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 05/24/11 EST. NO.03 TIME 07:11 AM R.E. NAME: SAM DHALIWAL 06-0L1504 --------------------------------------------------------------------------- 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 0001 7,834.69 A.C. @ U.P.(+) 051811 N 1 0 7,834.69 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 7,834.69 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 05/24/11 EST. NO.03 TIME 07:11 AM R.E. NAME: SAM DHALIWAL 06-0L1504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE ANT 4LDS @ 3000 P/D -12,000.00 03 -12,000.00 -12,000.00 TOTAL DEDUCTIONS -12,000.00 -12,000.00 PROGRAM CAS145 PAGE 1 DATE 05/24/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0L1504 TIME 07:11 AM ESTIMATE NO. 03 BID OPENING 04/28/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/11 R.E. NAME: SAM DHALIWAL DATE OF THIS ESTIMATE 05/24/11 LOCATION PROGRESS ESTIMATE 06-KER-33-63.0/68.8 ----------------- 06-KER-58-15.4/21.7 W JAXON BAKER INC. IN KERN COUNTY NEAR DEVILS DEN ON P.O. BOX 994248 ROUTE 33 AND NEAR MCKITTRICK ON REDDING, CA 96099 ON ROUTE 58 FED. AID NO. N O N E PLACE RUBBERIZED HOT MIX ASPHALT ON ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 250.00 1.000 250.00 02 CONTRACTOR SUPPLIED BIOLOGIST LS 15,000.0000 15,000.00 0.800 12,000.00 03 CONSTRUCTION SITE MANAGEMENT LS 750.0000 750.00 0.333 249.75 1.000 750.00 04 PREPARE WATER POLLUTION CONTROL LS 450.0000 450.00 0.750 337.50 PROGRAM 05 CONSTRUCTION AREA SIGNS LS 1,600.0000 1,600.00 0.100 160.00 0.900 1,440.00 06 TRAFFIC CONTROL SYSTEM LS 154,000.0000 154,000.00 0.330 50,820.00 1.000 154,000.00 07 PORTABLE CHANGEABLE MESSAGE SIGN LS 17,500.0000 17,500.00 0.330 5,775.00 1.000 17,500.00 08 REMOVE YELLOW THERMOPLASTIC PAVEMENT SQFT 20.0000 700.00 35.000 700.00 MARKING (HAZARDOUS WASTE) 09 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 10.0000 2,200.00 218.000 2,180.00 10 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.0000 6,840.00 4,465.300 13,395.90 11 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 0.750 1,875.00 12 IMPORTED MATERIAL (SHOULDER BACKING) TON 20.0000 88,200.00 3,133.020 62,660.40 3,133.020 62,660.40 13 HOT MIX ASPHALT (TYPE A) TON 55.0000 107,250.00 701.770 38,597.35 14 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 86.0000 1,143,800.00 12,573.990 1,081,363.14 12,573.990 1,081,363.14 15 DATA CORE LS 2,000.0000 2,000.00 1.000 2,000.00 1.000 2,000.00 16 TACK COAT TON 1.0000 63.00 32.790 32.79 32.790 32.79 17 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2200 36,960.00 136,759.000 30,086.98 136,759.000 30,086.98 18 THERMOPLASTIC PAVEMENT MARKING SQFT 4.5000 1,170.00 254.000 1,143.00 254.000 1,143.00 19 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.1500 7,095.00 44,699.000 6,704.85 44,699.000 6,704.85 (BROKEN 36-12) 20 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.7000 9,990.00 2,430.000 8,991.00 2,430.000 8,991.00 PROGRAM CAS145 PAGE 2 DATE 05/24/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0L1504 TIME 07:11 AM ESTIMATE NO. 03 BID OPENING 04/28/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/11 R.E. NAME: SAM DHALIWAL DATE OF THIS ESTIMATE 05/24/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 1,249,986.91 1,436,007.91 ADJUSTMENT OF COMPENSATION 7,834.69 7,834.69 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 1,257,821.60 1,443,842.60 ORIGINAL CONTRACT AMOUNT 1,598,318.00 TOTAL WORK COMPLETED 1,257,821.60 1,443,842.60 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -12,000.00 -12,000.00 TOTAL 1,245,821.60 1,431,842.60 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 06/14/10 45 10/15/10 10/15/10 05/25/11 49 101 0 0 86% 100% PROGRESS IS SATISFACTORY SAM DHALIWAL RESIDENT ENGINEER PROGRAM CAS145 DATE 05/24/11