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 05/24/21 EST. NO. 003 TIME 04:33 PM R.E. NAME: RANBIR BHULLAR 10-0Y1104 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 002 0001 9,610.00 E.W. @ L.S.(+) 051921 N 100 0 004 0001 2,250.00 A.C. @ L.S.(+) 051921 N 200 0 11,860.00 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 11,860.00 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 05/24/21 EST. NO. 003 TIME 04:33 PM R.E. NAME: RANBIR BHULLAR 10-0Y1104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 05/24/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0Y1104 TIME 04:33 PM ESTIMATE NO. 003 BID OPENING 09/10/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/21 R.E. NAME: RANBIR BHULLAR DATE OF THIS ESTIMATE 05/24/21 LOCATION PROGRESS ESTIMATE 10-MER-140-0.0/42.1 ----------------- MIDSTATE BARRIER, INC. IN MERCED COUNTY NEAR GUSTINE ON 3291 S HWY 99 STATE ROUTE 140 FROM I-5 TO ABOUT 6 STOCKTON CA 95215 MILES EAST OF MERCED AT VARIOUS LOCATIONS FED. AID NO. HSNH-P140(38)E UPGRADE GUARDRAIL, TERMINAL SYSTEM ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,900.0000 2,900.00 1.000 2,900 002 TIME-RELATED OVERHEAD (WDAY) WDAY 650.0000 78,000.00 24.000 15,600.00 41.000 26,650 003 CONSTRUCTION AREA SIGNS LS 27,100.0000 27,100.00 0.750 20,325 004 TRAFFIC CONTROL SYSTEM LS 360,550.0000 360,550.00 0.200 72,110.00 0.350 126,192 005 TEMPORARY TRAFFIC STRIPE (TAPE) LF 1.8000 42,840.00 7,080.000 12,744.00 22,235.000 40,023 006 CHANNELIZER (SURFACE MOUNTED) EA 50.0000 17,000.00 96.000 4,800.00 172.000 8,600 007 PORTABLE RADAR SPEED FEEDBACK SIGN EA 40.0000 21,600.00 0.000 0 SYSTEM DAY 008 TEMPORARY PAVEMENT MARKER EA 5.0000 2,525.00 150.000 750.00 508.000 2,540 009 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 15,750.0000 15,750.00 0.200 3,150.00 0.350 5,512 010 TEMPORARY RAILING (TYPE K) LF 23.0000 289,800.00 3,440.000 79,120.00 6,040.000 138,920 011 ALTERNATIVE TEMPORARY CRASH CUSHION EA 4,000.0000 84,000.00 6.000 24,000.00 11.000 44,000 012 TEMPORARY RADAR SPEED FEEDBACK EA 2,100.0000 10,500.00 0.000 0 SIGN SYSTEM 013 JOB SITE MANAGEMENT LS 36,200.0000 36,200.00 0.200 7,240.00 0.350 12,670 014 PREPARE STORM WATER POLLUTION PREVENTION LS 2,600.0000 2,600.00 1.000 2,600 PLAN 015 RAIN EVENT ACTION PLAN EA 500.0000 14,500.00 0.000 0 016 STORM WATER SAMPLING AND ANALYSIS DAY EA 200.0000 5,000.00 0.000 0 017 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 0.000 0 018 TEMPORARY HYDRAULIC MULCH SQYD 0.7500 6,525.00 0.000 0 (BONDED FIBER MATRIX) 019 TEMPORARY DRAINAGE INLET PROTECTION EA 140.0000 2,660.00 17.000 2,380 020 TEMPORARY FIBER ROLL LF 7.8000 42,120.00 2,500.000 19,500.00 2,907.000 22,674 021 TEMPORARY CONSTRUCTION ENTRANCE EA 2,200.0000 24,200.00 0.000 0 022 STREET SWEEPING LS 13,000.0000 13,000.00 0.200 2,600.00 0.350 4,550 PROGRAM CAS145 PAGE 2 DATE 05/24/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0Y1104 TIME 04:33 PM ESTIMATE NO. 003 BID OPENING 09/10/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/21 R.E. NAME: RANBIR BHULLAR DATE OF THIS ESTIMATE 05/24/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY CONCRETE WASHOUT LS 6,300.0000 6,300.00 0.000 0 024 ASBESTOS COMPLIANCE PLAN LS 1,650.0000 1,650.00 1.000 1,650 025 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.3000 7,852.00 2,246.000 2,919 STRIPE (HAZARDOUS WASTE) 026 ASBESTOS SURVEY, SAMPLING AND ANALYSIS LS 39,700.0000 39,700.00 1.000 39,700 027 TREATED WOOD WASTE LB 0.3500 19,670.00 0.000 0 028 TEMPORARY HIGH-VISIBILITY FENCE LF 5.7000 41,040.00 1,689.000 9,627.30 1,689.000 9,627 029 HYDROMULCH SQFT 0.2000 6,880.00 0.000 0 030 CLASS 2 AGGREGATE BASE (CY) CY 370.0000 16,650.00 0.000 0 031 HOT MIX ASPHALT (TYPE A) TON 420.0000 10,500.00 0.000 0 032 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 7.5000 6,600.00 0.000 0 033 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 7.5000 9,600.00 0.000 0 034 PLACE HOT MIX ASPHALT SQYD 95.0000 950.00 0.000 0 (MISCELLANEOUS AREA) 035 REMOVE ASPHALT CONCRETE DIKE LF 10.5000 24,885.00 928.000 9,744.00 1,401.000 14,710 036 24" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 625.0000 12,500.00 20.000 12,500.00 20.000 12,500 037 60" CAST-IN-DRILLED-HOLE CONCRETE LF 1,350.0000 33,750.00 0.000 0 PILE (SIGN FOUNDATION) 038 FURNISH SIGN STRUCTURE (TRUSS) LB 4.3000 59,383.00 0.000 0 (F) 039 INSTALL SIGN STRUCTURE (TRUSS) LB 0.6000 8,286.00 0.000 0 (F) 040 18" CORRUGATED STEEL PIPE DOWNDRAIN LF 220.0000 30,800.00 136.000 29,920 (.079" THICK) 041 18" ENTRANCE TAPER EA 1,650.0000 6,600.00 4.000 6,600 042 REMOVE HEADWALL EA 6,500.0000 13,000.00 2.000 13,000 043 REMOVE ASPHALT CONCRETE OVERSIDE DRAIN EA 2,900.0000 5,800.00 0.000 0 044 ROCK SLOPE PROTECTION CY 1,100.0000 1,320.00 1.200 1,320 (20 LB, CLASS I, METHOD B) (CY) 045 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 33.0000 396.00 12.000 396 046 REMOVE PAVEMENT MARKER EA 2.5000 637.50 150.000 375.00 353.000 882 047 GUARD RAILING DELINEATOR EA 27.0000 1,377.00 0.000 0 048 PAVEMENT MARKER (RETROREFLECTIVE) EA 12.0000 3,060.00 0.000 0 049 OBJECT MARKER (TYPE P) EA 55.0000 2,255.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 05/24/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0Y1104 TIME 04:33 PM ESTIMATE NO. 003 BID OPENING 09/10/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/21 R.E. NAME: RANBIR BHULLAR DATE OF THIS ESTIMATE 05/24/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 OBJECT MARKER (TYPE L-1) EA 45.0000 1,800.00 0.000 0 051 RESET ROADSIDE SIGN EA 275.0000 550.00 0.000 0 052 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 24.0000 55,680.00 550.000 13,200.00 775.000 18,600 053 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 41.0000 4,100.00 25.000 1,025.00 50.000 2,050 054 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 055 VEGETATION CONTROL (MINOR CONCRETE) SQYD 90.0000 245,700.00 0.000 0 056 TRANSITION RAILING (TYPE WB-31) EA 4,000.0000 140,000.00 8.000 32,000.00 11.000 44,000 057 END ANCHOR ASSEMBLY (TYPE SFT) EA 900.0000 900.00 1.000 900.00 2.000 1,800 058 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,100.0000 130,200.00 9.000 27,900.00 12.000 37,200 059 SEVERE-DUTY CRASH CUSHION EA 38,600.0000 38,600.00 1.000 38,600.00 2.000 77,200 060 CONCRETE BARRIER (TYPE 60MS) LF 482.0000 12,050.00 38.000 18,316.00 81.000 39,042 061 CONCRETE BARRIER TRANSITION LF 770.0000 284,900.00 54.000 41,580.00 243.400 187,418 062 REMOVE GUARDRAIL LF 8.0000 20,160.00 481.500 3,852.00 1,248.000 9,984 063 REMOVE CONCRETE BARRIER LF 400.0000 8,000.00 15.000 6,000 064 REMOVE BARRIER RAILING LF 8.0000 960.00 119.000 952 065 REMOVE BRIDGE RAILING LF 33.0000 2,541.00 77.000 2,541.00 77.000 2,541 066 REMOVE CRASH CUSHION EA 1,600.0000 1,600.00 0.000 0 067 THERMOPLASTIC TRAFFIC STRIPE LF 1.2500 17,750.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 068 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 5,712.00 875.000 612.50 6,535.000 4,574 069 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 4,100.0000 4,100.00 0.500 2,050 SYSTEM ELEMENTS DURING CONSTRUCTION 070 TRAFFIC MONITORING STATION SYSTEM LS 90,900.0000 90,900.00 0.780 70,902 071 CAMERA SYSTEMS LS 32,200.0000 32,200.00 0.340 10,948 072 MODIFYING CHANGEABLE MESSAGE LS 100,250.0000 100,250.00 0.550 55,137 SIGN SYSTEMS 073 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 074 MIDWEST GUARDRAIL SYSTEM (8' STEEL POST) LF 32.0000 15,360.00 237.500 7,600.00 237.500 7,600 PROGRAM CAS145 PAGE 4 DATE 05/24/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0Y1104 TIME 04:33 PM ESTIMATE NO. 003 BID OPENING 09/10/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/21 R.E. NAME: RANBIR BHULLAR DATE OF THIS ESTIMATE 05/24/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 461,986.80 1,171,762.70 ADJUSTMENT OF COMPENSATION 2,250.00 2,250.00 EXTRA WORK 9,610.00 9,610.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 473,846.80 1,183,622.70 075 MOBILIZATION LS 160,000.0000 160,000.00 0.950 152,000 ORIGINAL CONTRACT AMOUNT 2,846,824.50 TOTAL WORK COMPLETED 473,846.80 1,335,622.70 MATERIALS ON HAND ON SITE -22,269.20 99,490.16 DEDUCTIONS 0.00 0.00 TOTAL 451,577.60 1,435,112.86 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 10/13/20 120 12/07/20 12/07/20 09/20/21 36 77 0 0 45% 30% PROGRESS IS SATISFACTORY RANBIR BHULLAR RESIDENT ENGINEER PROGRAM CAS145 DATE 05/24/21