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 05/10/18 EST. NO. 017 TIME 11:41 AM R.E. NAME: AMARJIT DHALIWAL 06-0R1504 --------------------------------------------------------------------------- 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 05/10/18 EST. NO. 017 TIME 11:41 AM R.E. NAME: AMARJIT DHALIWAL 06-0R1504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE FAILED RSC TEST -17,268.24 005 ANT LD 25DAY/@ $8300 -207,500.00 010 FAILED HMA AIR VOIDS -24,334.00 010 FAILED QA TESTS -3,000.00 010 ANT LDS 31DAYS@$8300 -257,300.00 012 MISSING CEM-2402F -10,000.00 013 MISSING CEM-4401 -10,000.00 013 REL LDS 56@$8300/DAY 464,800.00 013 REC'D CEM-4401 10,000.00 014 REC'D CEM-2402F 10,000.00 016 0.00 -44,602.24 LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -2,000.00 005 REC'D PAYROLLS 2,000.00 007 MISSING PAYROLLS -3,000.00 012 MISSING PAYROLLS -10,000.00 013 REC'D PAYROLL EST.12 3,000.00 015 REC'D PAYROLL EST.13 10,000.00 015 0.00 0.00 LIQUIDATED DAMAGES 35 DAYS @ $8300/DAY -290,500.00 013 14 DAYS @ $8300/DAY 116,200.00 014 0.00 -174,300.00 TOTAL DEDUCTIONS 0.00 -218,902.24 PROGRAM CAS145 PAGE 1 DATE 05/10/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0R1504 TIME 11:41 AM ESTIMATE NO. 017 BID OPENING 08/27/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/27/17 R.E. NAME: AMARJIT DHALIWAL DATE OF THIS ESTIMATE 05/10/18 LOCATION FINAL ESTIMATE 06-KER-58-R88.5/R99.8 -------------- PAVE-TECH INC. IN AND NEAR TEHACHAPI FROM 0.1 MI. 2231 LA MIRADA DRIVE WEST OF TEHACHAPI CREEK TO CACHE VISTA CA 92081 CREEK FED. AID NO. NHP-P058(124)E PAVEMENT PRESERVATION (CAPM) ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 800.0000 800.00 1.000 800 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,000.0000 5,000.00 1.000 5,000 003 TIME-RELATED OVERHEAD (WDAY) WDAY 3,420.0000 342,000.00 123.000 420,660 004 CONSTRUCTION AREA SIGNS LS 3,830.0000 3,830.00 1.000 3,830 005 TRAFFIC CONTROL SYSTEM LS 336,808.0000 336,808.00 1.000 336,808 006 FLASHING BEACON (PORTABLE) EA 1,500.0000 3,000.00 2.000 3,000 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 10,000.0000 10,000.00 1.000 10,000 008 JOB SITE MANAGEMENT LS 1,575.0000 1,575.00 1.000 1,575 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 625.0000 625.00 1.000 625 010 TEMPORARY CONCRETE WASHOUT LS 20,000.0000 20,000.00 1.000 20,000 011 TREATED WOOD WASTE LB 0.1500 10,920.00 50,000.000 7,500 012 REMOVE GUARDRAIL LF 4.0000 31,600.00 7,437.500 29,750 013 REMOVE ROADSIDE SIGN EA 72.7100 581.68 8.000 581 014 REMOVE ASPHALT CONCRETE DIKE LF 1.4700 71,442.00 60,294.000 88,632 015 RESET ROADSIDE SIGN (ONE POST) EA 145.4300 145.43 1.000 145 016 ADJUST INLET EA 300.0000 11,700.00 16.000 4,800 017 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.1100 620,490.00 458,692.000 509,148 018 SHOULDER BACKING TON 36.2200 130,392.00 3,471.280 125,729 019 PREPAVING INERTIAL PROFILER LS 16,200.0000 16,200.00 1.000 16,200 020 INTELLIGENT COMPACTION LS 129,600.0000 129,600.00 1.000 129,600 021 HOT MIX ASPHALT (TYPE A) TON 56.4800 4,286,832.00 58,747.860 3,318,079 022 ASPHALTIC EMULSION MEMBRANE TON 528.6000 243,156.00 403.323 213,196 (BONDED WEARING COURSE) PROGRAM CAS145 PAGE 2 DATE 05/10/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0R1504 TIME 11:41 AM ESTIMATE NO. 017 BID OPENING 08/27/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/27/17 R.E. NAME: AMARJIT DHALIWAL DATE OF THIS ESTIMATE 05/10/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 SHOULDER RUMBLE STRIP STA 17.1700 38,632.50 2,164.600 37,166 (HMA,GROUND-IN INDENTATIONS) 024 DATA CORE LS 11,750.0000 11,750.00 1.000 11,750 025 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 1.3500 12,204.00 19,158.000 25,863 026 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.3500 378.00 1,259.000 1,699 027 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.3500 49,950.00 37,227.000 50,256 028 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.3500 3,078.00 4,709.000 6,357 029 PLACE HOT MIX ASPHALT SQYD 75.0000 9,750.00 816.890 61,266 (MISCELLANEOUS AREA) 030 RUBBERIZED HOT MIX ASPHALT-GAP GRADED TON 104.0000 3,848,000.00 32,946.200 3,426,404 (BONDED WEARING COURSE) 031 TACK COAT TON 675.1600 175,541.60 274.180 185,115 032 DRILL AND BOND (DOWEL BAR) EA 14.4500 45,084.00 2,120.000 30,634 033 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 743.0000 1,486,000.00 3,240.120 2,407,409 034 ROADSIDE SIGN - TWO POST EA 426.5000 3,412.00 8.000 3,412 035 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 17.8600 5,358.00 300.000 5,358 (0.080"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 036 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 5.6200 1,686.00 300.000 1,686 037 DELINEATOR (CLASS 1) EA 78.9700 789.70 10.000 789 038 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 24.0000 185,520.00 7,275.000 174,600 039 TRANSITION RAILING (TYPE WB-31) EA 4,250.0000 29,750.00 7.000 29,750 040 END ANCHOR ASSEMBLY (TYPE SFT) EA 750.0000 4,500.00 6.000 4,500 041 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 042 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3800 102,980.00 272,156.000 103,419 043 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 6,770.00 8,028.000 8,028 044 THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 3,900.00 1,587.000 4,761 045 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 24,200.00 121,669.000 24,333 (BROKEN 36-12) 046 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 230.00 1,885.000 377 (BROKEN 17-7) 047 PAVEMENT MARKER EA 5.0000 29,750.00 5,789.000 28,945 (RETROREFLECTIVE-RECESSED) 048 VEHICLE CLASSIFICATION STATION LS 38,800.0000 38,800.00 1.000 38,800 PROGRAM CAS145 PAGE 3 DATE 05/10/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0R1504 TIME 11:41 AM ESTIMATE NO. 017 BID OPENING 08/27/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/27/17 R.E. NAME: AMARJIT DHALIWAL DATE OF THIS ESTIMATE 05/10/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 049 TRAFFIC COUNT STATION LS 42,400.0000 42,400.00 1.000 42,400 050 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 051 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,375.0000 26,125.00 15.000 35,625 PROGRAM CAS145 PAGE 4 DATE 05/10/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0R1504 TIME 11:41 AM ESTIMATE NO. 017 BID OPENING 08/27/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/27/17 R.E. NAME: AMARJIT DHALIWAL DATE OF THIS ESTIMATE 05/10/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 11,996,368.43 ADJUSTMENT OF COMPENSATION 0.00 199,044.70 EXTRA WORK 0.00 938,109.30 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 0.00 13,133,522.43 052 MOBILIZATION LS 975,000.0000 975,000.00 1.000 975,000 ORIGINAL CONTRACT AMOUNT 13,438,235.91 TOTAL WORK COMPLETED 0.00 14,108,522.43 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 -218,902.24 TOTAL 0.00 13,889,620.19 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 10/20/15 100 06/27/16 06/27/16 09/27/17 138 188 14 0 100% 100% AMARJIT DHALIWAL RESIDENT ENGINEER PROGRAM CAS145 DATE 05/10/18