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 11/22/13 EST. NO.04 TIME 05:34 AM R.E. NAME: AMARJIT DHALIWAL 06-0H1804 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 002 0005 8,999.10 E.W. @ F.A.(+) 081513 N 929990 003 0001 10,080.19 E.W. @ F.A.(+) 080713 N 1 0 0016 10,142.11 082913 N 16 0 006 0004 343.83 E.W. @ F.A.(+) 092513 N 4 0 0005 1,089.37 092613 N 5 0 30,654.60 TOTAL THIS ESTIMATE 52,139.90 TOTAL PREVIOUS ESTIMATE 82,794.50 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 11/22/13 EST. NO.04 TIME 05:34 AM R.E. NAME: AMARJIT DHALIWAL 06-0H1804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISS DOC CPM -182,000.00 04 -182,000.00 -182,000.00 LABOR COMPLIANCE VIOLATION MISS PYRL -4,000.00 03 MISS PYRL -2,000.00 04 -2,000.00 -6,000.00 OVERBID ITEMS OVERBID ITEM NO. 092 -53,167.57 03 OVERBID ITEM NO. 092 -14,178.02 04 -14,178.02 -67,345.59 TOTAL DEDUCTIONS -198,178.02 -255,345.59 PROGRAM CAS145 PAGE 1 DATE 11/22/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0H1804 TIME 05:34 AM ESTIMATE NO. 04 BID OPENING 04/30/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/13 R.E. NAME: AMARJIT DHALIWAL DATE OF THIS ESTIMATE 11/22/13 LOCATION PROGRESS ESTIMATE 06-KER-14-39.3/40.3 ----------------- GRANITE CONSTRUCTION COMPANY ON ROUTE 14 IN KERN COUNTY AT PM P O BOX 5127 39.9, 24 MILES NORTH OF MOJAVE AT BAKERFIELD CA 93388 RED ROCK CANYON BRIDGE #50-0178 FED. AID NO. BRNH-P014(72)E BRIDGE REPLACEMENT (SCOUR) ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 500.0000 500.00 0.250 125 002 TEMPORARY FENCE (TYPE ESA) LF 3.5000 16,835.00 0.000 0 003 PREPARE STORM WATER POLLUTION LS 200.0000 200.00 0.500 100 PREVENTION PLAN 004 TEMPORARY FIBER ROLL LF 3.1000 14,911.00 0.000 0 005 TEMPORARY CONSTRUCTION ENTRANCE EA 7,500.0000 15,000.00 1.000 7,500 006 MOVE-IN/MOVE-OUT EA 700.0000 1,400.00 0.000 0 (TEMPORARY EROSION CONTROL) 007 TEMPORARY DRAINAGE INLET PROTECTION EA 250.0000 1,000.00 0.000 0 008 STREET SWEEPING LS 20,000.0000 20,000.00 0.320 6,400 009 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 9,000.0000 9,000.00 0.000 0 010 TEMPORARY CONSTRUCTION ROADWAY EA 10,000.0000 20,000.00 1.000 10,000 011 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 0.000 0 012 TIME-RELATED OVERHEAD (WDAY) WDAY 1,800.0000 486,000.00 53.000 95,400 013 CONSTRUCTION AREA SIGNS LS 10,000.0000 10,000.00 0.637 6,370 014 TRAFFIC CONTROL SYSTEM LS 45,000.0000 45,000.00 0.210 9,450 015 FLASHING ARROW SIGN EA 2,600.0000 10,400.00 2.000 5,200 016 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 4.0000 4,920.00 516.000 2,064 017 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.5000 14,050.00 10,793.000 5,396 018 CHANNELIZER (SURFACE MOUNTED) EA 28.0000 13,720.00 229.000 6,412 019 FLASHING BEACON (PORTABLE) EA 800.0000 1,600.00 2.000 1,600 020 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 11,500.0000 23,000.00 2.000 23,000 021 TEMPORARY RAILING (TYPE K) LF 14.0000 62,720.00 2,210.000 30,940 022 TEMPORARY CRASH CUSHION MODULE EA 180.0000 7,560.00 28.000 5,040 PROGRAM CAS145 PAGE 2 DATE 11/22/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0H1804 TIME 05:34 AM ESTIMATE NO. 04 BID OPENING 04/30/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/13 R.E. NAME: AMARJIT DHALIWAL DATE OF THIS ESTIMATE 11/22/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 JOB SITE MANAGEMENT LS 10,000.0000 10,000.00 0.160 1,600.00 0.280 2,800 024 NATURAL RESOURCE PROTECTION PLAN LS 10,000.0000 10,000.00 0.160 1,600.00 0.280 2,800 025 OBLITERATE SURFACING SQYD 2.0000 13,480.00 0.000 0 026 REMOVE METAL BEAM GUARD RAILING LF 33.0000 2,145.00 65.000 2,145 027 REMOVE PAINTED TRAFFIC STRIPE LF 0.6500 30,615.00 7,933.500 5,156 028 REMOVE PAINTED PAVEMENT MARKING SQFT 2.0000 2,460.00 0.000 0 029 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 880.00 240.000 480 030 REMOVE ROADSIDE SIGN EA 100.0000 1,400.00 2.000 200 031 REMOVE ASPHALT CONCRETE DIKE LF 0.1000 199.00 0.000 0 032 REMOVE SLOPE PAVING (SQYD) SQYD 12.0000 6,960.00 500.000 6,000 033 REMOVE DELINEATOR EA 15.0000 705.00 0.000 0 034 RECONSTRUCT FENCE (TYPE BW) LF 15.5000 3,255.00 0.000 0 035 RECONSTRUCT METAL BEAM GUARD RAILING LF 21.0000 62,160.00 0.000 0 036 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 7.5000 18,150.00 1,010.000 7,575 037 REMOVE CONCRETE (SQYD) SQYD 5.5000 5,445.00 0.000 0 038 BRIDGE REMOVAL LS 100,000.0000 100,000.00 0.500 50,000 039 CLEARING AND GRUBBING (LS) LS 15,000.0000 15,000.00 0.500 7,500 040 DEVELOP WATER SUPPLY LS 70,000.0000 70,000.00 0.500 35,000 041 ROADWAY EXCAVATION CY 35.0000 138,250.00 0.000 0 042 LEAD COMPLIANCE PLAN LS 1,600.0000 1,600.00 0.750 1,200 043 ASBESTOS COMPLIANCE PLAN LS 2,000.0000 2,000.00 0.500 1,000 044 SHOULDER BACKING TON 45.0000 5,400.00 0.000 0 045 STRUCTURE EXCAVATION (BRIDGE) CY 120.0000 29,760.00 124.000 14,880.00 124.000 14,880 (F) 046 STRUCTURE BACKFILL (BRIDGE) CY 300.0000 34,200.00 0.000 0 (F) 047 IMPORTED BORROW (CY) CY 32.0000 9,920.00 0.000 0 048 DUFF ACRE 7,500.0000 10,500.00 0.000 0 049 EROSION CONTROL (DRY SEED) (SQFT) SQFT 0.0800 4,848.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 11/22/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0H1804 TIME 05:34 AM ESTIMATE NO. 04 BID OPENING 04/30/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/13 R.E. NAME: AMARJIT DHALIWAL DATE OF THIS ESTIMATE 11/22/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 1,000.0000 2,000.00 0.000 0 051 PLANT (GROUP W) EA 23.0000 575.00 0.000 0 052 STRAW SQFT 0.0900 10,980.00 0.000 0 053 INCORPORATE MATERIALS SQFT 0.0700 8,540.00 0.000 0 054 CLASS 2 AGGREGATE BASE (CY) CY 51.0000 180,540.00 0.000 0 055 HOT MIX ASPHALT (TYPE A) TON 92.0000 493,120.00 102.000 9,384 056 RUBBERIZED HOT MIX ASPHALT (OPEN GRADED) TON 100.0000 284,000.00 0.000 0 057 SHOULDER RUMBLE STRIP STA 48.0000 1,680.00 0.000 0 (HMA,GROUND-IN INDENTATIONS) 058 CENTERLINE RUMBLE STRIP STA 29.0000 2,755.00 0.000 0 (HMA, GROUND-IN INDENTATIONS) 059 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 2.0000 2,400.00 0.000 0 060 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 2.0000 3,720.00 0.000 0 061 PLACE HOT MIX ASPHALT SQYD 7.0000 7,210.00 1,010.000 7,070 (MISCELLANEOUS AREA) 062 TACK COAT TON 1,000.0000 8,000.00 0.370 370 063 30" PERMANENT STEEL CASING LF 170.0000 738,990.00 2,144.000 364,480 064 30" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 170.0000 562,870.00 1,930.000 328,100.00 1,930.000 328,100 065 24" CAST-IN-DRILLED-HOLE CONCRETE LF 160.0000 303,360.00 948.000 151,680.00 948.000 151,680 PILING (ROCK SOCKET) 066 PRESTRESSING CAST-IN-PLACE CONCRETE LS 185,000.0000 185,000.00 0.000 0 067 STRUCTURAL CONCRETE, BRIDGE CY 520.0000 1,222,520.00 170.220 88,514.40 170.220 88,514 (F) 068 BAT HABITAT EA 9,200.0000 9,200.00 0.000 0 069 ARCHITECTURAL TREATMENT SQFT 9.0000 6,030.00 0.000 0 (F) 070 JOINT SEAL ASSEMBLY (MR 3") LF 200.0000 50,000.00 0.000 0 071 BAR REINFORCING STEEL (BRIDGE) LB 1.0000 827,776.00 143,543.480 143,543.48 143,543.480 143,543 (F) 072 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.0000 3,120.00 0.000 0 (0.063"-UNFRAMED) 073 ROADSIDE SIGN - ONE POST EA 300.0000 6,000.00 0.000 0 074 PREPARE AND STAIN CONCRETE SQFT 30.0000 20,100.00 0.000 0 075 24" CORRUGATED STEEL PIPE (.138" THICK) LF 200.0000 4,400.00 0.000 0 076 24" STEEL FLARED END SECTION EA 300.0000 600.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 11/22/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0H1804 TIME 05:34 AM ESTIMATE NO. 04 BID OPENING 04/30/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/13 R.E. NAME: AMARJIT DHALIWAL DATE OF THIS ESTIMATE 11/22/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 ROCK SLOPE PROTECTION (NO. 2, METHOD B) CY 750.0000 3,000.00 0.000 0 (F) (CY) 078 CONCRETED-ROCK SLOPE PROTECTION CY 100.0000 166,000.00 0.000 0 (F) (LIGHT, METHOD B) (CY) 079 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQFT 0.4000 7,200.00 0.000 0 080 MISCELLANEOUS METAL (COLUMN PIN) LB 12.0000 50,232.00 0.000 0 (F) 081 DELINEATOR (CLASS 2) EA 60.0000 3,480.00 0.000 0 082 MARKER (CULVERT) EA 75.0000 150.00 0.000 0 083 OBJECT MARKER (TYPE L-1) EA 75.0000 225.00 0.000 0 084 METAL BEAM GUARD RAILING (WOOD POST) LF 29.0000 725.00 0.000 0 085 TUBULAR BICYCLE RAILING LF 115.0000 99,935.00 0.000 0 (F) 086 TRANSITION RAILING (TYPE WB) EA 3,400.0000 6,800.00 0.000 0 087 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,300.0000 3,300.00 0.000 0 088 CONCRETE BARRIER TYPE 80 (MOD) LF 350.0000 304,150.00 0.000 0 (F) 089 THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 2,400.00 0.000 0 090 PAINT TRAFFIC STRIPE (2-COAT) LF 0.4200 14,868.00 0.000 0 091 PAVEMENT MARKER EA 12.0000 9,000.00 0.000 0 (RETROREFLECTIVE-RECESSED) PROGRAM CAS145 PAGE 5 DATE 11/22/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0H1804 TIME 05:34 AM ESTIMATE NO. 04 BID OPENING 04/30/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/13 R.E. NAME: AMARJIT DHALIWAL DATE OF THIS ESTIMATE 11/22/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 729,917.88 1,444,876.16 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 30,654.60 82,794.50 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 760,572.48 1,527,670.66 092 MOBILIZATION LS 855,000.0000 855,000.00 0.200 171,000.00 0.950 812,250 ORIGINAL CONTRACT AMOUNT 7,841,099.00 TOTAL WORK COMPLETED 931,572.48 2,339,920.66 MATERIALS ON HAND ON SITE 452,044.83 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -198,178.02 -255,345.59 TOTAL 733,394.46 2,536,619.90 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 092 MOBILIZATION 784,109.90 855,000.00 70,890.10 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 06/10/13 270 08/05/13 09/04/14 09/04/14 75 0 0 0 29% 28% PROGRESS IS SATISFACTORY AMARJIT DHALIWAL RESIDENT ENGINEER PROGRAM CAS145 DATE 11/22/13