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 03/24/20 EST. NO. 014 TIME 08:38 AM R.E. NAME: AMARJIT DHALIWAL 06-0G8514 --------------------------------------------------------------------------- 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 03/24/20 EST. NO. 014 TIME 08:38 AM R.E. NAME: AMARJIT DHALIWAL 06-0G8514 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE LANE CLOSURE COMP -27,576.85 008 LANE CLOSURE NON-COM -97,926.95 012 REL LANE CLOSE COMP 27,576.85 012 HMA COMPACTION REDUC -11,690.94 013 LANE CLOSURE NON-COM -383,026.02 013 REL LANE CLOSURE COM 97,926.95 013 REL LANE CLOSE NON-C 383,026.02 014 383,026.02 -11,690.94 LABOR COMPLIANCE VIOLATION MISSING PAYROLL -10,000.00 003 MISSING PAYROLL -5,000.00 004 MISSING PAYROLL -10,000.00 006 MISSING PAYROLL -5,000.00 007 REC'D PAYROLL EST.04 5,000.00 007 REC'D PAYROLL EST. 7 5,000.00 008 MISSING PAYROLL -10,000.00 009 MISSING PAYROLL -10,000.00 010 REC'D PAYROLL EST.10 10,000.00 012 REC'D PAYROLL EST.06 10,000.00 014 10,000.00 -20,000.00 TOTAL DEDUCTIONS 393,026.02 -31,690.94 PROGRAM CAS145 PAGE 1 DATE 03/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0G8514 TIME 08:38 AM ESTIMATE NO. 014 BID OPENING 04/11/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/20 R.E. NAME: AMARJIT DHALIWAL DATE OF THIS ESTIMATE 03/24/20 LOCATION PROGRESS ESTIMATE 06-KER-58-R52.7/R55.5 ----------------- SECURITY PAVING COMPANY, INC. IN BAKERSFIELD FROM ROUTE 58/99 3075 TOWNSGATE ROAD STE, 200 SEPARATION TO COTTONWOOD ROAD WESTLAKE VILLAGE CA 91361 FED. AID NO. ACNH-P058(128)E ROADWAY REHABILITATION (3R) ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,000.0000 3,000.00 1.000 3,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,000.0000 5,000.00 0.500 2,500 003 TIME-RELATED OVERHEAD (WDAY) WDAY 2,800.0000 1,106,000.00 20.000 56,000.00 247.000 691,600 004 CONSTRUCTION AREA SIGNS LS 140,000.0000 140,000.00 0.040 5,600.00 0.560 78,400 005 TRAFFIC CONTROL SYSTEM LS 820,000.0000 820,000.00 0.060 49,200.00 0.630 516,600 006 TYPE III BARRICADE EA 90.0000 4,770.00 10.000 900 007 TEMPORARY TRAFFIC STRIPE (TAPE) LF 3.2000 636,800.00 100,174.000 320,556 008 TEMPORARY PAVEMENT MARKING (TAPE) SQFT 26.5000 7,155.00 126.000 3,339 009 CHANNELIZER (SURFACE MOUNTED) EA 40.0000 61,600.00 151.000 6,040 010 TEMPORARY PAVEMENT MARKER EA 6.3500 116,205.00 10,705.000 67,976 011 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 19,000.0000 19,000.00 0.060 1,140.00 0.630 11,970 012 TEMPORARY RAILING (TYPE K) LF 8.7500 786,625.00 46,920.000 410,550 013 TEMPORARY CRASH CUSHION MODULE EA 190.0000 72,200.00 42.000 7,980.00 203.000 38,570 014 TEMPORARY ALTERNATIVE CRASH CUSHION EA 3,200.0000 6,400.00 0.000 0 SYSTEM 015 JOB SITE MANAGEMENT LS 38,800.0000 38,800.00 0.060 2,328.00 0.630 24,444 016 PREPARE STORM WATER POLLUTION PREVENTION LS 2,000.0000 2,000.00 0.500 1,000 PLAN 017 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 1.000 2,000 018 MOVE-IN/MOVE-OUT EA 180.0000 1,440.00 0.000 0 (TEMPORARY EROSION CONTROL) 019 TEMPORARY HYDRAULIC MULCH SQYD 0.6500 11,050.00 0.000 0 (BONDED FIBER MATRIX) 020 TEMPORARY DRAINAGE INLET PROTECTION EA 275.0000 35,750.00 26.000 7,150 021 TEMPORARY FIBER ROLL LF 3.5000 21,280.00 0.000 0 022 TEMPORARY SILT FENCE LF 3.5000 5,425.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 03/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0G8514 TIME 08:38 AM ESTIMATE NO. 014 BID OPENING 04/11/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/20 R.E. NAME: AMARJIT DHALIWAL DATE OF THIS ESTIMATE 03/24/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY CONSTRUCTION ENTRANCE EA 3,200.0000 54,400.00 0.000 0 024 STREET SWEEPING LS 38,900.0000 38,900.00 0.060 2,334.00 0.630 24,507 025 TEMPORARY CONCRETE WASHOUT LS 11,900.0000 11,900.00 0.000 0 026 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.0500 33,285.00 30,235.000 31,746 STRIPE (HAZARDOUS WASTE) 027 TREATED WOOD WASTE LB 1.0000 1,280.00 0.000 0 028 CLEARING AND GRUBBING (LS) LS 75,000.0000 75,000.00 0.200 15,000 029 ROADWAY EXCAVATION CY 28.1500 1,984,575.00 3,555.000 100,073.25 27,760.000 781,444 030 WOOD MULCH CY 54.3500 45,110.50 0.000 0 031 CHECK AND TEST EXISTING IRRIGATION LS 7,500.0000 7,500.00 0.500 3,750 FACILITIES 032 OPERATE EXISTING IRRIGATION FACILITIES LS 12,500.0000 12,500.00 0.030 375 033 SALVAGE IRRIGATION FACILITY LS 20,000.0000 20,000.00 0.000 0 034 8" CORRUGATED HIGH DENSITY LF 300.0000 10,800.00 0.000 0 POLYETHYLENE PIPE CONDUIT 035 HYDROMULCH SQFT 0.0400 7,200.00 0.000 0 036 FIBER ROLLS LF 4.0000 36,720.00 0.000 0 037 HYDROSEED SQFT 0.0900 16,200.00 0.000 0 038 COMPOST (CY) CY 47.0000 50,760.00 0.000 0 039 INCORPORATE MATERIALS SQFT 0.0500 9,000.00 0.000 0 040 CLASS 2 AGGREGATE BASE (CY) CY 50.0000 10,000.00 0.000 0 041 LEAN CONCRETE BASE CY 237.0000 229,890.00 133.400 31,615.80 133.400 31,615 042 HOT MIX ASPHALT (TYPE A) TON 98.4500 2,254,505.00 12,218.350 1,202,896 043 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 17.0000 5,100.00 0.000 0 044 PLACE HOT MIX ASPHALT SQYD 33.0000 17,820.00 0.000 0 (MISCELLANEOUS AREA) 045 TACK COAT TON 850.0000 8,500.00 3.120 2,652 046 REMOVE ASPHALT CONCRETE DIKE LF 3.0000 11,820.00 3,934.000 11,802.00 3,934.000 11,802 047 CONTINUOUSLY REINFORCED CONCRETE CY 244.5000 8,679,750.00 13,383.230 3,272,199 PAVEMENT 048 DRILL AND BOND (DOWEL BAR) EA 14.8500 674,190.00 2,923.000 43,406.55 14,691.000 218,161 049 60" CAST-IN-DRILLED-HOLE CONCRETE LF 1,235.0000 148,200.00 0.000 0 PILE (SIGN FOUNDATION) PROGRAM CAS145 PAGE 3 DATE 03/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0G8514 TIME 08:38 AM ESTIMATE NO. 014 BID OPENING 04/11/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/20 R.E. NAME: AMARJIT DHALIWAL DATE OF THIS ESTIMATE 03/24/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 AGGREGATE BASE (APPROACH SLAB) CY 90.0000 5,580.00 0.000 0 051 STRUCTURAL CONCRETE, APPROACH SLAB CY 810.0000 485,190.00 18.270 14,798.70 71.020 57,526 (TYPE R) 052 STRUCTURAL CONCRETE, DRAINAGE INLET CY 3,000.0000 36,000.00 0.000 0 053 PAVING NOTCH EXTENSION CF 215.0000 70,950.00 53.060 11,407.90 76.740 16,499 054 JOINT SEAL (MR 1") LF 72.0000 31,752.00 0.000 0 055 FURNISH SIGN STRUCTURE (TUBULAR) LB 4.7500 284,453.75 0.000 0 (F) 056 INSTALL SIGN STRUCTURE (TUBULAR) LB 0.6600 39,524.10 0.000 0 (F) 057 12" WELDED STEEL PIPE (.250" THICK) LF 350.0000 49,000.00 0.000 0 058 REMOVE CULVERT (LF) LF 50.0000 3,000.00 0.000 0 059 REMOVE INLET EA 1,500.0000 12,000.00 0.000 0 060 ADJUST INLET EA 1,800.0000 46,800.00 23.000 41,400 061 REMOVE SLOPE PAVING (SQYD) SQYD 135.0000 2,565.00 0.000 0 062 SLOPE PAVING (CONCRETE) CY 715.0000 214,500.00 0.000 0 063 PCC DIKE (TYPE E) LF 29.1500 208,422.50 678.000 19,763.70 678.000 19,763 064 MISCELLANEOUS IRON AND STEEL LB 2.5000 8,060.00 0.000 0 (F) 065 SURVEY MONUMENT (TYPE A) EA 3,200.0000 38,400.00 0.000 0 066 REMOVE PAVEMENT MARKER EA 1.0500 22,260.00 1,202.000 1,262 067 DELINEATOR (CLASS 1) EA 100.0000 1,500.00 0.000 0 068 PAVEMENT MARKER (RETROREFLECTIVE) EA 6.3500 23,050.50 0.000 0 069 MODIFIED OBJECT MARKER (TYPE L-2) EA 100.0000 1,200.00 0.000 0 070 REMOVE SIGN EA 2,200.0000 2,200.00 0.000 0 071 REMOVE ROADSIDE SIGN EA 80.0000 240.00 0.000 0 072 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 32.0000 32,640.00 0.000 0 FOR RETROREFLECTIVE SHEETING (TYPE XI) 073 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 11.2500 101.25 0.000 0 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 074 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.1000 387.20 0.000 0 (0.080"- UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 075 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 19.4500 2,528.50 0.000 0 (0.063"- FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) PROGRAM CAS145 PAGE 4 DATE 03/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0G8514 TIME 08:38 AM ESTIMATE NO. 014 BID OPENING 04/11/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/20 R.E. NAME: AMARJIT DHALIWAL DATE OF THIS ESTIMATE 03/24/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 076 RETROREFELECTIVE SHEETING (TYPE XI) SQFT 5.3000 6,307.00 0.000 0 077 ROADSIDE SIGN - ONE POST EA 245.0000 735.00 0.000 0 078 ROADSIDE SIGN - TWO POST EA 390.0000 1,950.00 0.000 0 079 REMOVE GUARDRAIL LF 40.0000 3,000.00 0.000 0 080 THERMOPLASTIC PAVEMENT MARKING SQFT 7.4000 12,136.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 081 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7400 1,346.80 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 082 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7400 47,508.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 083 PAINT TRAFFIC STRIPE (1-COAT) LF 0.5300 67,310.00 0.000 0 084 PAINT PAVEMENT MARKING (2-COAT) SQFT 26.2500 708.75 0.000 0 085 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0500 106,050.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 086 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.1500 26,445.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 087 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0500 13,125.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 088 REMOVE PAINTED TRAFFIC STRIPE LF 0.6500 25,805.00 28,667.000 18,633 089 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.6500 25,805.00 26,180.000 17,017 090 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.1000 4,712.00 126.000 390 091 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,600.0000 1,600.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 092 MODIFYING EXISTING ELECTRICAL SYSTEM LS 408,000.0000 408,000.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 03/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0G8514 TIME 08:38 AM ESTIMATE NO. 014 BID OPENING 04/11/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/20 R.E. NAME: AMARJIT DHALIWAL DATE OF THIS ESTIMATE 03/24/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 357,449.90 7,955,239.00 ADJUSTMENT OF COMPENSATION 0.00 1,495.81 EXTRA WORK 0.00 86,133.70 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 357,449.90 8,042,868.51 093 MOBILIZATION LS 1,274,000.0000 1,274,000.00 0.950 1,210,300 ORIGINAL CONTRACT AMOUNT 22,008,253.85 TOTAL WORK COMPLETED 357,449.90 9,253,168.51 MATERIALS ON HAND ON SITE -62,383.04 134,118.00 DEDUCTIONS 393,026.02 -31,690.94 TOTAL 688,092.88 9,355,595.57 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 05/29/18 395 02/04/19 02/04/19 10/20/20 247 33 0 0 41% 63% PROGRESS IS SATISFACTORY AMARJIT DHALIWAL RESIDENT ENGINEER PROGRAM CAS145 DATE 03/24/20