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 07/26/17 EST. NO. 004 TIME 12:43 PM R.E. NAME: AMARJIT DHALIWAL 06-0P2704 --------------------------------------------------------------------------- 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 07/26/17 EST. NO. 004 TIME 12:43 PM R.E. NAME: AMARJIT DHALIWAL 06-0P2704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -2,000.00 003 0.00 -2,000.00 TOTAL DEDUCTIONS 0.00 -2,000.00 PROGRAM CAS145 PAGE 1 DATE 07/26/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0P2704 TIME 12:43 PM ESTIMATE NO. 004 BID OPENING 08/23/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/17 R.E. NAME: AMARJIT DHALIWAL DATE OF THIS ESTIMATE 07/26/17 LOCATION RERUN PROGRESS ESTIMATE 06-KER-43-16.1/25.1 ----------------------- DREAMBUILDER CONSTRUCTION IN KERN COUNTY IN THE CITIES OF CORP SHAFTER AND WASCO FROM VARIOUS 1324 LAWSON LN LOCATIONS EUCLID AVENUE TO SECOND PLACENTIA CA 92870 PM 16.14 TO PM 25.19 FED. AID NO. STP-P043(47)E ADA CURB RAMPS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 17,900.0000 17,900.00 0.100 1,790.00 0.800 14,320 002 CONSTRUCTION AREA SIGNS LS 18,000.0000 18,000.00 0.020 360.00 0.800 14,400 003 TRAFFIC CONTROL SYSTEM LS 30,000.0000 30,000.00 0.100 3,000.00 0.800 24,000 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 5,200.0000 5,200.00 0.100 520.00 0.800 4,160 005 JOB SITE MANAGEMENT LS 5,000.0000 5,000.00 0.100 500.00 0.800 4,000 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 10,650.0000 10,650.00 0.750 7,987 007 TEMPORARY DRAINAGE INLET PROTECTION EA 100.0000 1,900.00 9.000 900.00 19.000 1,900 008 TEMPORARY CONCRETE WASHOUT LS 2,900.0000 2,900.00 0.800 2,320.00 0.800 2,320 009 REMOVE YELLOW THERMOPLASTIC PAVEMENT SQFT 12.0000 3,240.00 0.000 0 MARKING (HAZARDOUS WASTE) 010 ABANDON CULVERT (EA) EA 4,000.0000 8,000.00 2.000 8,000 011 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.4000 6,096.00 0.000 0 012 REMOVE CULVERT (LF) LF 265.0000 13,515.00 9.700 2,570.50 38.700 10,255 013 REMOVE INLET EA 1,500.0000 19,500.00 3.000 4,500.00 11.000 16,500 014 RESET ROADSIDE SIGN EA 200.0000 3,600.00 7.000 1,400 015 RESET CONCRETE PAVER SQFT 9.0000 10,710.00 147.000 1,323.00 428.300 3,854 016 ADJUST UTILITY COVER TO GRADE EA 680.0000 5,440.00 0.000 0 017 REMOVE CONCRETE (CY) CY 260.0000 80,600.00 49.400 12,844.00 266.400 69,264 018 CLEANING, INSPECTING, AND PREPARING LF 26.0000 18,460.00 0.000 0 CULVERT (LF) 019 18" CURED-IN-PLACE PIPELINER LF 199.0000 141,290.00 0.000 0 020 CLEARING AND GRUBBING (LS) LS 3,500.0000 3,500.00 0.100 350.00 0.800 2,800 021 ROADWAY EXCAVATION CY 145.0000 17,400.00 15.350 2,225.75 112.350 16,290 022 WOOD MULCH CY 200.0000 9,600.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 07/26/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0P2704 TIME 12:43 PM ESTIMATE NO. 004 BID OPENING 08/23/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/17 R.E. NAME: AMARJIT DHALIWAL DATE OF THIS ESTIMATE 07/26/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 CLASS 2 AGGREGATE BASE (CY) CY 411.0000 8,220.00 0.000 0 024 HOT MIX ASPHALT (TYPE A) TON 337.0000 84,250.00 208.000 70,096.00 208.000 70,096 025 TACK COAT TON 337.0000 337.00 0.750 252.75 0.750 252 026 MINOR CONCRETE (MINOR STRUCTURE) CY 2,000.0000 38,000.00 9.620 19,240.00 9.620 19,240 (F) 027 18" REINFORCED CONCRETE PIPE LF 260.0000 10,660.00 14.000 3,640.00 14.000 3,640 028 24" REINFORCED CONCRETE PIPE LF 340.0000 10,200.00 16.000 5,440.00 16.000 5,440 029 18" CORRUGATED STEEL PIPE (.079" THICK) LF 143.0000 24,310.00 124.800 17,846.40 124.800 17,846 030 CLASS 1 PERMEABLE MATERIAL (BLANKET) CY 238.0000 4,760.00 9.400 2,237 031 48" PRECAST CONCRETE PIPE MANHOLE LF 400.0000 3,600.00 0.000 0 032 INLET DEPRESSION EA 1,800.0000 27,000.00 7.000 12,600.00 7.000 12,600 033 DETECTABLE WARNING SURFACE SQFT 24.5000 30,380.00 349.230 8,556.14 812.730 19,911 034 MINOR CONCRETE (MISCELLANEOUS CY 803.0000 297,110.00 158.600 127,355.80 313.600 251,820 CONSTRUCTION) 035 PRE/POST CONSTRUCTION SURVEYS EA 870.0000 46,110.00 36.000 31,320 036 MISCELLANEOUS IRON AND STEEL LB 2.2500 8,820.00 1,920.000 4,320.00 1,920.000 4,320 (F) 037 MANHOLE FRAME AND COVER EA 1,700.0000 3,400.00 0.000 0 038 THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 9,630.00 0.000 0 039 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 600.0000 600.00 0.100 60.00 0.800 480 SYSTEM ELEMENTS DURING CONSTRUCTION 040 MODIFYING EXISTING ELECTRICAL SYSTEM LS 462,000.0000 462,000.00 0.450 207,900 PROGRAM CAS145 PAGE 3 DATE 07/26/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0P2704 TIME 12:43 PM ESTIMATE NO. 004 BID OPENING 08/23/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/17 R.E. NAME: AMARJIT DHALIWAL DATE OF THIS ESTIMATE 07/26/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 302,610.34 848,557.49 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 302,610.34 848,557.49 041 MOBILIZATION LS 124,173.0000 124,173.00 0.050 6,208.65 1.000 124,173 ORIGINAL CONTRACT AMOUNT 1,626,061.00 TOTAL WORK COMPLETED 308,818.99 972,730.49 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -2,000.00 TOTAL 308,818.99 970,730.49 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 10/10/16 80 12/08/16 03/27/17 08/09/17 75 6 9 0 64% 84% PROGRESS IS SATISFACTORY UNSATIS PROGRESS OVERRIDEN BECAU W H Y ... W H Y ... W H AMARJIT DHALIWAL RESIDENT ENGINEER PROGRAM CAS145 DATE 07/26/17