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 07/22/20 EST. NO. 003 TIME 02:51 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 07/22/20 EST. NO. 003 TIME 02:51 PM R.E. NAME: RANBIR BHULLAR 10-1J1604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE CRUDE OIL PIF CREDIT -150,000.00 003 -150,000.00 -150,000.00 LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -10,000.00 003 -10,000.00 -10,000.00 TOTAL DEDUCTIONS -160,000.00 -160,000.00 PROGRAM CAS145 PAGE 1 DATE 07/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1J1604 TIME 02:51 PM ESTIMATE NO. 003 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 07/20/20 R.E. NAME: RANBIR BHULLAR DATE OF THIS ESTIMATE 07/22/20 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 48.000 24,000 003 CONSTRUCTION AREA SIGNS LS 4,500.0000 4,500.00 0.200 900.00 0.800 3,600 004 TRAFFIC CONTROL SYSTEM LS 830,000.0000 830,000.00 0.290 240,700.00 0.690 572,700 005 PORTABLE RADAR SPEED FEEDBACK SIGN LS 7,500.0000 7,500.00 0.290 2,175.00 0.690 5,175 SYSTEMS 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 20,000.0000 20,000.00 0.290 5,800.00 0.690 13,800 007 JOB SITE MANAGEMENT LS 5,500.0000 5,500.00 0.290 1,595.00 0.690 3,795 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 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 0.250 250 011 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.2000 25,000.00 119,685.000 23,937 STRIPE (HAZARDOUS WASTE) 012 SHOULDER BACKING TON 25.0000 70,000.00 362.220 9,055.50 2,755.560 68,889 013 SLURRY SEAL TON 570.0000 131,100.00 162.530 92,642.10 162.530 92,642 014 FULL WIDTH SEGMENT CORRECTION EA 4,500.0000 49,500.00 12.000 54,000 015 HOT MIX ASPHALT (TYPE A) TON 150.0000 163,500.00 655.700 98,355.00 2,325.550 348,832 016 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 55.0000 825,000.00 2,779.820 152,890.10 12,799.970 703,998 017 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 13.320 2,997.00 57.880 13,023 021 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 2,231.000 16,174.75 20,705.000 150,111 PROGRAM CAS145 PAGE 2 DATE 07/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1J1604 TIME 02:51 PM ESTIMATE NO. 003 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 07/20/20 R.E. NAME: RANBIR BHULLAR DATE OF THIS ESTIMATE 07/22/20 ------------------------------------------------------------------------------------------------------------------------------------ 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 1.000 2,500.00 1.000 2,500 024 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 2,800 026 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 33,580.00 539.800 24,830.80 539.800 24,830 (ASPHALT CONCRETE PAVEMENT) 036 6" RUMBLE STRIP (ASPHALT CONCRETE STA 64.0000 28,800.00 391.000 25,024.00 391.000 25,024 PAVEMENT-SINUSOIDAL) 037 12" RUMBLE STRIP STA 54.0000 19,980.00 352.000 19,008.00 352.000 19,008 (ASPHALT CONCRETE PAVEMENT) 038 12" RUMBLE STRIP (ASPHALT CONCRETE STA 95.0000 21,850.00 222.000 21,090.00 222.000 21,090 PAVEMENT-SINUSOIDAL) 039 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 3,000.0000 3,000.00 0.690 2,070.00 0.690 2,070 SYSTEM ELEMENTS DURING CONSTRUCTION 040 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 105,000.0000 105,000.00 0.510 53,550.00 0.610 64,050 PROGRAM CAS145 PAGE 3 DATE 07/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1J1604 TIME 02:51 PM ESTIMATE NO. 003 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 07/20/20 R.E. NAME: RANBIR BHULLAR DATE OF THIS ESTIMATE 07/22/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 780,857.25 2,282,236.15 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 780,857.25 2,282,236.15 041 MOBILIZATION LS 308,200.0000 308,200.00 0.050 15,410.00 1.000 308,200 ORIGINAL CONTRACT AMOUNT 3,118,165.50 TOTAL WORK COMPLETED 796,267.25 2,590,436.15 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -160,000.00 -160,000.00 TOTAL 636,267.25 2,430,436.15 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 08/17/20 49 5 0 0 77% 70% PROGRESS IS SATISFACTORY RANBIR BHULLAR RESIDENT ENGINEER PROGRAM CAS145 DATE 07/22/20