00 41.000 30,750 060 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,850.0000 23,100.00 4.000 15,400 061 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,200.0000 116,600.00 50.000 110,000 062 ALTERNATIVE CRASH CUSHION EA 35,000.0000 105,000.00 0.000 0 063 ALTERNATIVE CRASH CUSHION (TL-2) EA 30,000.0000 60,000.00 2.000 60,000 064 CONCRETE BARRIER (TYPE 60) LF 150.0000 90,000.00 120.000 18,000 065 CONCRETE BARRIER (TRANSITION) LF 425.0000 25,500.00 0.000 0 066 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4200 31,332.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 067 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 6,120.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 068 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5500 50,820.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 069 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 18,200.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 070 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 10,950.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 071 THERMOPLASTIC CROSSWALK AND PAVEMENT SQFT 2.5000 13,125.00 0.000 0 MARKING (ENHANCED WET NIGHT VISIBILITY) 072 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.3500 52,150.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 073 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.0000 15,000.00 538.000 538 PROGRAM CAS145 PAGE 4 DATE 07/24/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-413304 TIME 04:19 PM ESTIMATE NO. 017 BID OPENING 12/02/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/17 R.E. NAME: PANNU, ARASHDEEP DATE OF THIS ESTIMATE 07/24/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 074 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.3000 20,171.00 5,211.000 11,985 075 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.620 620 SYSTEM ELEMENTS DURING CONSTRUCTION 076 INDUCTIVE LOOP DETECTOR (LS) LS 125,000.0000 125,000.00 0.000 0 077 MODIFY SIGNAL AND LIGHTING (LOCATION 1) LS 60,000.0000 60,000.00 0.856 51,360 078 MODIFY SIGNAL AND LIGHTING (LOCATION 2) LS 25,000.0000 25,000.00 0.036 900 079 MODIFY SIGNAL AND LIGHTING (LOCATION 3) LS 25,000.0000 25,000.00 0.654 16,350 080 MODIFY SIGNAL AND LIGHTING (LOCATION 4) LS 25,000.0000 25,000.00 0.723 18,075 081 MODIFY SIGNAL AND LIGHTING (LOCATION 5) LS 80,000.0000 80,000.00 0.698 55,840 PROGRAM CAS145 PAGE 5 DATE 07/24/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-413304 TIME 04:19 PM ESTIMATE NO. 017 BID OPENING 12/02/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/17 R.E. NAME: PANNU, ARASHDEEP DATE OF THIS ESTIMATE 07/24/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 162,667.24 8,000,580.88 ADJUSTMENT OF COMPENSATION 52,169.51 52,169.51 EXTRA WORK 95,338.12 286,085.61 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 310,174.87 8,338,836.00 082 MOBILIZATION LS 1,037,405.1000 1,037,405.10 1.000 1,037,405 ORIGINAL CONTRACT AMOUNT 10,565,000.00 TOTAL WORK COMPLETED 310,174.87 9,376,241.10 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -13,000.00 TOTAL 310,174.87 9,363,241.10 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 01/14/16 245 03/10/16 03/10/16 09/29/17 236 129 26 0 84% 87% PROGRESS IS SATISFACTORY PANNU, ARASHDEEP RESIDENT ENGINEER PROGRAM CAS145 DATE 07/24/17