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 01/26/18 EST. NO. 011 TIME 10:53 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 --------------------------------------------------------------------------- *** THERE ARE NO EXTRA WORK PAYMENTS THIS ESTIMATE *** 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 01/26/18 EST. NO. 011 TIME 10:53 AM R.E. NAME: RANBIR BHULLAR 10-0X6404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE COMPACTION TEST DEDU -450.00 008 CPM&WPCP REPORT DEDU -20,000.00 008 MISS CEM-2402F -10,000.00 009 RELEAS CPM/STORM DED 15,000.00 009 REL CPM/STORM DED 5,000.00 010 RECD CEM-2402F 10,000.00 011 10,000.00 -450.00 LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -7,000.00 008 MISS PAYROLLS -10,000.00 009 RECD PAYROLLS 17,000.00 011 17,000.00 0.00 TOTAL DEDUCTIONS 27,000.00 -450.00 PROGRAM CAS145 PAGE 1 DATE 01/26/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0X6404 TIME 10:53 AM ESTIMATE NO. 011 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 08/09/17 R.E. NAME: RANBIR BHULLAR DATE OF THIS ESTIMATE 01/26/18 LOCATION FINAL 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 1.000 25,000 003 TRAFFIC CONTROL SYSTEM LS 205,000.0000 205,000.00 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 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 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 14,291.000 7,145 013 REMOVE GUARDRAIL LF 7.0000 5,880.00 700.000 4,900 014 REMOVE ROADSIDE SIGN EA 129.0000 1,161.00 11.000 1,419 015 RELOCATE ROADSIDE SIGN EA 291.0000 582.00 2.000 582 016 ADJUST UTILITY COVER TO GRADE EA 272.0000 1,088.00 3.000 816 017 CLEARING AND GRUBBING (LS) LS 3,207.0000 3,207.00 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 49,833.00 497.700 56,240 021 WOOD MULCH CY 100.0000 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 01/26/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0X6404 TIME 10:53 AM ESTIMATE NO. 011 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 08/09/17 R.E. NAME: RANBIR BHULLAR DATE OF THIS ESTIMATE 01/26/18 ------------------------------------------------------------------------------------------------------------------------------------ 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 37,620.00 221.730 39,911 028 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 17.0000 6,681.00 284.000 4,828 029 TACK COAT TON 1,080.0000 648.00 0.600 648 030 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.0000 112.00 8.000 112 (0.063"-UNFRAMED) 031 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 27.0000 621.00 23.000 621 (0.063"-FRAMED) 032 ROADSIDE SIGN - ONE POST EA 374.0000 1,122.00 3.000 1,122 033 ROADSIDE SIGN - TWO POST EA 762.0000 6,858.00 9.000 6,858 034 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 8,250.00 330.000 8,250 (0.080"-FRAMED) RETROREFLECTIVE SHEETING (TYPE XI) 036 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 6.0000 2,220.00 370.000 2,220 037 SLOPE PAVING (CONCRETE) CY 705.0000 148,050.00 332.340 234,299 038 MINOR CONCRETE (TEXTURED PAVING) CY 695.0000 236,300.00 321.000 223,095 039 GUARD RAILING DELINEATOR EA 19.0000 418.00 23.000 437 040 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 32.0000 22,080.00 375.000 12,000 041 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 8.000 40,824 043 END CAP (TYPE TC) EA 258.0000 2,322.00 8.000 2,064 044 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 8.000 25,840 047 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 3,230.0000 3,230.00 1.000 3,230 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 01/26/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0X6404 TIME 10:53 AM ESTIMATE NO. 011 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 08/09/17 R.E. NAME: RANBIR BHULLAR DATE OF THIS ESTIMATE 01/26/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 1,207,689.82 ADJUSTMENT OF COMPENSATION 0.00 9,400.90 EXTRA WORK 0.00 317,693.15 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 0.00 1,534,783.87 048 MOBILIZATION LS 130,000.0000 130,000.00 1.000 130,000 ORIGINAL CONTRACT AMOUNT 1,379,083.00 TOTAL WORK COMPLETED 0.00 1,664,783.87 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 27,000.00 -450.00 TOTAL 27,000.00 1,664,333.87 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 11/03/16 120 11/18/16 11/18/16 08/09/17 112 67 0 0 100% 100% RANBIR BHULLAR RESIDENT ENGINEER PROGRAM CAS145 DATE 01/26/18