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 06/19/17 EST. NO. 007 TIME 03:27 PM 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 0007 731.87 E.W. @ F.A.(+) 041417 N 7 0 002 0011 9,325.22 E.W. @ F.A.(+) 052217 N 11 0 004 0001 5,025.89 E.W. @ F.A.(+) 050517 N 1 0 0002 3,501.30 050817 N 2 0 0003 7,091.59 050917 N 3 0 0004 3,158.06 051017 N 4 0 0005 3,158.06 051117 N 5 0 0006 3,674.12 051217 N 6 0 0007 1,635.53 052617 N 7 0 005 0001 32,522.80 E.W. @ L.S.(+) 061617 N 3000 0 006 0001 100,020.99 E.W. @ L.S.(+) 061617 N 4000 0 169,845.43 TOTAL THIS ESTIMATE 61,948.27 TOTAL PREVIOUS ESTIMATE 231,793.70 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 06/19/17 EST. NO. 007 TIME 03:27 PM 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 06/19/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0X6404 TIME 03:27 PM ESTIMATE NO. 007 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 06/20/17 R.E. NAME: RANBIR BHULLAR DATE OF THIS ESTIMATE 06/19/17 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 0.050 10,250.00 1.000 205,000 004 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 0.050 760.50 1.000 15,210 006 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 0.100 932.00 1.000 9,320 009 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 5,095.000 2,547.50 14,291.000 7,145 013 REMOVE GUARDRAIL LF 7.0000 5,880.00 250.000 1,750.00 700.000 4,900 014 REMOVE ROADSIDE SIGN EA 129.0000 1,161.00 2.000 258.00 11.000 1,419 015 RELOCATE ROADSIDE SIGN EA 291.0000 582.00 2.000 582.00 2.000 582 016 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 0.300 962.10 1.000 3,207 018 ROADWAY EXCAVATION CY 80.0000 94,400.00 1,180.000 94,400 019 IMPORTED BORROW (CY) CY 76.0000 11,400.00 0.000 0 020 RUBBER MAT SQYD 113.0000 49,833.00 372.100 42,047 021 WOOD MULCH CY 100.0000 7,300.00 73.000 7,300.00 73.000 7,300 022 CHECK AND TEST EXISTING IRRIGATION LS 14,357.0000 14,357.00 1.000 14,357 FACILITIES PROGRAM CAS145 PAGE 2 DATE 06/19/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0X6404 TIME 03:27 PM ESTIMATE NO. 007 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 06/20/17 R.E. NAME: RANBIR BHULLAR DATE OF THIS ESTIMATE 06/19/17 ------------------------------------------------------------------------------------------------------------------------------------ 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 31,960.00 450.840 30,657 027 HOT MIX ASPHALT (TYPE A) TON 180.0000 37,620.00 209.000 37,620.00 209.000 37,620 028 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 17.0000 6,681.00 284.000 4,828.00 284.000 4,828 029 TACK COAT TON 1,080.0000 648.00 0.600 648.00 0.600 648 030 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.0000 112.00 8.000 112.00 8.000 112 (0.063"-UNFRAMED) 031 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 27.0000 621.00 23.000 621.00 23.000 621 (0.063"-FRAMED) 032 ROADSIDE SIGN - ONE POST EA 374.0000 1,122.00 1.000 374.00 3.000 1,122 033 ROADSIDE SIGN - TWO POST EA 762.0000 6,858.00 6.000 4,572.00 8.000 6,096 034 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.0000 320.00 32.000 320 (0.080" UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 035 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 25.0000 8,250.00 210.000 5,250.00 285.000 7,125 (0.080"-FRAMED) RETROREFLECTIVE SHEETING (TYPE XI) 036 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 6.0000 2,220.00 218.000 1,308.00 325.000 1,950 037 SLOPE PAVING (CONCRETE) CY 705.0000 148,050.00 15.660 11,040.30 332.340 234,299 038 MINOR CONCRETE (TEXTURED PAVING) CY 695.0000 236,300.00 321.000 223,095 039 GUARD RAILING DELINEATOR EA 19.0000 418.00 15.000 285 040 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 32.0000 22,080.00 300.000 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 6.000 30,618 043 END CAP (TYPE TC) EA 258.0000 2,322.00 6.000 1,548 044 END ANCHOR ASSEMBLY (TYPE SFT) EA 969.0000 2,907.00 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 6.000 19,380 047 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 3,230.0000 3,230.00 0.250 807.50 1.000 3,230 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 06/19/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0X6404 TIME 03:27 PM ESTIMATE NO. 007 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 06/20/17 R.E. NAME: RANBIR BHULLAR DATE OF THIS ESTIMATE 06/19/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 92,522.90 1,163,498.62 ADJUSTMENT OF COMPENSATION 0.00 10,948.90 EXTRA WORK 169,845.43 220,844.80 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 262,368.33 1,395,292.32 048 MOBILIZATION LS 130,000.0000 130,000.00 1.000 130,000 ORIGINAL CONTRACT AMOUNT 1,379,083.00 TOTAL WORK COMPLETED 262,368.33 1,525,292.32 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 262,368.33 1,525,292.32 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 08/18/17 76 66 0 0 89% 63% PROGRESS IS SATISFACTORY RANBIR BHULLAR RESIDENT ENGINEER PROGRAM CAS145 DATE 06/19/17