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 01/17/19 EST. NO. 010 TIME 12:07 PM R.E. NAME: CLAY LOMAX 06-0S4704 --------------------------------------------------------------------------- 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 01/17/19 EST. NO. 010 TIME 12:07 PM R.E. NAME: CLAY LOMAX 06-0S4704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING CPM UPDATE -107,000.00 002 FAILED GRADATION CL2 -1,000.00 003 RELEASE CPM UPDATE 107,000.00 003 MISSING CPM SWPPP -317,000.00 007 MISSING CPM SWPPP 317,000.00 008 MISSING ANN CEM-4401 -10,000.00 010 -10,000.00 -11,000.00 LABOR COMPLIANCE VIOLATION MISSING PAYROLL -3,000.00 002 REC'D PAYROLL EST.02 3,000.00 003 MISSING PAYROLLS -3,000.00 004 REC'D PAYROLL EST.04 3,000.00 005 MISSING PAYROLL -10,000.00 008 MISSING PAYROLL -5,000.00 010 -5,000.00 -15,000.00 TOTAL DEDUCTIONS -15,000.00 -26,000.00 PROGRAM CAS145 PAGE 1 DATE 01/17/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0S4704 TIME 12:07 PM ESTIMATE NO. 010 BID OPENING 09/12/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/19 R.E. NAME: CLAY LOMAX DATE OF THIS ESTIMATE 01/17/19 LOCATION RERUN PROGRESS ESTIMATE 06-KER-58-R55.4/R59.7 ----------------------- SECURITY PAVING COMPANY, INC. IN BAKERSFIELD FROM COTTONWOOD RD. 13170 TELFAIR AVENUE UNDERCROSSING TO 0.3 MILES EAST OF SYLMAR CA 91342 RTE 58/184 SEPARATION FED. AID NO. ACNH-P058(126)E PAVEMENT REHABILITATION (2R) ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,000.0000 5,000.00 0.040 200.00 0.688 3,440 003 TIME-RELATED OVERHEAD (WDAY) WDAY 6,600.0000 1,650,000.00 17.000 112,200.00 189.000 1,247,400 004 CONSTRUCTION AREA SIGNS LS 66,500.0000 66,500.00 0.027 1,795.50 0.802 53,333 005 TRAFFIC CONTROL SYSTEM LS 505,000.0000 505,000.00 0.068 34,340.00 0.756 381,780 006 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.1600 70,720.00 4,804.000 768.64 214,468.000 34,314 007 CHANNELIZER (SURFACE MOUNTED) EA 37.5000 72,000.00 60.000 2,250.00 560.000 21,000 008 TRAFFIC PLASTIC DRUM EA 43.0000 21,500.00 21.000 903.00 247.000 10,621 009 TEMPORARY PAVEMENT MARKER EA 2.6000 17,706.00 1,949.000 5,067 010 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 20,000.0000 20,000.00 0.068 1,360.00 0.756 15,120 011 TEMPORARY RAILING (TYPE K) LF 8.2500 795,300.00 3,808.000 31,416.00 66,312.530 547,078 012 TEMPORARY CRASH CUSHION MODULE EA 175.0000 84,000.00 4.000 700.00 193.000 33,775 013 JOB SITE MANAGEMENT LS 30,500.0000 30,500.00 0.068 2,074.00 0.756 23,058 014 PREPARE STORM WATER POLLUTION PREVENTION LS 3,000.0000 3,000.00 0.750 2,250 PLAN 015 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 1.000 2,000 016 TEMPORARY SOIL BINDER SQYD 0.5500 2,750.00 0.000 0 017 TEMPORARY DRAINAGE INLET PROTECTION EA 275.0000 33,000.00 121.000 33,275 018 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 019 TEMPORARY CONSTRUCTION ENTRANCE EA 3,500.0000 28,000.00 0.000 0 020 STREET SWEEPING LS 68,500.0000 68,500.00 0.068 4,658.00 0.756 51,786 021 TEMPORARY CONCRETE WASHOUT LS 25,000.0000 25,000.00 0.532 13,300.00 0.756 18,900 022 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.3200 14,336.00 14,460.000 4,627 STRIPE (HAZARDOUS WASTE) PROGRAM CAS145 PAGE 2 DATE 01/17/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0S4704 TIME 12:07 PM ESTIMATE NO. 010 BID OPENING 09/12/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/19 R.E. NAME: CLAY LOMAX DATE OF THIS ESTIMATE 01/17/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TREATED WOOD WASTE LB 0.2700 8,586.00 0.000 0 024 CLEARING AND GRUBBING (LS) LS 25,000.0000 25,000.00 0.450 11,250 025 ROADWAY EXCAVATION CY 22.7000 1,307,520.00 1,856.000 42,131.20 43,906.120 996,668 026 SHOULDER BACKING TON 45.0000 108,000.00 2,206.000 99,270 027 WOOD MULCH CY 59.0000 194,700.00 0.000 0 028 RUBBER MAT SQYD 155.0000 144,150.00 0.000 0 029 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 190.0000 380.00 0.000 0 030 EROSION (DRILL SEED) (SQYD) SQYD 0.2500 29,250.00 0.000 0 031 HYDROMULCH SQFT 0.0300 34,500.00 0.000 0 032 HYDROSEED SQFT 0.0900 8,802.00 0.000 0 033 CLASS 2 AGGREGATE BASE (CY) CY 42.9000 423,852.00 10,648.520 456,821 034 HOT MIX ASPHALT (TYPE A) TON 85.0000 4,505,000.00 40,558.510 3,447,473 035 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 122.2500 803,182.50 0.000 0 036 PLACE HOT MIX ASPHALT SQYD 24.5000 20,580.00 0.000 0 (MISCELLANEOUS AREA) 037 TACK COAT TON 550.0000 23,100.00 10.730 5,901 038 CONTINUOUSLY REINFORCED CONCRETE CY 228.0000 10,670,400.00 174.300 39,740.40 9,799.150 2,234,206 PAVEMENT 039 CONTINUOUSLY REINFORCED CONCRETE CY 357.0000 1,670,760.00 0.000 0 PAVEMENT (RSC) 040 DRILL AND BOND (DOWEL BAR) EA 20.0000 104,600.00 0.000 0 041 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 600.0000 96,000.00 0.000 0 042 ISOLATION JOINT SEAL (ASPHALT RUBBER) LF 15.0000 661,500.00 10,361.000 155,415 043 REMOVE CONCRETE PAVEMENT AND BASE CY 28.0000 742,000.00 1,497.000 41,916.00 15,821.300 442,996 044 GRIND EXISTING CONCRETE SQYD 5.9500 702,100.00 113,494.000 675,289 PAVEMENT 045 REMOVE 24" DIAMETER CONCRETE FOOTING EA 750.0000 8,250.00 0.000 0 046 60" CAST-IN-DRILLED-HOLE CONCRETE LF 975.0000 21,450.00 0.000 0 PILE (SIGN FOUNDATION) 047 STRUCTURAL CONCRETE, APPROACH SLAB CY 930.0000 1,033,230.00 92.000 85,560.00 92.000 85,560 (TYPE R) 048 PAVING NOTCH EXTENSION CF 270.0000 134,460.00 48.390 13,065.30 48.390 13,065 049 JOINT SEAL (MR 1/2") LF 84.5000 56,953.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 01/17/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0S4704 TIME 12:07 PM ESTIMATE NO. 010 BID OPENING 09/12/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/19 R.E. NAME: CLAY LOMAX DATE OF THIS ESTIMATE 01/17/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 FURNISH SIGN STRUCTURE (TRUSS) LB 3.8000 56,129.80 0.000 0 (F) 051 INSTALL SIGN STRUCTURE (TRUSS) LB 0.4500 6,646.95 0.000 0 (F) 052 12" CORRUGATED STEEL PIPE DOWNDRAIN LF 115.0000 46,000.00 0.000 0 053 REMOVE PIPE (LF) LF 25.0000 10,000.00 0.000 0 054 REMOVE ASPHALT CONCRETE OVERSIDE DRAIN EA 1,000.0000 8,000.00 0.000 0 055 ADJUST INLET EA 2,500.0000 145,000.00 2.000 5,000.00 10.000 25,000 056 MINOR CONCRETE (PCC DIKE, TYPE E) LF 43.0000 1,505,000.00 2,649.000 113,907.00 3,834.000 164,862 057 MINOR CONCRETE (PCC DIKE, TYPE C) LF 45.0000 54,450.00 0.000 0 058 MINOR CONCRETE (PCC DIKE, TYPE F) LF 45.0000 8,100.00 0.000 0 059 SURVEY MONUMENT (TYPE A) EA 1,250.0000 17,500.00 0.000 0 060 REMOVE PAVEMENT MARKER EA 0.5500 5,137.00 0.000 0 061 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.1500 4,708.50 0.000 0 062 OBJECT MARKER (TYPE L-2) EA 110.0000 1,540.00 0.000 0 063 REMOVE ROADSIDE SIGN EA 160.0000 1,600.00 0.000 0 064 REMOVE ROADSIDE SIGN EA 100.0000 3,600.00 0.000 0 (STRAP AND SADDLE BRACKET METHOD) 065 RESET ROADSIDE SIGN (STRAP AND SADDLE EA 270.0000 270.00 0.000 0 BRACKET METHOD) 066 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.5000 2,160.00 0.000 0 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 067 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.5000 580.00 0.000 0 (0.080"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 068 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 24.0000 9,120.00 0.000 0 (0.080"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 069 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 6.4000 3,648.00 0.000 0 070 ROADSIDE SIGN - TWO POST EA 615.0000 6,150.00 0.000 0 071 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 135.0000 4,860.00 0.000 0 METHOD) 072 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 32.0000 38,080.00 0.000 0 073 DOUBLE MIDWEST GUARDRAIL SYSTEM LF 48.1500 44,779.50 0.000 0 (STEEL POST) 074 THRIE BEAM CONNECTION (TYPE 9) EA 4,500.0000 9,000.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 01/17/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0S4704 TIME 12:07 PM ESTIMATE NO. 010 BID OPENING 09/12/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/19 R.E. NAME: CLAY LOMAX DATE OF THIS ESTIMATE 01/17/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 075 TRANSITION RAILING (TYPE WB-31) EA 4,815.0000 67,410.00 0.000 0 076 RAIL TENSIONING ASSEMBLY EA 830.0000 7,470.00 0.000 0 077 END ANCHOR ASSEMBLY (TYPE SFT) EA 910.0000 11,830.00 0.000 0 078 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,425.0000 27,400.00 0.000 0 079 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,915.0000 26,235.00 0.000 0 080 ALTERNATIVE CRASH CUSHION SYSTEM EA 5,885.0000 52,965.00 0.000 0 081 CONCRETE BARRIER TRANSITION LF 473.0000 119,196.00 0.000 0 082 REMOVE APPROACH GUARD RAILING (TYPE 8) LF 8.5500 1,197.00 0.000 0 083 REMOVE GUARDRAIL LF 5.3500 12,840.00 195.000 1,043 084 PAINT TRAFFIC STRIPE (2-COAT) LF 0.1600 14,576.00 0.000 0 085 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 3.7500 416,250.00 0.000 0 086 8" TRAFFIC STRIPE TAPE (WARRANTY) LF 4.3000 130,290.00 0.000 0 087 PAVEMENT MARKING TAPE (WARRANTY) SQFT 16.0000 5,440.00 0.000 0 088 6" TRAFFIC STRIPE TAPE (BROKEN 17-7) LF 2.0500 2,583.00 0.000 0 (WARRANTY) (CONTRAST TREATMENT) 089 6" TRAFFIC STRIPE TAPE (BROKEN 36-12) LF 2.0500 57,605.00 0.000 0 (WARRANTY) (CONTRAST TREATMENT) 090 REMOVE PAINTED TRAFFIC STRIPE LF 0.1600 70,720.00 80,782.000 12,925 091 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.2200 19,712.00 0.000 0 092 12" RUMBLE STRIP STA 52.0000 23,400.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 093 12" RUMBLE STRIP STA 141.0000 63,450.00 0.000 0 (CONCRETE PAVEMENT) 094 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 3,750.0000 3,750.00 0.012 45.00 0.776 2,910 SYSTEM ELEMENTS DURING CONSTRUCTION 095 TRAFFIC MONITORING STATION SYSTEM LS 481,500.0000 481,500.00 0.040 19,260.00 0.234 112,671 096 CHANGEABLE MESSAGE SIGN SYSTEM LS 32,000.0000 32,000.00 0.296 9,472 097 CLOSED CIRCUIT TELEVISION SYSTEM LS 16,100.0000 16,100.00 0.000 0 098 MODIFYING EXISTING ELECTRICAL SYSTEM LS 776,000.0000 776,000.00 0.030 23,280.00 0.158 122,608 PROGRAM CAS145 PAGE 5 DATE 01/17/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0S4704 TIME 12:07 PM ESTIMATE NO. 010 BID OPENING 09/12/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/19 R.E. NAME: CLAY LOMAX DATE OF THIS ESTIMATE 01/17/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 589,870.04 11,569,234.70 ADJUSTMENT OF COMPENSATION 0.00 164,582.04 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 589,870.04 11,733,816.74 099 MOBILIZATION LS 1,450,000.0000 1,450,000.00 0.950 1,377,500 ORIGINAL CONTRACT AMOUNT 32,942,096.25 TOTAL WORK COMPLETED 589,870.04 13,111,316.74 MATERIALS ON HAND ON SITE -49,560.18 0.00 DEDUCTIONS -15,000.00 -26,000.00 TOTAL 525,309.86 13,085,316.74 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 02/02/18 250 03/29/18 03/29/18 04/03/19 189 14 0 0 40% 76% PROGRESS UNSATISFACTORY CLAY LOMAX RESIDENT ENGINEER PROGRAM CAS145 DATE 01/17/19