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 07/23/12 EST. NO.04 TIME 10:28 AM R.E. NAME: SAM DHALIWAL 06-0L6404 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 005 0001 57,473.79 A.C. @ U.P.(+) 071812 N 1 0 006 0001 -67,478.07 A.C. @ U.P.(-) 071812 N 1 0 -10,004.28 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE -10,004.28 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 07/23/12 EST. NO.04 TIME 10:28 AM R.E. NAME: SAM DHALIWAL 06-0L6404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MISS PYRL -3,000.00 04 -3,000.00 -3,000.00 TOTAL DEDUCTIONS -3,000.00 -3,000.00 PROGRAM CAS145 PAGE 1 DATE 07/23/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0L6404 TIME 10:28 AM ESTIMATE NO. 04 BID OPENING 12/07/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/12 R.E. NAME: SAM DHALIWAL DATE OF THIS ESTIMATE 07/23/12 LOCATION PROGRESS ESTIMATE 06-KER-99-R28.4/R43.9 ----------------- SECURITY PAVING COMPANY INC IN KERN COUNTY IN BAKERSFIELD FROM P O BOX 1489 BEARDSLEY CANAL BRIDGE TO ROUTE SUN VALLEY CA 913531489 46/99 SEPARATION FED. AID NO. ACNH-P099(551)E REPLACE EXISTING PAVEMENT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 4,000.0000 4,000.00 0.000 0.00 002 TIME-RELATED OVERHEAD LS 600,000.0000 1,600,000.00 0.068 108,800.00 0.248 396,800.00 003 CONSTRUCTION SITE MANAGEMENT LS 49,800.0000 49,800.00 0.068 3,386.40 0.248 12,350.40 004 PREPARE STORM WATER POLLUTION LS 3,000.0000 3,000.00 0.750 2,250.00 PREVENTION PLAN 005 TEMPORARY FIBER ROLL LF 3.5000 2,100.00 0.000 0.00 006 TEMPORARY CONSTRUCTION ENTRANCE EA 3,200.0000 32,000.00 2.000 6,400.00 007 MOVE-IN/MOVE-OUT EA 420.0000 2,100.00 0.000 0.00 (TEMPORARY EROSION CONTROL) 008 TEMPORARY DRAINAGE INLET PROTECTION EA 145.0000 11,310.00 60.000 8,700.00 009 STREET SWEEPING LS 42,600.0000 42,600.00 0.068 2,896.80 0.248 10,564.80 010 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 25,000.0000 25,000.00 0.068 1,700.00 0.248 6,200.00 011 TEMPORARY SOIL BINDER SQYD 0.2500 50,000.00 0.000 0.00 012 STORM WATER ANNUAL REPORT EA 2,000.0000 8,000.00 0.000 0.00 013 CONSTRUCTION AREA SIGNS LS 68,250.0000 68,250.00 0.101 6,893.25 0.281 19,178.25 014 TRAFFIC CONTROL SYSTEM LS 117,000.0000 1,117,000.00 0.068 75,956.00 0.248 277,016.00 015 TEMPORARY TRAFFIC STRIPE (TAPE) LF 2.1000 684,600.00 0.000 0.00 016 TEMPORARY PAVEMENT MARKING (TAPE) SQFT 13.1200 9,971.20 378.000 4,959.36 1,386.000 18,184.32 017 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.5800 494,740.00 48,152.000 27,928.16 151,354.200 87,785.44 018 CHANNELIZER (SURFACE MOUNTED) EA 33.0000 144,540.00 411.000 13,563.00 909.000 29,997.00 019 TEMPORARY PAVEMENT MARKER EA 4.2000 144,060.00 7,934.000 33,322.80 11,970.000 50,274.00 020 PORTABLE CHANGEABLE MESSAGE SIGN LS 75,000.0000 75,000.00 0.068 5,100.00 0.248 18,600.00 021 TEMPORARY RAILING (TYPE K) LF 5.3500 3,557,750.00 40,140.000 214,749.00 178,340.000 954,119.00 022 TEMPORARY CRASH CUSHION MODULE EA 180.0000 81,000.00 182.000 32,760.00 280.000 50,400.00 PROGRAM CAS145 PAGE 2 DATE 07/23/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0L6404 TIME 10:28 AM ESTIMATE NO. 04 BID OPENING 12/07/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/12 R.E. NAME: SAM DHALIWAL DATE OF THIS ESTIMATE 07/23/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE PAINTED TRAFFIC STRIPE LF 0.4700 398,560.00 31,528.750 14,818.51 100,475.750 47,223.60 024 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.4700 20,539.00 14,455.250 6,793.97 45,578.250 21,421.78 025 REMOVE PAVEMENT MARKER EA 0.6800 22,712.00 5,773.000 3,925.64 16,528.000 11,239.04 026 REMOVE ROADSIDE SIGN EA 53.0000 530.00 0.000 0.00 027 REMOVE CONCRETE PAVEMENT CY 11.1000 1,531,800.00 4,869.300 54,049.23 4,869.300 54,049.23 028 RECONSTRUCT METAL BEAM GUARD RAILING LF 26.7500 158,092.50 2,437.000 65,189.75 029 RESET ROADSIDE SIGN EA 158.0000 790.00 0.000 0.00 030 ADJUST INLET TO GRADE EA 1,550.0000 74,400.00 32.000 49,600.00 32.000 49,600.00 031 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.3000 34,450.00 0.000 0.00 032 REMOVE CONCRETE BARRIER LF 100.0000 1,200.00 0.000 0.00 033 REMOVE TRANSITION RAILING EA 368.0000 1,472.00 0.000 0.00 034 CLEARING AND GRUBBING LS 30,000.0000 30,000.00 0.171 5,130.00 0.609 18,270.00 035 ROADWAY EXCAVATION CY 14.6000 6,263,400.00 40,364.600 589,323.16 144,427.000 2,108,634.20 036 ROADWAY EXCAVATION (TYPE Z-2) CY 88.7000 3,973,760.00 397.500 35,258.25 19,053.500 1,690,045.45 (AERIALLY DEPOSITED LEAD) 037 LEAD COMPLIANCE PLAN LS 5,800.0000 5,800.00 0.750 4,350.00 038 IMPORTED MATERIAL (SHOULDER BACKING) TON 16.0000 172,800.00 0.000 0.00 039 PRUNE EXISTING PLANTS LS 88,700.0000 88,700.00 1.000 88,700.00 040 EROSION CONTROL (COMPOST BLANKET) CY 38.3000 409,810.00 0.000 0.00 041 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 390.0000 1,950.00 0.000 0.00 042 CLASS 2 AGGREGATE SUBBASE CY 16.4500 2,039,800.00 1,957.500 32,200.88 1,957.500 32,200.88 043 CLASS 2 AGGREGATE BASE CY 17.9000 2,702,900.00 20,640.600 369,466.74 109,559.300 1,961,111.47 044 HOT MIX ASPHALT TON 69.3500 15,881,150.00 28,047.200 1,945,073.32 82,340.620 5,710,322.00 045 RUMBLE STRIP STA 12.8000 20,480.00 0.000 0.00 046 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 3.1000 53,940.00 0.000 0.00 047 PLACE HOT MIX ASPHALT SQYD 40.0000 2,280.00 0.000 0.00 (MISCELLANEOUS AREA) 048 TACK COAT TON 600.0000 234,000.00 10.900 6,540.00 27.300 16,380.00 049 CONTINUOUSLY REINFORCED CONCRETE CY 136.0000 19,720,000.00 0.000 0.00 PAVEMENT PROGRAM CAS145 PAGE 3 DATE 07/23/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0L6404 TIME 10:28 AM ESTIMATE NO. 04 BID OPENING 12/07/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/12 R.E. NAME: SAM DHALIWAL DATE OF THIS ESTIMATE 07/23/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 050 CONTINUOUSLY REINFORCED CONCRETE LF 15.7500 9,135.00 0.000 0.00 PAVEMENT (TERMINAL JOINT, TYPE D) 051 CONTINUOUSLY REINFORCED CONCRETE LF 119.0000 47,600.00 0.000 0.00 PAVEMENT (PAVEMENT ANCHOR) 052 CONTINUOUSLY REINFORCED CONCRETE LF 414.0000 165,600.00 0.000 0.00 PAVEMENT (EXPANSION JOINT, TYPE WF) 053 JOINTED PLAIN CONCRETE PAVEMENT CY 111.8500 4,317,410.00 0.000 0.00 054 SHOULDER RUMBLE STRIP STA 46.4000 57,536.00 0.000 0.00 (CONCRETE PAVEMENT, GROUND-IN INDENTATIONS) 055 CONTINUOUSLY REINFORCED CONCRETE CY 209.9000 3,043,550.00 0.000 0.00 PAVEMENT (RAPID STRENGTH CONCRETE) 056 SEAL PAVEMENT JOINT LF 1.8500 527,250.00 0.000 0.00 057 SEAL ISOLATION JOINT LF 5.7000 1,356,600.00 0.000 0.00 058 DOWEL BAR (DRILL AND BOND) EA 14.0000 19,600.00 0.000 0.00 059 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 343.0000 548,800.00 1,255.322 430,575.45 060 GRIND EXISTING CONCRETE SQYD 5.0000 1,110,000.00 31,037.000 155,185.00 222,542.000 1,112,710.00 PAVEMENT 061 MINOR CONCRETE (MINOR STRUCTURE) CY 2,400.0000 21,600.00 0.000 0.00 (F) 062 JOINT SEAL (MR 1 1/2", TYPE B) LF 82.0000 32,800.00 0.000 0.00 063 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 17.6000 3,168.00 0.000 0.00 (0.063"-FRAMED) 064 ROADSIDE SIGN - TWO POST EA 389.0000 3,890.00 0.000 0.00 065 24" REINFORCED CONCRETE PIPE LF 365.0000 76,650.00 72.000 26,280.00 066 STEEL FLARED END SECTION EA 800.0000 2,400.00 0.000 0.00 067 ROCK SLOPE PROTECTION CY 300.0000 2,400.00 0.000 0.00 (NO. 1, METHOD B) 068 ROCK SLOPE PROTECTION FABRIC SQYD 10.0000 350.00 0.000 0.00 069 MISCELLANEOUS IRON AND STEEL LB 2.5000 3,945.00 0.000 0.00 (F) 070 SURVEY MONUMENT EA 600.0000 20,400.00 0.000 0.00 071 TRANSITION RAILING (TYPE STB) EA 3,412.0000 13,648.00 0.000 0.00 072 TRANSITION RAILING (TYPE WB) EA 3,255.0000 55,335.00 1.000 3,255.00 073 TRANSITION RAILING (TYPE DTB) EA 3,780.0000 30,240.00 0.000 0.00 074 END ANCHOR ASSEMBLY (TYPE SFT) EA 683.0000 4,781.00 1.000 683.00 075 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,415.0000 50,715.00 1.000 2,415.00 PROGRAM CAS145 PAGE 4 DATE 07/23/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0L6404 TIME 10:28 AM ESTIMATE NO. 04 BID OPENING 12/07/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/12 R.E. NAME: SAM DHALIWAL DATE OF THIS ESTIMATE 07/23/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 076 CONCRETE BARRIER (TYPE 60) LF 300.0000 3,600.00 0.000 0.00 077 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5300 83,210.00 0.000 0.00 078 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0500 162,750.00 0.000 0.00 079 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.1000 17,010.00 0.000 0.00 080 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3700 114,330.00 0.000 0.00 (BROKEN 36-12) 081 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3700 1,332.00 0.000 0.00 (BROKEN 17-7) 082 PAVEMENT MARKER (NON-REFLECTIVE) EA 3.1500 1,039.50 0.000 0.00 083 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.2000 43,260.00 0.000 0.00 084 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 15,000.0000 15,000.00 0.068 1,020.00 0.248 3,720.00 SYSTEM ELEMENTS DURING CONSTRUCTION 085 DETECTOR LOOP LS 52,500.0000 52,500.00 0.185 9,712.50 0.463 24,307.50 086 MODIFY VEHICLE CLASSIFICATION STATION LS 98,175.0000 98,175.00 0.202 19,831.35 0.348 34,164.90 087 TRAFFIC MONITORING STATION LS 60,585.0000 60,585.00 0.510 30,898.35 088 CLOSED CIRCUIT TELEVISION SYSTEM LS 19,110.0000 19,110.00 0.182 3,478.02 0.454 8,675.94 089 RETROFIT CHANGEABLE MESSAGE SIGN SYSTEM LS 83,475.0000 83,475.00 0.000 0.00 090 MODIFY LIGHTING AND SIGN ILLUMINATION LS 88,510.0000 88,510.00 0.202 17,879.02 0.595 52,663.45 091 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 092 END OF QUEUE WARNING AND SERVICE PATROL LS 538,000.0000 538,000.00 0.068 36,584.00 0.248 133,424.00 PROGRAM CAS145 PAGE 5 DATE 07/23/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0L6404 TIME 10:28 AM ESTIMATE NO. 04 BID OPENING 12/07/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/12 R.E. NAME: SAM DHALIWAL DATE OF THIS ESTIMATE 07/23/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 3,887,884.36 15,691,329.20 ADJUSTMENT OF COMPENSATION -10,004.28 -10,004.28 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 3,877,880.08 15,681,324.92 093 MOBILIZATION LS 800,000.0000 7,800,000.00 0.750 5,850,000.00 ORIGINAL CONTRACT AMOUNT 82,759,426.20 TOTAL WORK COMPLETED 3,877,880.08 21,531,324.92 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -3,000.00 -3,000.00 TOTAL 3,874,880.08 21,528,324.92 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 02/14/12 250 04/02/12 04/09/12 04/24/13 62 10 0 0 25% 25% PROGRESS IS SATISFACTORY SAM DHALIWAL RESIDENT ENGINEER PROGRAM CAS145 DATE 07/23/12