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 09/20/17 EST. NO. 008 TIME 09:24 AM R.E. NAME: AMARJIT DHALIWAL 06-0H6424 --------------------------------------------------------------------------- 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 0001 761.87 E.W. @ F.A.(+) 051717 Y 0004.0 0002 1,004.62 051817 Y 0005.0 1,766.49 TOTAL THIS ESTIMATE 3,438.06 TOTAL PREVIOUS ESTIMATE 5,204.55 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 09/20/17 EST. NO. 008 TIME 09:24 AM R.E. NAME: AMARJIT DHALIWAL 06-0H6424 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING CPM UPDATE -62,000.00 002 MISSING CPM UPDATE -87,000.00 003 REC'D CPM SCHED EST2 62,000.00 003 REC'D CPM SCHED EST3 87,000.00 004 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 09/20/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0H6424 TIME 09:24 AM ESTIMATE NO. 008 BID OPENING 09/07/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/17 R.E. NAME: AMARJIT DHALIWAL DATE OF THIS ESTIMATE 09/20/17 LOCATION PROGRESS ESTIMATE 06-KER-99-49.6/ .0 ----------------- M.C.M. CONSTRUCTION, INC. IN KERN COUNTY IN MCFARLAND AT THE 6413 32ND STREET KERN AVE PEDESTRIAN OC NORTH HIGHLANDS CA 95660 FED. AID NO. ACNH-PP09-9(603)E ADA COMPLIANCE UPGRADES ------------------------------------------------------------------------------------------------------------------------------------ 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 CONSTRUCTION AREA SIGNS LS 15,000.0000 15,000.00 0.810 12,150 003 TRAFFIC CONTROL SYSTEM LS 35,000.0000 35,000.00 0.100 3,500.00 0.710 24,850 004 TYPE III BARRICADE EA 75.0000 675.00 4.000 300 005 TEMPORARY TRAFFIC STRIPE (TAPE) LF 2.0000 6,040.00 3,020.000 6,040 006 CHANNELIZER (SURFACE MOUNTED) EA 50.0000 6,500.00 157.000 7,850 007 TEMPORARY PAVEMENT MARKER EA 6.0000 300.00 50.000 300 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 15,000.0000 15,000.00 0.100 1,500.00 0.710 10,650 009 TEMPORARY RAILING (TYPE K) LF 35.0000 83,300.00 2,380.000 83,300 010 TEMPORARY CRASH CUSHION MODULE EA 300.0000 28,200.00 162.000 48,600 011 JOB SITE MANAGEMENT LS 20,000.0000 20,000.00 0.100 2,000.00 0.710 14,200 012 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 0.780 780 013 STREET SWEEPING LS 10,000.0000 10,000.00 0.100 1,000.00 0.710 7,100 014 TEMPORARY CONCRETE WASHOUT LS 5,000.0000 5,000.00 0.100 500.00 0.710 3,550 015 WORK AREA MONITORING (BRIDGE) LS 10,000.0000 10,000.00 0.000 0 016 TREATED WOOD WASTE LB 1.0000 1,580.00 0.000 0 017 REMOVE FENCE LF 13.0000 3,380.00 257.000 3,341 018 REMOVE GUARDRAIL LF 15.0000 1,260.00 9.000 135 019 REMOVE IRRIGATION FACILITY LS 6,000.0000 6,000.00 1.000 6,000 020 REMOVE CONCRETE (CY) CY 650.0000 3,900.00 6.000 3,900 021 REMOVE CONCRETE BARRIER LF 25.0000 3,750.00 150.000 3,750 022 BRIDGE REMOVAL LS 110,000.0000 110,000.00 1.000 110,000 PROGRAM CAS145 PAGE 2 DATE 09/20/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0H6424 TIME 09:24 AM ESTIMATE NO. 008 BID OPENING 09/07/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/17 R.E. NAME: AMARJIT DHALIWAL DATE OF THIS ESTIMATE 09/20/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 CLEARING AND GRUBBING (LS) LS 18,000.0000 18,000.00 1.000 18,000 024 STRUCTURE EXCAVATION (BRIDGE) CY 75.0000 49,650.00 662.000 49,650 (F) 025 STRUCTURE BACKFILL (BRIDGE) CY 110.0000 39,710.00 308.000 33,880 (F) 026 ROADSIDE CLEARING LS 7,000.0000 7,000.00 1.000 7,000 027 MAINTAIN EXISTING PLANTED AREAS LS 3,000.0000 3,000.00 0.100 300.00 0.710 2,130 028 WOOD MULCH CY 80.0000 33,600.00 0.000 0 029 CHECK AND TEST EXISTING IRRIGATION LS 3,000.0000 3,000.00 1.000 3,000 FACILITIES 030 OPERATE EXISTING IRRIGATION FACILITIES LS 2,000.0000 2,000.00 0.100 200.00 0.710 1,420 031 CONTROL AND NEUTRAL CONDUCTORS LS 15,000.0000 15,000.00 0.000 0 (ARMOR-CLAD) 032 CAM COUPLER ASSEMBLY EA 500.0000 500.00 0.000 0 033 2" GATE VALVE EA 500.0000 1,000.00 0.000 0 034 3" PLASTIC PIPE (CLASS 315) LF 20.0000 12,400.00 0.000 0 (F) (SUPPLY LINE) 035 HYDROMULCH SQFT 1.0000 5,610.00 0.000 0 036 HYDROSEED SQFT 1.0000 5,610.00 0.000 0 037 COMPOST SQFT 1.0000 5,610.00 0.000 0 038 INCORPORATE MATERIALS SQFT 1.0000 5,610.00 0.000 0 039 FURNISH PILING (CLASS 200) LF 50.0000 120,150.00 2,403.000 120,150 (ALTERNATIVE W) 040 DRIVE PILE (CLASS 200) EA 2,200.0000 96,800.00 44.000 96,800 (ALTERNATIVE W) 041 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 650.0000 132,600.00 204.000 132,600 (F) 042 STRUCTURAL CONCRETE, BRIDGE CY 1,620.0000 1,585,980.00 212.000 343,440.00 872.000 1,412,640 (F) 043 FRACTURED RIB TEXTURE SQFT 25.0000 69,700.00 1,404.000 35,100 (F) 044 JOINT SEAL (MR 1 1/2") LF 250.0000 5,000.00 0.000 0 045 BAR REINFORCING STEEL (BRIDGE) LB 1.1000 385,660.00 62,836.000 69,119.60 318,924.000 350,816 (F) 046 MINOR CONCRETE (MISCELLANEOUS CY 1,000.0000 7,000.00 0.000 0 CONSTRUCTION) 047 MISCELLANEOUS METAL (BRIDGE) LB 12.0000 10,740.00 0.000 0 (F) 048 BRIDGE DECK DRAINAGE SYSTEM LB 11.0000 80,212.00 1,462.000 16,082.00 6,562.000 72,182 (F) 049 TEMPORARY FENCE (TYPE CL-6) LF 10.0000 4,300.00 430.000 4,300 PROGRAM CAS145 PAGE 3 DATE 09/20/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0H6424 TIME 09:24 AM ESTIMATE NO. 008 BID OPENING 09/07/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/17 R.E. NAME: AMARJIT DHALIWAL DATE OF THIS ESTIMATE 09/20/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 CHAIN LINK FENCE (TYPE CL-6) LF 35.0000 6,650.00 0.000 0 051 CHAIN LINK FENCE (TYPE CL-8) LF 60.0000 7,200.00 0.000 0 052 6' CHAIN LINK GATE (TYPE CL-8) EA 800.0000 1,600.00 0.000 0 053 GUARD RAILING DELINEATOR EA 40.0000 240.00 0.000 0 054 OBJECT MARKER (TYPE P) EA 100.0000 300.00 0.000 0 055 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 75.0000 26,250.00 0.000 0 056 CHAIN LINK RAILING (TYPE 7 MODIFIED) LF 150.0000 370,800.00 125.000 18,750 (F) 057 END ANCHOR ASSEMBLY (TYPE SFT) EA 2,200.0000 6,600.00 0.000 0 058 ALTERNATIVE FLARED TERMINAL SYSTEM EA 5,000.0000 15,000.00 0.000 0 059 CONCRETE BARRIER (TYPE 60C) LF 450.0000 27,000.00 0.000 0 060 CONCRETE BARRIER (TYPE 60R) LF 700.0000 63,000.00 0.000 0 061 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.100 100.00 0.720 720 SYSTEM ELEMENTS DURING CONSTRUCTION 062 COMMUNICATION CONDUIT (BRIDGE) LF 20.0000 9,800.00 345.000 6,900 (F) 063 LIGHTING SYSTEM LS 140,000.0000 140,000.00 0.200 28,000.00 0.300 42,000 064 MODIFYING EXISTING ELECTRICAL SYSTEM LS 12,000.0000 12,000.00 1.000 12,000 PROGRAM CAS145 PAGE 4 DATE 09/20/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0H6424 TIME 09:24 AM ESTIMATE NO. 008 BID OPENING 09/07/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/17 R.E. NAME: AMARJIT DHALIWAL DATE OF THIS ESTIMATE 09/20/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 465,741.60 2,768,834.40 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 1,766.49 5,204.55 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 467,508.09 2,774,038.95 065 MOBILIZATION LS 417,010.0000 417,010.00 1.000 417,010 ORIGINAL CONTRACT AMOUNT 4,177,777.00 TOTAL WORK COMPLETED 467,508.09 3,191,048.95 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 467,508.09 3,191,048.95 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 11/28/16 210 01/23/17 01/23/17 12/20/17 149 7 0 0 75% 71% PROGRESS IS SATISFACTORY AMARJIT DHALIWAL RESIDENT ENGINEER PROGRAM CAS145 DATE 09/20/17