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 11/26/18 EST. NO. 009 TIME 10:48 AM R.E. NAME: SAM DHALIWAL 06-0R1404 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 007 0093 -977.50 A.C. @ U.P.(-) 110418 N 94 0 0094 -1,207.50 110518 N 95 0 0095 -1,380.00 100618 N 96 0 0096 -1,265.00 110718 N 97 0 0097 -1,207.50 111318 N 98 0 0098 -1,265.00 111418 N 99 0 0099 -1,092.50 111518 N 100 0 -8,395.00 TOTAL THIS ESTIMATE 51,785.84 TOTAL PREVIOUS ESTIMATE 43,390.84 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 11/26/18 EST. NO. 009 TIME 10:48 AM R.E. NAME: SAM DHALIWAL 06-0R1404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE PERFORMANCE FAILURE -222,746.79 002 REL PERFORM FAILURE 222,746.79 003 IRS 3 DAYS <600 PSI -13,132.50 008 STAGE 2 CRCP THIN -3,728.49 008 STAGE 8 CRCP CV FAIL -2,100.00 008 STAGE 8 COMPACTION -3,331.25 008 0.00 -22,292.24 LABOR COMPLIANCE VIOLATION MISSING PAYROLL -7,000.00 005 MISSING PAYROLL -10,000.00 006 MISSING PAYROLL -5,000.00 007 REC'D PAYROLL EST.05 7,000.00 007 MISSING PAYROLL -5,000.00 008 MISSING PAYROLL -10,000.00 009 -10,000.00 -30,000.00 TOTAL DEDUCTIONS -10,000.00 -52,292.24 PROGRAM CAS145 PAGE 1 DATE 11/26/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0R1404 TIME 10:48 AM ESTIMATE NO. 009 BID OPENING 09/07/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/18 R.E. NAME: SAM DHALIWAL DATE OF THIS ESTIMATE 11/26/18 LOCATION RERUN PROGRESS ESTIMATE 06-KER-99-10.5/20.5 ----------------------- SECURITY PAVING COMPANY, INC. NEAR BAKERSFIELD FROM 1.2 MI. NORTH 13170 TELFAIR AVENUE OF HERRING RD. OC TO PACHECO RD. SYLMAR CA 91342 FED. AID NO. ACNH-P099(614)E 2R PAVEMENT REHABLILITATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 8,000.0000 8,000.00 1.000 8,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 10,000.0000 10,000.00 0.500 5,000 003 TIME-RELATED OVERHEAD (LS) LS 768,624.0000 768,624.00 0.100 76,862.40 0.670 514,978 004 CONSTRUCTION AREA SIGNS LS 60,000.0000 60,000.00 0.030 1,800.00 0.600 36,000 005 TRAFFIC CONTROL SYSTEM LS 450,000.0000 450,000.00 0.100 45,000.00 0.670 301,500 006 TYPE III BARRICADE EA 60.0000 900.00 15.000 900 007 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 2.0000 840.00 126.000 252.00 252.000 504 008 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.3000 34,800.00 21,511.000 6,453.30 115,848.000 34,754 009 CHANNELIZER (SURFACE MOUNTED) EA 36.0000 13,320.00 28.000 1,008.00 297.000 10,692 010 TRAFFIC PLASTIC DRUM EA 45.0000 18,000.00 400.000 18,000 011 TEMPORARY PAVEMENT MARKER EA 2.0000 47,000.00 4,898.000 9,796.00 21,878.000 43,756 012 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 25,000.0000 25,000.00 0.100 2,500.00 0.670 16,750 013 TEMPORARY RAILING (TYPE K) LF 7.5000 420,750.00 7,880.000 59,100.00 45,060.000 337,950 014 TEMPORARY CRASH CUSHION MODULE EA 161.0000 41,860.00 42.000 6,762.00 245.000 39,445 015 JOB SITE MANAGEMENT LS 90,000.0000 90,000.00 0.100 9,000.00 0.670 60,300 016 PREPARE WATER POLLUTION CONTROL PROGRAM LS 8,000.0000 8,000.00 1.000 8,000 017 TEMPORARY DRAINAGE INLET PROTECTION EA 240.0000 12,480.00 17.000 4,080 018 STREET SWEEPING LS 150,000.0000 150,000.00 0.100 15,000.00 0.670 100,500 019 TEMPORARY CONCRETE WASHOUT LS 35,000.0000 35,000.00 0.100 3,500.00 0.670 23,450 020 HEALTH AND SAFETY PLAN LS 1,500.0000 1,500.00 1.000 1,500 021 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.3200 6,816.00 19,593.000 6,269 STRIPE (HAZARDOUS WASTE) 022 TREATED WOOD WASTE LB 1.1000 7,062.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 11/26/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0R1404 TIME 10:48 AM ESTIMATE NO. 009 BID OPENING 09/07/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/18 R.E. NAME: SAM DHALIWAL DATE OF THIS ESTIMATE 11/26/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ROADWAY EXCAVATION CY 33.0000 363,000.00 115.000 3,795.00 9,205.000 303,765 024 PRUNE EXISTING PLANTS LS 127,000.0000 127,000.00 1.000 127,000 025 HYDROMULCH SQFT 0.0300 52,800.00 0.000 0 026 HYDROSEED SQFT 0.0500 88,000.00 0.000 0 027 HOT MIX ASPHALT (TYPE A) TON 82.0000 3,321,000.00 3,912.260 320,805.32 25,838.980 2,118,796 028 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 2.2000 1,320.00 0.000 0 029 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 2.2000 10,362.00 0.000 0 030 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 2.2000 6,974.00 0.000 0 031 TACK COAT TON 600.0000 19,800.00 2.170 1,302.00 10.170 6,102 032 REMOVE ASPHALT CONCRETE DIKE LF 1.0000 8,480.00 1,732.000 1,732 033 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.3000 139,150.00 15,498.000 35,645.40 42,975.000 98,842 034 CONTINUOUSLY REINFORCED CONCRETE CY 181.0000 4,941,300.00 3,789.000 685,809.00 18,435.800 3,336,879 PAVEMENT 035 CONTINUOUSLY REINFORCED CONCRETE CY 287.0000 708,890.00 406.000 116,522 PAVEMENT (RSC) 036 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 515.0000 679,800.00 1,360.400 700,606 037 JOINT SEAL (SILICONE) LF 10.0000 10,000.00 242.250 2,422.50 242.250 2,422 038 ISOLATION JOINT SEAL (SILICONE) LF 8.0000 413,600.00 22,498.000 179,984 039 REMOVE CONCRETE PAVEMENT AND BASE CY 33.0000 1,046,100.00 704.000 23,232.00 20,546.000 678,018 040 GRIND EXISTING CONCRETE SQYD 5.7000 392,730.00 61,946.400 353,094 PAVEMENT 041 REMOVE PAVEMENT MARKER EA 1.0500 9,429.00 2,706.000 2,841.30 8,441.000 8,863 042 GUARD RAILING DELINEATOR EA 50.0000 1,300.00 11.000 550 043 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.1000 19,404.00 4,623.000 9,708.30 4,623.000 9,708 044 REMOVE ROADSIDE SIGN EA 150.0000 300.00 1.000 150 045 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 21.0000 1,365.00 0.000 0 (0.063"-FRAMED) 046 ROADSIDE SIGN - TWO POST EA 550.0000 1,100.00 0.000 0 047 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 70.0000 16,100.00 175.000 12,250 048 VEGETATION CONTROL (MINOR CONCRETE) SQYD 86.0000 40,420.00 0.000 0 049 TRANSITION RAILING (TYPE WB-31) EA 4,000.0000 20,000.00 1.000 4,000 PROGRAM CAS145 PAGE 3 DATE 11/26/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0R1404 TIME 10:48 AM ESTIMATE NO. 009 BID OPENING 09/07/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/18 R.E. NAME: SAM DHALIWAL DATE OF THIS ESTIMATE 11/26/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 END ANCHOR ASSEMBLY (TYPE SFT) EA 900.0000 3,600.00 4.000 3,600 051 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,800.0000 22,400.00 4.000 11,200 052 CONCRETE BARRIER TRANSITION LF 761.0000 38,050.00 11.000 8,371 (F) 053 REMOVE GUARDRAIL LF 12.0000 7,680.00 362.000 4,344 054 THERMOPLASTIC PAVEMENT MARKING SQFT 5.2000 676.00 126.000 655.20 126.000 655 055 PAINT TRAFFIC STRIPE (2-COAT) LF 0.1600 12,944.00 39,910.000 6,385.60 39,910.000 6,385 056 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 3.5000 465,500.00 54,876.000 192,066.00 54,876.000 192,066 057 8" TRAFFIC STRIPE TAPE (WARRANTY) LF 4.1000 43,460.00 7,150.000 29,315.00 7,150.000 29,315 058 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 4.1000 23,739.00 3,563.000 14,608.30 3,563.000 14,608 (CONTRAST TREATMENT) 059 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 2.1000 302,400.00 71,482.000 150,112.20 71,482.000 150,112 (BROKEN 36-12) (CONTRAST TREATMENT) 060 8" TRAFFIC STRIPE TAPE (WARRANTY) LF 7.2000 32,328.00 4,490.000 32,328.00 4,490.000 32,328 (CONTRAST TREATMENT) 061 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.2500 40,750.00 13,488.000 3,372.00 81,845.000 20,461 062 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 650.00 126.000 630 063 12" RUMBLE STRIP STA 55.0000 18,150.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 064 12" RUMBLE STRIP STA 66.0000 34,320.00 0.000 0 (CONCRETE PAVEMENT) 065 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.100 100.00 0.670 670 SYSTEM ELEMENTS DURING CONSTRUCTION 066 TRAFFIC MONITORING STATION SYSTEM LS 31,000.0000 31,000.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 11/26/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0R1404 TIME 10:48 AM ESTIMATE NO. 009 BID OPENING 09/07/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/18 R.E. NAME: SAM DHALIWAL DATE OF THIS ESTIMATE 11/26/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,751,536.82 10,106,361.78 ADJUSTMENT OF COMPENSATION -8,395.00 43,390.84 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,743,141.82 10,149,752.62 067 MOBILIZATION LS 1,141,253.0000 1,141,253.00 1.000 1,141,253 ORIGINAL CONTRACT AMOUNT 16,869,576.00 TOTAL WORK COMPLETED 1,743,141.82 11,291,005.62 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -10,000.00 -52,292.24 TOTAL 1,733,141.82 11,238,713.38 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 10/27/17 230 04/17/18 04/17/18 03/15/19 153 76 0 0 68% 67% PROGRESS IS SATISFACTORY SAM DHALIWAL RESIDENT ENGINEER PROGRAM CAS145 DATE 11/26/18