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 08/18/17 EST. NO. 005 TIME 09:59 AM 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 08/18/17 EST. NO. 005 TIME 09:59 AM 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 08/18/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0P2704 TIME 09:59 AM ESTIMATE NO. 005 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 08/20/17 R.E. NAME: AMARJIT DHALIWAL DATE OF THIS ESTIMATE 08/18/17 LOCATION 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 0.200 3,580.00 1.000 17,900 002 CONSTRUCTION AREA SIGNS LS 18,000.0000 18,000.00 0.100 1,800.00 0.900 16,200 003 TRAFFIC CONTROL SYSTEM LS 30,000.0000 30,000.00 0.200 6,000.00 1.000 30,000 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 5,200.0000 5,200.00 0.200 1,040.00 1.000 5,200 005 JOB SITE MANAGEMENT LS 5,000.0000 5,000.00 0.200 1,000.00 1.000 5,000 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 10,650.0000 10,650.00 0.250 2,662.50 1.000 10,650 007 TEMPORARY DRAINAGE INLET PROTECTION EA 100.0000 1,900.00 19.000 1,900 008 TEMPORARY CONCRETE WASHOUT LS 2,900.0000 2,900.00 0.200 580.00 1.000 2,900 009 REMOVE YELLOW THERMOPLASTIC PAVEMENT SQFT 12.0000 3,240.00 251.000 3,012.00 251.000 3,012 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 1,662.000 3,988.80 1,662.000 3,988 012 REMOVE CULVERT (LF) LF 265.0000 13,515.00 12.000 3,180.00 50.700 13,435 013 REMOVE INLET EA 1,500.0000 19,500.00 2.000 3,000.00 13.000 19,500 014 RESET ROADSIDE SIGN EA 200.0000 3,600.00 11.000 2,200.00 18.000 3,600 015 RESET CONCRETE PAVER SQFT 9.0000 10,710.00 241.700 2,175.30 670.000 6,030 016 ADJUST UTILITY COVER TO GRADE EA 680.0000 5,440.00 8.000 5,440.00 8.000 5,440 017 REMOVE CONCRETE (CY) CY 260.0000 80,600.00 10.600 2,756.00 277.000 72,020 018 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 0.200 700.00 1.000 3,500 021 ROADWAY EXCAVATION CY 145.0000 17,400.00 7.650 1,109.25 120.000 17,400 022 WOOD MULCH CY 200.0000 9,600.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 08/18/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0P2704 TIME 09:59 AM ESTIMATE NO. 005 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 08/20/17 R.E. NAME: AMARJIT DHALIWAL DATE OF THIS ESTIMATE 08/18/17 ------------------------------------------------------------------------------------------------------------------------------------ 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 42.000 14,154.00 250.000 84,250 025 TACK COAT TON 337.0000 337.00 0.250 84.25 1.000 337 026 MINOR CONCRETE (MINOR STRUCTURE) CY 2,000.0000 38,000.00 9.380 18,760.00 19.000 38,000 (F) 027 18" REINFORCED CONCRETE PIPE LF 260.0000 10,660.00 14.000 3,640 028 24" REINFORCED CONCRETE PIPE LF 340.0000 10,200.00 8.000 2,720.00 24.000 8,160 029 18" CORRUGATED STEEL PIPE (.079" THICK) LF 143.0000 24,310.00 41.300 5,905.90 166.100 23,752 030 CLASS 1 PERMEABLE MATERIAL (BLANKET) CY 238.0000 4,760.00 10.600 2,522.80 20.000 4,760 031 48" PRECAST CONCRETE PIPE MANHOLE LF 400.0000 3,600.00 9.000 3,600.00 9.000 3,600 032 INLET DEPRESSION EA 1,800.0000 27,000.00 8.000 14,400.00 15.000 27,000 033 DETECTABLE WARNING SURFACE SQFT 24.5000 30,380.00 427.300 10,468.85 1,240.030 30,380 034 MINOR CONCRETE (MISCELLANEOUS CY 803.0000 297,110.00 56.400 45,289.20 370.000 297,110 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 2,000.000 4,500.00 3,920.000 8,820 (F) 037 MANHOLE FRAME AND COVER EA 1,700.0000 3,400.00 2.000 3,400.00 2.000 3,400 038 THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 9,630.00 3,293.000 9,879.00 3,293.000 9,879 039 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 600.0000 600.00 0.200 120.00 1.000 600 SYSTEM ELEMENTS DURING CONSTRUCTION 040 MODIFYING EXISTING ELECTRICAL SYSTEM LS 462,000.0000 462,000.00 0.550 254,100.00 1.000 462,000 PROGRAM CAS145 PAGE 3 DATE 08/18/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0P2704 TIME 09:59 AM ESTIMATE NO. 005 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 08/20/17 R.E. NAME: AMARJIT DHALIWAL DATE OF THIS ESTIMATE 08/18/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 434,127.85 1,282,685.34 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 434,127.85 1,282,685.34 041 MOBILIZATION LS 124,173.0000 124,173.00 1.000 124,173 ORIGINAL CONTRACT AMOUNT 1,626,061.00 TOTAL WORK COMPLETED 434,127.85 1,406,858.34 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -2,000.00 TOTAL 434,127.85 1,404,858.34 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 08/22/17 96 6 9 0 93% 100% PROGRESS IS SATISFACTORY AMARJIT DHALIWAL RESIDENT ENGINEER PROGRAM CAS145 DATE 08/18/17