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 12/20/24 EST. NO. 016 TIME 12:10 PM R.E. NAME: SULTAN GHAZIALAM 11-424804 --------------------------------------------------------------------------- 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 0072 7,275.66 E.W. @ F.A.(+) 100624 N 0112.0 006 0001 858.90 E.W. @ F.A.(+) 041524 N 0040.0 0002 4,155.53 061224 N 0056.0 007 0001 2,645.44 E.W. @ F.A.(+) 041524 N 0041.0 0002 5,670.34 121223 N 0020.0 0008 1,783.48 031924 N 0031.0 0009 3,776.49 032024 N 0032.0 0010 2,740.15 032124 N 0033.0 0011 7,387.23 032224 N 0034.0 009 0001 1,794.35 E.W. @ F.A.(+) 082324 N 0092.0 0002 1,273.59 082724 N 0093.0 0003 2,181.31 090424 N 0094.0 0005 1,030.77 091624 N 0096.0 0007 2,620.51 101724 N 0098.0 0008 1,375.58 101824 N 0099.0 0009 4,112.53 102124 N 0100.0 0010 4,944.13 102224 N 0101.0 0011 5,758.09 102324 N 0102.0 0012 5,104.47 102424 N 0103.0 0013 4,586.03 102524 N 0104.0 0019 5,552.51 110424 N 0117.0 0020 5,570.05 110524 N 0118.0 0021 2,343.90 110624 N 0119.0 84,541.04 TOTAL THIS ESTIMATE 236,756.35 TOTAL PREVIOUS ESTIMATE 321,297.39 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 12/20/24 EST. NO. 016 TIME 12:10 PM R.E. NAME: SULTAN GHAZIALAM 11-424804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 12/20/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-424804 TIME 12:10 PM ESTIMATE NO. 016 BID OPENING 02/15/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/24 R.E. NAME: SULTAN GHAZIALAM DATE OF THIS ESTIMATE 12/20/24 LOCATION PROGRESS ESTIMATE 11-SD-54-0.0/6.4 ----------------- HAZARD CONSTRUCTION ENGR LLC SAN DIEGO COUNTY IN AND NEAR SAN DIEGO, 10529 VINE STREET NATIONAL CITY AND CHULA VISTA FROM ROUTE LAKESIDE CA 92040 54/5 SEPARATION TO 0.4 MILE EAST OF SWEETWATER ROAD UNDERCROSSING FED. AID NO. ACNH-P054(9)E MICRO-SURFACING, ISR, 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 10,000.0000 10,000.00 1.000 10,000 002 LEVEL 2 CRITICAL PATH METHOD SCHEDULE LS 5,000.0000 5,000.00 0.750 3,750 003 TIME-RELATED OVERHEAD (WDAY) WDAY 5,000.0000 925,000.00 19.000 95,000.00 183.000 915,000 004 DISPUTE RESOLUTION BOARD ON-SITE MEETING EA 6,000.0000 30,000.00 0.000 0 005 HOURLY OFF-SITE HR 200.0000 4,000.00 0.000 0 DISPUTE-RESOLUTION-BOARD-RELATED TASKS 006 CONSTRUCTION AREA SIGNS LS 100,000.0000 100,000.00 0.861 86,100 007 TRAFFIC CONTROL SYSTEM LS 1,295,000.0000 1,295,000.00 0.103 133,385.00 0.989 1,280,755 008 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 250.0000 57,500.00 208.000 52,000 009 PLASTIC TRAFFIC DRUMS EA 50.0000 7,000.00 84.000 4,200 010 PORTABLE RADAR SPEED FEEDBACK SIGN EA 200.0000 74,000.00 334.000 66,800 SYSTEM DAY 011 TEMPORARY BARRIER SYSTEM LF 25.0000 127,500.00 680.000 17,000 012 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 10,000.0000 60,000.00 -0.019 -190.00 6.000 60,000 013 ALTERNATIVE TEMPORARY CRASH CUSHION-TL-3 EA 5,500.0000 126,500.00 28.000 154,000 014 TEMPORARY RADAR SPEED FEEDBACK SIGN EA 7,500.0000 82,500.00 14.000 105,000 SYSTEM 015 JOB SITE MANAGEMENT LS 100,000.0000 100,000.00 0.103 10,300.00 0.989 98,900 016 PREPARE WATER POLLUTION CONTROL PROGRAM LS 5,000.0000 5,000.00 1.000 5,000 017 TEMPORARY DRAINAGE INLET PROTECTION EA 300.0000 57,000.00 172.000 51,600 018 STREET SWEEPING LS 150,000.0000 150,000.00 0.103 15,450.00 0.989 148,350 019 TEMPORARY CONCRETE WASHOUT LS 10,000.0000 10,000.00 0.103 1,030.00 0.989 9,890 020 ASBESTOS COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000 021 MANAGE SOLID WASTE GENERATED BY THE HR 250.0000 130,000.00 28.000 7,000.00 142.000 35,500 PUBLIC 022 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.6000 53,400.00 89,770.000 53,862 STRIPE (HAZARDOUS WASTE) PROGRAM CAS145 PAGE 2 DATE 12/20/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-424804 TIME 12:10 PM ESTIMATE NO. 016 BID OPENING 02/15/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/24 R.E. NAME: SULTAN GHAZIALAM DATE OF THIS ESTIMATE 12/20/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TREATED WOOD WASTE LB 0.5000 119,000.00 124,670.000 62,335 024 REMOVE CONCRETE (CY) CY 2,000.0000 240,000.00 20.000 40,000.00 207.890 415,780 025 ROADWAY EXCAVATION CY 125.0000 48,750.00 463.500 57,937 026 SHOULDER BACKING TON 75.0000 98,250.00 1,310.000 98,250 027 IMPORTED BORROW (CY) CY 150.0000 19,500.00 0.000 0 028 ROADSIDE CLEARING LS 25,000.0000 25,000.00 1.000 25,000 029 ROCK BLANKET SQFT 150.0000 6,000.00 20.000 3,000.00 20.000 3,000 030 WEED GERMINATION SQYD 0.2500 5,450.00 21,782.000 5,445 031 PACKET FERTILIZER EA 0.3500 59.50 167.000 58 032 SLOW-RELEASE FERTILIZER LB 3.0000 3,480.00 1,160.000 3,480 033 PLANT (GROUP H) (CARPOBROTUS EDULIS) EA 0.6500 107,900.00 165,625.000 107,656 (F) 034 PLANT (GROUP A) EA 15.0000 660.00 44.000 660 035 PLANT (GROUP U) EA 200.0000 8,200.00 41.000 8,200 036 MAINTAIN EXISTING PLANTED AREAS LS 20,000.0000 20,000.00 0.097 1,940.00 0.097 1,940 037 PLANT ESTABLISHMENT WORK LS 45,000.0000 45,000.00 0.160 7,200.00 0.336 15,120 038 WOOD MULCH CY 100.0000 600.00 6.000 600 039 CHECK AND TEST EXISTING IRRIGATION LS 7,500.0000 7,500.00 1.000 7,500 FACILITIES 040 REMOVE IRRIGATION FACILITY LS 25,000.0000 25,000.00 1.000 25,000 041 SALVAGE IRRIGATION FACILITY LS 5,000.0000 5,000.00 1.000 5,000 042 CONTROL AND NEUTRAL CONDUCTORS LS 10,000.0000 10,000.00 1.000 10,000 043 1" REMOTE CONTROL VALVE EA 600.0000 4,800.00 8.000 4,800 044 1 1/2" REMOTE CONTROL VALVE EA 800.0000 11,200.00 14.000 11,200 045 32 STATION IRRIGATION CONTROLLER AND EA 30,000.0000 30,000.00 0.900 27,000 ENCLOSURE '120A' 046 16 STATION IRRIGATION CONTROLLER AND EA 20,000.0000 20,000.00 0.900 18,000 ENCLOSURE '120B' 047 ANTENNA MAST EA 2,500.0000 2,500.00 1.000 2,500 048 CERTIFY EXISTING BACKFLOW PREVENTERS LS 1,000.0000 1,000.00 0.000 0 049 FLOW SENSOR EA 2,000.0000 2,000.00 1.000 2,000 PROGRAM CAS145 PAGE 3 DATE 12/20/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-424804 TIME 12:10 PM ESTIMATE NO. 016 BID OPENING 02/15/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/24 R.E. NAME: SULTAN GHAZIALAM DATE OF THIS ESTIMATE 12/20/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 TREE WELL SPRINKLER ASSEMBLY EA 60.0000 2,460.00 41.000 2,460 051 RISER SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 65.0000 2,860.00 49.000 3,185 052 POP-UP SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 80.0000 3,840.00 52.000 4,160 053 REPLACE VALVE BOX COVER EA 65.0000 1,755.00 0.000 0 054 2" GATE VALVE EA 700.0000 4,200.00 6.000 4,200 055 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 8.5000 36,805.00 4,330.000 36,805 (F) LINE) 056 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 9.0000 12,780.00 1,420.000 12,780 (F) (SUPPLY LINE) 057 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 9.5000 1,710.00 180.000 1,710 (F) (SUPPLY LINE) 058 2" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 10.0000 1,750.00 175.000 1,750 (F) LINE) 059 2 1/2" PLASTIC PIPE (CLASS 315) (SUPPLY LF 17.0000 425.00 25.000 425 (F) LINE) 060 HYDROSEED SQFT 0.2000 10,420.00 52,100.000 10,420 061 COMPOST (CY) CY 70.0000 27,300.00 242.000 16,940 062 INCORPORATE MATERIALS SQFT 0.2000 10,420.00 52,013.000 10,402 063 CEMENT TREATED PERMEABLE BASE RAPID CY 850.0000 32,300.00 80.340 68,289 SETTING 064 BASE BOND BREAKER SQYD 5.0000 6,450.00 23.500 117 065 ASPHALTIC EMULSION (FOG SEAL COAT) TON 1,000.0000 1,900.00 2.200 2,200 066 MICRO-SURFACING TON 400.0000 2,112,000.00 5,278.080 2,111,232 067 REPLACE ASPHALT CONCRETE SURFACING CY 1,000.0000 65,000.00 31.290 31,290.00 100.200 100,200 068 HOT MIX ASPHALT (TYPE A) TON 200.0000 440,000.00 2,493.350 498,670 069 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 250.0000 180,000.00 841.000 210,250 070 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 2.0000 16,660.00 8,330.000 16,660 071 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 2.0000 3,900.00 1,950.000 3,900 072 PLACE HOT MIX ASPHALT DIKE (TYPE D) LF 2.0000 5,500.00 2,750.000 5,500 073 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 2.0000 91,000.00 45,500.000 91,000 074 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 2.0000 22,800.00 11,400.000 22,800 075 PLACE HOT MIX ASPHALT (MISCELLANEOUS SQYD 100.0000 12,000.00 120.000 12,000 AREA) 076 TACK COAT TON 500.0000 3,500.00 5.120 2,560 PROGRAM CAS145 PAGE 4 DATE 12/20/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-424804 TIME 12:10 PM ESTIMATE NO. 016 BID OPENING 02/15/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/24 R.E. NAME: SULTAN GHAZIALAM DATE OF THIS ESTIMATE 12/20/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 REMOVE ASPHALT CONCRETE DIKE LF 3.0000 181,500.00 58,990.750 176,972 078 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 7.0000 60,410.00 8,863.000 62,041 079 DRILL AND BOND (DOWEL BAR) EA 80.0000 38,400.00 416.000 33,280 080 SPALL REPAIR (POLYESTER CONCRETE) SQYD 1,000.0000 190,000.00 57.170 57,170 081 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 2,000.0000 740,000.00 530.730 1,061,460 082 REPLACE JOINT SEAL (ASPHALT RUBBER) LF 8.2500 200,475.00 22,840.000 188,430 083 REPLACE JOINT SEAL (SILICONE) LF 8.7500 225,750.00 23,557.000 206,123 084 STRUCTURAL CONCRETE, DRAINAGE INLET CY 8,000.0000 112,000.00 13.200 105,600 (F) 085 MINOR CONCRETE (MINOR STRUCTURE) CY 3,500.0000 318,500.00 60.830 212,905 (F) 086 REMOVE PEDESTRIAN BARRICADE EA 500.0000 500.00 1.000 500.00 14.000 7,000 087 REMOVE SIGN STRUCTURE WALKWAY (EA) EA 5,000.0000 5,000.00 1.000 5,000 088 PUBLIC SAFETY PLAN LS 2,500.0000 2,500.00 1.000 2,500 089 RAPID SETTING CONCRETE (PATCH) CF 80.0000 16,640.00 0.210 16 090 REMOVE UNSOUND CONCRETE CF 80.0000 16,640.00 0.210 16 091 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.3000 43,558.80 145,196.000 43,558 092 TREAT BRIDGE DECK SQFT 0.4000 58,078.40 145,196.000 58,078 (F) 093 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 85.0000 138,465.00 1,649.000 140,165 094 24" ALTERNATIVE PIPE CULVERT LF 175.0000 26,250.00 149.500 26,162 095 24" PLASTIC PIPE LF 300.0000 15,900.00 53.000 15,900 096 36" PLASTIC PIPE LF 425.0000 17,000.00 40.000 17,000 097 24" REINFORCED CONCRETE PIPE LF 500.0000 19,000.00 38.000 19,000 098 CONCRETE (CONCRETE APRON) CY 1,500.0000 15,000.00 10.000 15,000 099 DETECTABLE WARNING SURFACE SQFT 35.0000 25,900.00 450.000 15,750.00 642.200 22,477 100 MINOR CONCRETE (CURB, SIDEWALK AND CURB CY 1,500.0000 180,000.00 21.000 31,500.00 120.340 180,510 RAMP) 101 PRE/POST CONSTRUCTION SURVEYS EA 1,200.0000 30,000.00 25.000 30,000 102 MISCELLANEOUS IRON AND STEEL LB 5.0000 10,545.00 2,109.000 10,545 (F) 103 DELINEATOR (CLASS 1) EA 50.0000 11,500.00 209.000 10,450 PROGRAM CAS145 PAGE 5 DATE 12/20/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-424804 TIME 12:10 PM ESTIMATE NO. 016 BID OPENING 02/15/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/24 R.E. NAME: SULTAN GHAZIALAM DATE OF THIS ESTIMATE 12/20/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 GUARD RAILING DELINEATOR EA 20.0000 13,000.00 559.000 11,180 105 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 26,490.00 72.000 216.00 8,902.000 26,706 106 REMOVE ROADSIDE SIGN EA 110.0000 5,170.00 42.000 4,620 107 REMOVE ROADSIDE SIGN (STRAP AND SADDLE EA 100.0000 1,100.00 21.000 2,100 BRACKET METHOD) 108 RESET ROADSIDE SIGN (ONE POST) EA 300.0000 600.00 6.000 1,800 109 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 34.0000 10,200.00 300.000 10,200 110 FURNISH LAMINATED PANEL SIGN (1"-TYPE B) SQFT 33.0000 1,584.00 48.000 1,584 111 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.0000 9,100.00 910.000 9,100 (0.063"-UNFRAMED) 112 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 11.0000 17,160.00 1,266.150 13,927 (0.080"-UNFRAMED) 113 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 22.0000 506.00 102.000 2,244 (0.063"-FRAMED) 114 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 23.0000 5,520.00 203.000 4,669 (0.080"-FRAMED) 115 ROADSIDE SIGN - ONE POST EA 500.0000 27,500.00 55.000 27,500 116 SIGN POST SUPPORT SYSTEM EA 3,000.0000 57,000.00 21.000 63,000 117 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 300.0000 7,800.00 24.000 7,200 METHOD) 118 INSTALL SIGN (MAST-ARM MOUNTED) EA 600.0000 10,200.00 17.000 10,200.00 17.000 10,200 119 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 150.0000 45,000.00 300.000 45,000.00 300.000 45,000 120 INSTALL ROADSIDE SIGN PANEL ON EXISTING EA 150.0000 21,000.00 153.000 22,950 POST 121 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 40.0000 452,000.00 12,637.500 505,500 122 MIDWEST GUARDRAIL SYSTEM (8' WOOD POST) LF 45.0000 288,000.00 6,459.500 290,677 123 DOUBLE MIDWEST GUARDRAIL SYSTEM (WOOD LF 300.0000 7,500.00 50.000 15,000 POST) 124 TRANSITION RAILING (TYPE WB-31) EA 5,500.0000 236,500.00 30.000 165,000 125 END ANCHOR ASSEMBLY (TYPE SFT-M) EA 2,200.0000 70,400.00 35.000 77,000 126 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,750.0000 304,000.00 54.000 256,500 127 ALTERNATIVE CRASH CUSHION SYSTEM EA 50,000.0000 150,000.00 3.000 150,000 128 REMOVE GUARDRAIL LF 13.0000 217,100.00 17,638.500 229,300 129 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 4.5000 62,550.00 1,325.000 5,962.50 12,346.500 55,559 WET NIGHT VISIBILITY) 130 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 700.00 673.000 1,346 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) PROGRAM CAS145 PAGE 6 DATE 12/20/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-424804 TIME 12:10 PM ESTIMATE NO. 016 BID OPENING 02/15/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/24 R.E. NAME: SULTAN GHAZIALAM DATE OF THIS ESTIMATE 12/20/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.9500 3,230.00 3,385.000 3,215 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 132 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.2500 232,500.00 188,030.000 235,037 (ENHANCED WET NIGHT VISIBILITY) 133 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.6500 8,811.00 5,114.000 8,438 (ENHANCED WET NIGHT VISIBILITY) 134 12" THERMOPLASTIC TRAFFIC STRIPE LF 2.6000 59,020.00 22,200.000 57,720 (ENHANCED WET NIGHT VISIBILITY) 135 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.5000 14,600.00 6,605.000 16,512 136 12" RUMBLE STRIP (ASPHALT CONCRETE STA 55.0000 16,500.00 288.540 15,869 PAVEMENT) 137 8" TRAFFIC STRIPE TAPE WITH CONTRAST LF 3.0000 25,500.00 9,156.000 27,468 (WARRANTY) (BROKEN 12-3) 138 CONTRAST STRIPE PAINT (2-COAT) LF 0.3000 63,000.00 183,281.200 54,984 139 REMOVE TRAFFIC STRIPE LF 0.5000 134,500.00 288,680.000 144,340 140 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 3.5000 8,190.00 2,346.000 8,211 (WARRANTY) (BROKEN 17-7) 141 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 3.0000 426,000.00 144,551.000 433,653 (WARRANTY) (BROKEN 36-12) 142 8" TRAFFIC STRIPE TAPE WITH CONTRAST LF 15.0000 42,300.00 2,489.000 37,335 (WARRANTY) 143 ELECTRIC SERVICE FOR IRRIGATION LS 5,000.0000 5,000.00 1.000 5,000 144 MODIFYING LIGHTING SYSTEMS LS 60,000.0000 60,000.00 1.000 60,000 145 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 2,000,000.0000 2,000,000.00 0.086 172,000.00 1.000 2,000,000 146 SUBSURFACE LOCATOR LS 70,000.0000 70,000.00 0.808 56,560 PROGRAM CAS145 PAGE 7 DATE 12/20/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-424804 TIME 12:10 PM ESTIMATE NO. 016 BID OPENING 02/15/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/24 R.E. NAME: SULTAN GHAZIALAM DATE OF THIS ESTIMATE 12/20/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 626,533.50 15,213,356.91 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 84,541.04 321,297.39 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 711,074.54 15,534,654.30 147 MOBILIZATION LS 1,685,000.0000 1,685,000.00 1.000 1,685,000 ORIGINAL CONTRACT AMOUNT 16,992,327.70 TOTAL WORK COMPLETED 711,074.54 17,219,654.30 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 711,074.54 17,219,654.30 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 07/05/23 310 08/29/23 08/29/23 08/08/25 183 143 0 0 94% 59% PROGRESS IS SATISFACTORY SULTAN GHAZIALAM RESIDENT ENGINEER