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 06/18/20 EST. NO. 002 TIME 12:14 PM R.E. NAME: RANBIR BHULLAR 10-1J1604 --------------------------------------------------------------------------- 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 06/18/20 EST. NO. 002 TIME 12:14 PM R.E. NAME: RANBIR BHULLAR 10-1J1604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/18/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1J1604 TIME 12:14 PM ESTIMATE NO. 002 BID OPENING 01/30/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/20 R.E. NAME: RANBIR BHULLAR DATE OF THIS ESTIMATE 06/18/20 LOCATION PROGRESS ESTIMATE 10-STA-132-27.9/41.0 ----------------- GEORGE REED INC IN STANISLAUS COUNTY IN WATERFORD 140 EMPIRE AVE FROM G STREET TO 1.2 MILES EAST OF MODESTO CA 95354 RUSHING ROAD FED. AID NO. ACNH-P132(55)E RHMA OVERLAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 1.000 2,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 500.0000 35,000.00 19.000 9,500.00 29.000 14,500 003 CONSTRUCTION AREA SIGNS LS 4,500.0000 4,500.00 0.200 900.00 0.600 2,700 004 TRAFFIC CONTROL SYSTEM LS 830,000.0000 830,000.00 0.260 215,800.00 0.400 332,000 005 PORTABLE RADAR SPEED FEEDBACK SIGN LS 7,500.0000 7,500.00 0.260 1,950.00 0.400 3,000 SYSTEMS 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 20,000.0000 20,000.00 0.260 5,200.00 0.400 8,000 007 JOB SITE MANAGEMENT LS 5,500.0000 5,500.00 0.260 1,430.00 0.400 2,200 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 0.250 250.00 0.750 750 009 TEMPORARY DRAINAGE INLET PROTECTION EA 150.0000 150.00 1.000 150 010 TEMPORARY CONCRETE WASHOUT LS 1,000.0000 1,000.00 0.250 250.00 0.250 250 011 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.2000 25,000.00 119,685.000 23,937 STRIPE (HAZARDOUS WASTE) 012 SHOULDER BACKING TON 25.0000 70,000.00 2,393.340 59,833.50 2,393.340 59,833 013 SLURRY SEAL TON 570.0000 131,100.00 0.000 0 014 FULL WIDTH SEGMENT CORRECTION EA 4,500.0000 49,500.00 5.000 22,500.00 12.000 54,000 015 HOT MIX ASPHALT (TYPE A) TON 150.0000 163,500.00 269.850 40,477.50 1,669.850 250,477 016 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 55.0000 825,000.00 10,020.150 551,108.25 10,020.150 551,108 017 DATA CORE LS 6,800.0000 6,800.00 0.000 0 018 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 1.3000 1,235.00 0.000 0 019 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.3000 8,879.00 0.000 0 020 TACK COAT TON 225.0000 15,075.00 43.060 9,688.50 44.560 10,026 021 REMOVE ASPHALT CONCRETE DIKE LF 1.7500 13,615.00 7,779.000 13,613 022 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 7.2500 129,050.00 5,957.000 43,188.25 18,474.000 133,936 PROGRAM CAS145 PAGE 2 DATE 06/18/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1J1604 TIME 12:14 PM ESTIMATE NO. 002 BID OPENING 01/30/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/20 R.E. NAME: RANBIR BHULLAR DATE OF THIS ESTIMATE 06/18/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ADJUST FRAME AND GRATE TO GRADE EA 2,500.0000 2,500.00 0.000 0 024 RECONSTRUCT SURVEY MONUMENT EA 2,000.0000 2,000.00 0.000 0 025 ADJUST MONUMENT COVER TO GRADE EA 2,800.0000 2,800.00 1.000 2,800.00 1.000 2,800 026 REMOVE PAVEMENT MARKER EA 1.0000 6,720.00 6,510.000 6,510 027 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 17,130.00 0.000 0 028 THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 11,650.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 029 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 10,320.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 18-12) 030 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 1,404.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 031 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 175,000.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 032 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.2500 1,737.50 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 033 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.1000 14,100.00 132,129.000 13,212 034 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 6,990.00 1,958.000 5,874 035 6" RUMBLE STRIP STA 46.0000 33,580.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 036 6" RUMBLE STRIP (ASPHALT CONCRETE STA 64.0000 28,800.00 0.000 0 PAVEMENT-SINUSOIDAL) 037 12" RUMBLE STRIP STA 54.0000 19,980.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 038 12" RUMBLE STRIP (ASPHALT CONCRETE STA 95.0000 21,850.00 0.000 0 PAVEMENT-SINUSOIDAL) 039 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 3,000.0000 3,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 040 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 105,000.0000 105,000.00 0.100 10,500.00 0.100 10,500 PROGRAM CAS145 PAGE 3 DATE 06/18/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1J1604 TIME 12:14 PM ESTIMATE NO. 002 BID OPENING 01/30/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/20 R.E. NAME: RANBIR BHULLAR DATE OF THIS ESTIMATE 06/18/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 975,376.00 1,501,378.90 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 975,376.00 1,501,378.90 041 MOBILIZATION LS 308,200.0000 308,200.00 0.200 61,640.00 0.950 292,790 ORIGINAL CONTRACT AMOUNT 3,118,165.50 TOTAL WORK COMPLETED 1,037,016.00 1,794,168.90 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,037,016.00 1,794,168.90 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 03/20/20 70 00/00/00 05/04/20 08/13/20 28 3 0 0 55% 40% PROGRESS IS SATISFACTORY RANBIR BHULLAR RESIDENT ENGINEER PROGRAM CAS145 DATE 06/18/20