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 05/24/19 EST. NO. 014 TIME 12:27 PM 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 0124 -1,092.50 A.C. @ U.P.(-) 031319 N 125 0 0125 -1,035.00 031419 N 126 0 0126 -1,437.50 032719 N 127 0 -3,565.00 TOTAL THIS ESTIMATE 50,748.53 TOTAL PREVIOUS ESTIMATE 47,183.53 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 05/24/19 EST. NO. 014 TIME 12:27 PM 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 MISSING CEM-2402F -10,000.00 014 MISSING CEM-4401 -10,000.00 014 -20,000.00 -42,292.24 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 MISSING PAYROLL -10,000.00 010 MISSING PAYROLL -10,000.00 011 MISSING PAYROLL -10,000.00 012 MISSING PAYROLL -10,000.00 013 MISSING PAYROLL -10,000.00 014 -10,000.00 -80,000.00 TOTAL DEDUCTIONS -30,000.00 -122,292.24 PROGRAM CAS145 PAGE 1 DATE 05/24/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0R1404 TIME 12:27 PM ESTIMATE NO. 014 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 05/08/19 R.E. NAME: SAM DHALIWAL DATE OF THIS ESTIMATE 05/24/19 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 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 0.250 2,500.00 0.750 7,500 003 TIME-RELATED OVERHEAD (LS) LS 768,624.0000 768,624.00 0.050 38,431.20 1.000 768,624 004 CONSTRUCTION AREA SIGNS LS 60,000.0000 60,000.00 0.310 18,600.00 1.000 60,000 005 TRAFFIC CONTROL SYSTEM LS 450,000.0000 450,000.00 0.050 22,500.00 1.000 450,000 006 TYPE III BARRICADE EA 60.0000 900.00 15.000 900 007 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 2.0000 840.00 252.000 504 008 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.3000 34,800.00 115,848.000 34,754 009 CHANNELIZER (SURFACE MOUNTED) EA 36.0000 13,320.00 322.000 11,592 010 TRAFFIC PLASTIC DRUM EA 45.0000 18,000.00 400.000 18,000 011 TEMPORARY PAVEMENT MARKER EA 2.0000 47,000.00 21,878.000 43,756 012 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 25,000.0000 25,000.00 0.050 1,250.00 1.000 25,000 013 TEMPORARY RAILING (TYPE K) LF 7.5000 420,750.00 53,870.000 404,025 014 TEMPORARY CRASH CUSHION MODULE EA 161.0000 41,860.00 245.000 39,445 015 JOB SITE MANAGEMENT LS 90,000.0000 90,000.00 0.050 4,500.00 1.000 90,000 016 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 0.050 7,500.00 1.000 150,000 019 TEMPORARY CONCRETE WASHOUT LS 35,000.0000 35,000.00 0.050 1,750.00 1.000 35,000 020 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 05/24/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0R1404 TIME 12:27 PM ESTIMATE NO. 014 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 05/08/19 R.E. NAME: SAM DHALIWAL DATE OF THIS ESTIMATE 05/24/19 ------------------------------------------------------------------------------------------------------------------------------------ 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 10,660.000 351,780 024 PRUNE EXISTING PLANTS LS 127,000.0000 127,000.00 1.000 127,000 025 HYDROMULCH SQFT 0.0300 52,800.00 1,750,116.000 52,503.48 1,750,116.000 52,503 026 HYDROSEED SQFT 0.0500 88,000.00 1,750,116.000 87,505.80 1,750,116.000 87,505 027 HOT MIX ASPHALT (TYPE A) TON 82.0000 3,321,000.00 32,739.820 2,684,665 028 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 12.880 7,728 032 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 62,845.000 144,543 034 CONTINUOUSLY REINFORCED CONCRETE CY 181.0000 4,941,300.00 26,608.800 4,816,192 PAVEMENT 035 CONTINUOUSLY REINFORCED CONCRETE CY 287.0000 708,890.00 929.000 266,623 PAVEMENT (RSC) 036 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 515.0000 679,800.00 1,436.430 739,761 037 JOINT SEAL (SILICONE) LF 10.0000 10,000.00 242.250 2,422 038 ISOLATION JOINT SEAL (SILICONE) LF 8.0000 413,600.00 51,831.000 414,648 039 REMOVE CONCRETE PAVEMENT AND BASE CY 33.0000 1,046,100.00 31,679.000 1,045,407 040 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 8,441.000 8,863 042 GUARD RAILING DELINEATOR EA 50.0000 1,300.00 15.000 750.00 26.000 1,300 043 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.1000 19,404.00 4,614.000 9,689.40 9,237.000 19,397 044 REMOVE ROADSIDE SIGN EA 150.0000 300.00 1.000 150.00 2.000 300 045 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 21.0000 1,365.00 65.000 1,365.00 65.000 1,365 (0.063"-FRAMED) 046 ROADSIDE SIGN - TWO POST EA 550.0000 1,100.00 2.000 1,100.00 2.000 1,100 047 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 70.0000 16,100.00 50.000 3,500.00 225.000 15,750 048 VEGETATION CONTROL (MINOR CONCRETE) SQYD 86.0000 40,420.00 460.800 39,628.80 460.800 39,628 049 TRANSITION RAILING (TYPE WB-31) EA 4,000.0000 20,000.00 4.000 16,000.00 5.000 20,000 PROGRAM CAS145 PAGE 3 DATE 05/24/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0R1404 TIME 12:27 PM ESTIMATE NO. 014 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 05/08/19 R.E. NAME: SAM DHALIWAL DATE OF THIS ESTIMATE 05/24/19 ------------------------------------------------------------------------------------------------------------------------------------ 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 11,200.00 8.000 22,400 052 CONCRETE BARRIER TRANSITION LF 761.0000 38,050.00 12.000 9,132.00 50.000 38,050 (F) 053 REMOVE GUARDRAIL LF 12.0000 7,680.00 275.000 3,300.00 637.000 7,644 054 THERMOPLASTIC PAVEMENT MARKING SQFT 5.2000 676.00 126.000 655 055 PAINT TRAFFIC STRIPE (2-COAT) LF 0.1600 12,944.00 40,930.000 6,548.80 80,840.000 12,934 056 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 3.5000 465,500.00 75,419.000 263,966.50 130,295.000 456,032 057 8" TRAFFIC STRIPE TAPE (WARRANTY) LF 4.1000 43,460.00 2,540.000 10,414.00 9,690.000 39,729 058 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 4.1000 23,739.00 2,218.000 9,093.80 5,781.000 23,702 (CONTRAST TREATMENT) 059 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 2.1000 302,400.00 72,000.000 151,200.00 143,482.000 301,312 (BROKEN 36-12) (CONTRAST TREATMENT) 060 8" TRAFFIC STRIPE TAPE (WARRANTY) LF 7.2000 32,328.00 4,490.000 32,328 (CONTRAST TREATMENT) 061 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.2500 40,750.00 80,208.000 20,052.00 162,053.000 40,513 062 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 650.00 126.000 630 063 12" RUMBLE STRIP STA 55.0000 18,150.00 328.400 18,062.00 328.400 18,062 (ASPHALT CONCRETE PAVEMENT) 064 12" RUMBLE STRIP STA 66.0000 34,320.00 516.200 34,069.20 757.780 50,013 (CONCRETE PAVEMENT) 065 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.050 50.00 1.000 1,000 SYSTEM ELEMENTS DURING CONSTRUCTION 066 TRAFFIC MONITORING STATION SYSTEM LS 31,000.0000 31,000.00 1.000 31,000.00 1.000 31,000 PROGRAM CAS145 PAGE 4 DATE 05/24/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0R1404 TIME 12:27 PM ESTIMATE NO. 014 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 05/08/19 R.E. NAME: SAM DHALIWAL DATE OF THIS ESTIMATE 05/24/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 877,311.98 14,449,868.09 ADJUSTMENT OF COMPENSATION -3,565.00 45,375.35 EXTRA WORK 0.00 1,808.18 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 873,746.98 14,497,051.62 067 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 873,746.98 15,638,304.62 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -30,000.00 -122,292.24 TOTAL 843,746.98 15,516,012.38 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 10/27/17 230 04/17/18 04/17/18 05/08/19 230 113 0 0 100% 100% SAM DHALIWAL RESIDENT ENGINEER PROGRAM CAS145 DATE 05/24/19