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 05/23/17 EST. NO. 006 TIME 11:29 AM R.E. NAME: RANBIR BHULLAR 10-0X6404 --------------------------------------------------------------------------- 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 0004 798.22 E.W. @ F.A.(+) 033017 N 4 0 0005 554.22 033117 N 5 0 0006 344.39 031617 N 6 0 002 0007 1,118.34 E.W. @ F.A.(+) 040317 N 9 0 0008 2,997.07 031917 N 7 0 0009 1,289.11 032317 N 8 0 003 0001 32,423.20 E.W. @ L.S.(+) 051817 N 100 0 0002 16,153.90 A.C. @ L.S.(+) 051817 N 101 0 0003 -5,205.00 A.C. @ L.S.(-) 051817 N 102 0 50,473.45 TOTAL THIS ESTIMATE 11,474.82 TOTAL PREVIOUS ESTIMATE 61,948.27 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 05/23/17 EST. NO. 006 TIME 11:29 AM R.E. NAME: RANBIR BHULLAR 10-0X6404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 05/23/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0X6404 TIME 11:29 AM ESTIMATE NO. 006 BID OPENING 09/13/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/19/17 R.E. NAME: RANBIR BHULLAR DATE OF THIS ESTIMATE 05/23/17 LOCATION PROGRESS ESTIMATE 10-SJ-99-18.5/20.8 ----------------- 10-SJ-99-29.3/33.7 BRIDGEWAY CIVIL CONSTRUCTORS, IN SAN JOAQUIN COUNTY AT VARIOUS INC. LOCATIONS IN STOCKTON FROM 0.1 MI N 4950 ALLISON PARKWAY, SUITE A OF MAIN ST TO CHEROKEE RD OC AND IN VACAVILLE CA 95688 LODI FROM 0.1 MI N OF ACAMPO RD OC TO WOODBRIDGE ROAD OVERCROSSING FED. AID NO. ACNH-PP09-9(600)E INSTALL FIVE MAINTENANCE PULL OUTS ------------------------------------------------------------------------------------------------------------------------------------ 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 CONSTRUCTION AREA SIGNS LS 25,000.0000 25,000.00 0.800 20,000 003 TRAFFIC CONTROL SYSTEM LS 205,000.0000 205,000.00 0.150 30,750.00 0.950 194,750 004 CHANNELIZER (SURFACE MOUNTED) EA 42.0000 2,226.00 0.000 0 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 15,210.0000 15,210.00 0.150 2,281.50 0.950 14,449 006 TEMPORARY RAILING (TYPE K) LF 40.0000 40,800.00 0.000 0 007 TEMPORARY CRASH CUSHION MODULE EA 220.0000 16,500.00 0.000 0 008 JOB SITE MANAGEMENT LS 9,320.0000 9,320.00 0.200 1,864.00 0.900 8,388 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,817.0000 2,817.00 1.000 2,817 010 TEMPORARY DRAINAGE INLET PROTECTION EA 580.0000 2,320.00 3.000 1,740 011 TEMPORARY CONCRETE WASHOUT LS 4,930.0000 4,930.00 1.000 4,930 012 TREATED WOOD WASTE LB 0.5000 8,796.00 3,912.000 1,956.00 9,196.000 4,598 013 REMOVE GUARDRAIL LF 7.0000 5,880.00 190.000 1,330.00 450.000 3,150 014 REMOVE ROADSIDE SIGN EA 129.0000 1,161.00 4.000 516.00 9.000 1,161 015 RELOCATE ROADSIDE SIGN EA 291.0000 582.00 0.000 0 016 ADJUST UTILITY COVER TO GRADE EA 272.0000 1,088.00 0.000 0 017 CLEARING AND GRUBBING (LS) LS 3,207.0000 3,207.00 0.700 2,244 018 ROADWAY EXCAVATION CY 80.0000 94,400.00 373.770 29,901.60 1,180.000 94,400 019 IMPORTED BORROW (CY) CY 76.0000 11,400.00 0.000 0 020 RUBBER MAT SQYD 113.0000 49,833.00 239.500 27,063.50 372.100 42,047 021 WOOD MULCH CY 100.0000 7,300.00 0.000 0 022 CHECK AND TEST EXISTING IRRIGATION LS 14,357.0000 14,357.00 1.000 14,357 FACILITIES PROGRAM CAS145 PAGE 2 DATE 05/23/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0X6404 TIME 11:29 AM ESTIMATE NO. 006 BID OPENING 09/13/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/19/17 R.E. NAME: RANBIR BHULLAR DATE OF THIS ESTIMATE 05/23/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 CONTROL AND NEUTRAL CONDUCTORS LS 13,553.0000 13,553.00 1.000 13,553 024 2 1/2" PLASTIC PIPE (SCHEDULE 40) LF 50.2500 46,230.00 1,000.000 50,250 (SUPPLY LINE) 025 12" CORRUGATED HIGH DENSITY LF 57.0000 41,610.00 730.000 41,610 POLYETHYLENE PIPE CONDUIT 026 CLASS 2 AGGREGATE BASE (CY) CY 68.0000 31,960.00 162.840 11,073.12 450.840 30,657 027 HOT MIX ASPHALT (TYPE A) TON 180.0000 37,620.00 0.000 0 028 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 17.0000 6,681.00 0.000 0 029 TACK COAT TON 1,080.0000 648.00 0.000 0 030 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.0000 112.00 0.000 0 (0.063"-UNFRAMED) 031 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 27.0000 621.00 0.000 0 (0.063"-FRAMED) 032 ROADSIDE SIGN - ONE POST EA 374.0000 1,122.00 2.000 748.00 2.000 748 033 ROADSIDE SIGN - TWO POST EA 762.0000 6,858.00 2.000 1,524.00 2.000 1,524 034 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.0000 320.00 32.000 320.00 32.000 320 (0.080" UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 035 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 25.0000 8,250.00 75.000 1,875.00 75.000 1,875 (0.080"-FRAMED) RETROREFLECTIVE SHEETING (TYPE XI) 036 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 6.0000 2,220.00 107.000 642.00 107.000 642 037 SLOPE PAVING (CONCRETE) CY 705.0000 148,050.00 316.680 223,259 038 MINOR CONCRETE (TEXTURED PAVING) CY 695.0000 236,300.00 50.000 34,750.00 321.000 223,095 039 GUARD RAILING DELINEATOR EA 19.0000 418.00 7.000 133.00 15.000 285 040 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 32.0000 22,080.00 137.500 4,400.00 300.000 9,600 041 CONCRETE BARRIER (TRANSITION) LF 1,421.0000 26,999.00 0.000 0 042 TRANSITION RAILING (TYPE WB-31) EA 5,103.0000 45,927.00 3.000 15,309.00 6.000 30,618 043 END CAP (TYPE TC) EA 258.0000 2,322.00 3.000 774.00 6.000 1,548 044 END ANCHOR ASSEMBLY (TYPE SFT) EA 969.0000 2,907.00 1.000 969.00 2.000 1,938 045 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,618.0000 3,618.00 1.000 3,618 046 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,230.0000 32,300.00 3.000 9,690.00 6.000 19,380 047 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 3,230.0000 3,230.00 0.250 807.50 0.750 2,422 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 05/23/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0X6404 TIME 11:29 AM ESTIMATE NO. 006 BID OPENING 09/13/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/19/17 R.E. NAME: RANBIR BHULLAR DATE OF THIS ESTIMATE 05/23/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 178,677.22 1,070,975.72 ADJUSTMENT OF COMPENSATION 10,948.90 10,948.90 EXTRA WORK 39,524.55 50,999.37 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 229,150.67 1,132,923.99 048 MOBILIZATION LS 130,000.0000 130,000.00 1.000 130,000 ORIGINAL CONTRACT AMOUNT 1,379,083.00 TOTAL WORK COMPLETED 229,150.67 1,262,923.99 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 229,150.67 1,262,923.99 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 11/03/16 120 11/18/16 11/18/16 08/15/17 55 63 0 0 84% 46% PROGRESS IS SATISFACTORY RANBIR BHULLAR RESIDENT ENGINEER PROGRAM CAS145 DATE 05/23/17