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 02/16/18 EST. NO. 006 TIME 10:13 AM R.E. NAME: KEVIN KEISTER 10-1C5504 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 002 0003 46,107.83 E.W. @ L.S.(+) 012518 N 0001 0 46,107.83 TOTAL THIS ESTIMATE 198,204.58 TOTAL PREVIOUS ESTIMATE 244,312.41 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 02/16/18 EST. NO. 006 TIME 10:13 AM R.E. NAME: KEVIN KEISTER 10-1C5504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISS CEM-2402F -10,000.00 006 MISS CEM-4401 -10,000.00 006 -20,000.00 -20,000.00 LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -10,000.00 003 MISSING PAYROLLS -6,000.00 005 MISS PAYROLLS -10,000.00 006 -10,000.00 -26,000.00 TOTAL DEDUCTIONS -30,000.00 -46,000.00 PROGRAM CAS145 PAGE 1 DATE 02/16/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1C5504 TIME 10:13 AM ESTIMATE NO. 006 BID OPENING 04/18/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/01/18 R.E. NAME: KEVIN KEISTER DATE OF THIS ESTIMATE 02/16/18 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 10-MER-152-R2.4/R6.0 ---------------------------------- DREAMBUILDER CONSTRUCTION IN MERCED COUNTY ALONG STATE ROUTE CORP. 152 FROM PM R2.4 TO PM R6.0 1324 LAWSON LN PLACENTIA CA 92870 FED. AID NO. HSNH-P152(93)E INSTALL MEDIAN BARRIERS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 7,100.0000 7,100.00 1.000 7,100 002 CONSTRUCTION AREA SIGNS LS 4,500.0000 4,500.00 0.080 360.00 1.000 4,500 003 TRAFFIC CONTROL SYSTEM LS 39,555.0000 39,555.00 0.080 3,164.40 1.000 39,555 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 5,500.0000 5,500.00 0.080 440.00 1.000 5,500 005 JOB SITE MANAGEMENT LS 4,000.0000 4,000.00 0.080 320.00 1.000 4,000 006 PREPARE STORM WATER POLLUTION PREVENTION LS 2,000.0000 2,000.00 1.000 2,000 PLAN 007 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 1.000 2,000.00 2.000 4,000 008 TEMPORARY HYDRAULIC MULCH SQYD 0.2800 280.00 1,000.000 280.00 1,000.000 280 (BONDED FIBER MATRIX) 009 TEMPORARY DRAINAGE INLET PROTECTION EA 120.0000 1,680.00 14.000 1,680 010 TEMPORARY FIBER ROLL LF 5.0000 5,000.00 800.000 4,000.00 1,000.000 5,000 011 STREET SWEEPING LS 3,400.0000 3,400.00 1.000 3,400.00 1.000 3,400 012 TEMPORARY CONCRETE WASHOUT LS 2,200.0000 2,200.00 1.000 2,200 013 CLEARING AND GRUBBING (LS) LS 2,500.0000 2,500.00 1.000 2,500 014 ROADWAY EXCAVATION CY 50.0000 20,000.00 692.440 34,622 015 STRUCTURE EXCAVATION CY 300.0000 210,000.00 700.000 210,000 (F) 016 IMPORTED BORROW (CY) CY 108.0000 64,800.00 300.000 32,400.00 600.000 64,800 017 HYDROMULCH SQFT 0.0400 18,280.00 457,000.000 18,280.00 457,000.000 18,280 018 18" CORRUGATED STEEL PIPE (.138" THICK) LF 340.0000 3,060.00 8.000 2,720 019 36" PRECAST CONCRETE PIPE INLET LF 570.0000 8,550.00 14.700 8,379 020 INLET DEPRESSION EA 2,000.0000 28,000.00 14.000 28,000 021 REMOVE CULVERT (LF) LF 230.0000 2,300.00 0.000 0 022 REMOVE INLET EA 1,350.0000 5,400.00 4.000 5,400 PROGRAM CAS145 PAGE 2 DATE 02/16/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1C5504 TIME 10:13 AM ESTIMATE NO. 006 BID OPENING 04/18/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/01/18 R.E. NAME: KEVIN KEISTER DATE OF THIS ESTIMATE 02/16/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 MINOR CONCRETE (MISCELLANEOUS CY 516.0000 206,400.00 11.690 6,032.04 399.990 206,394 CONSTRUCTION) 024 MISCELLANEOUS IRON AND STEEL LB 2.9500 2,784.80 944.000 2,784 (F) 025 ADJUST MONUMENT COVER TO GRADE EA 800.0000 2,400.00 3.000 2,400.00 3.000 2,400 026 DOUBLE THRIE BEAM BARRIER (STEEL POST) LF 47.2800 903,048.00 19,100.000 903,048 027 ALTERNATIVE CRASH CUSHION EA 37,000.0000 74,000.00 2.000 74,000.00 2.000 74,000 PROGRAM CAS145 PAGE 3 DATE 02/16/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1C5504 TIME 10:13 AM ESTIMATE NO. 006 BID OPENING 04/18/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/01/18 R.E. NAME: KEVIN KEISTER DATE OF THIS ESTIMATE 02/16/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 147,076.44 1,642,543.64 ADJUSTMENT OF COMPENSATION 0.00 198,204.58 EXTRA WORK 46,107.83 46,107.83 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 193,184.27 1,886,856.05 028 MOBILIZATION LS 168,323.2000 168,323.20 1.000 168,323 ORIGINAL CONTRACT AMOUNT 1,799,061.00 TOTAL WORK COMPLETED 193,184.27 2,055,179.25 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -30,000.00 -46,000.00 TOTAL 163,184.27 2,009,179.25 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 05/30/17 65 08/28/17 08/28/17 02/01/18 79 29 14 0 100% 100% KEVIN KEISTER RESIDENT ENGINEER PROGRAM CAS145 DATE 02/16/18