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 07/22/13 EST. NO.17 TIME 06:55 PM 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 --------------------------------------------------------------------------- 008 0001 425.50 A.C. @ L.S.(+) 071713 N 1 0 017 0001 6,895.35 E.W. @ U.P (+) 071713 N 1 0 7,320.85 TOTAL THIS ESTIMATE -113,067.59 TOTAL PREVIOUS ESTIMATE -105,746.74 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 07/22/13 EST. NO.17 TIME 06:55 PM R.E. NAME: SAM DHALIWAL 06-0L6404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE OUT OF STATE INSPEC -5,000.00 05 25% MISS CPM -1,321,487.63 05 RECD MISS CPM 1,321,487.63 07 25% SUPP VIOL -715,186.56 11 REL SWPPP VIOL 715,186.56 12 JMF RENEWAL # 2 -3,000.00 15 HOLD 25% FOR CPM -467,314.85 17 -467,314.85 -475,314.85 LABOR COMPLIANCE VIOLATION MISS PYRL -3,000.00 04 RECD PYRL #4 3,000.00 06 MISS PYRL -5,000.00 11 MISS PYRL -5,000.00 15 RECD PYRL # 11 5,000.00 15 RECD PYRL # 15 5,000.00 16 0.00 0.00 TOTAL DEDUCTIONS -467,314.85 -475,314.85 PROGRAM CAS145 PAGE 1 DATE 07/22/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0L6404 TIME 06:55 PM ESTIMATE NO. 17 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 07/20/13 R.E. NAME: SAM DHALIWAL DATE OF THIS ESTIMATE 07/22/13 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 $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 4,000.0000 4,000.00 0.000 0 002 TIME-RELATED OVERHEAD LS 1,600,000.0000 1,600,000.00 0.040 64,000.00 0.820 1,312,000 003 CONSTRUCTION SITE MANAGEMENT LS 49,800.0000 49,800.00 0.040 1,992.00 0.820 40,836 004 PREPARE STORM WATER POLLUTION LS 3,000.0000 3,000.00 0.750 2,250 PREVENTION PLAN 005 TEMPORARY FIBER ROLL LF 3.5000 2,100.00 0.000 0 006 TEMPORARY CONSTRUCTION ENTRANCE EA 3,200.0000 32,000.00 3.000 9,600 007 MOVE-IN/MOVE-OUT EA 420.0000 2,100.00 0.000 0 (TEMPORARY EROSION CONTROL) 008 TEMPORARY DRAINAGE INLET PROTECTION EA 145.0000 11,310.00 60.000 8,700 009 STREET SWEEPING LS 42,600.0000 42,600.00 0.040 1,704.00 0.820 34,932 010 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 25,000.0000 25,000.00 0.780 19,500 011 TEMPORARY SOIL BINDER SQYD 0.2500 50,000.00 0.000 0 012 STORM WATER ANNUAL REPORT EA 2,000.0000 8,000.00 1.000 2,000 013 CONSTRUCTION AREA SIGNS LS 68,250.0000 68,250.00 0.054 3,685.50 0.763 52,074 014 TRAFFIC CONTROL SYSTEM LS 1,117,000.0000 1,117,000.00 0.040 44,680.00 0.820 915,940 015 TEMPORARY TRAFFIC STRIPE (TAPE) LF 2.1000 684,600.00 14,146.000 29,706 016 TEMPORARY PAVEMENT MARKING (TAPE) SQFT 13.1200 9,971.20 252.000 3,306.24 2,646.000 34,715 017 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.5800 494,740.00 101,790.000 59,038.20 550,419.200 319,243 018 CHANNELIZER (SURFACE MOUNTED) EA 33.0000 144,540.00 506.000 16,698.00 3,193.000 105,369 019 TEMPORARY PAVEMENT MARKER EA 4.2000 144,060.00 7,119.000 29,899.80 73,844.000 310,144 020 PORTABLE CHANGEABLE MESSAGE SIGN LS 75,000.0000 75,000.00 0.040 3,000.00 0.820 61,500 021 TEMPORARY RAILING (TYPE K) LF 5.3500 3,557,750.00 122,896.000 657,493.60 563,675.000 3,015,661 022 TEMPORARY CRASH CUSHION MODULE EA 180.0000 81,000.00 42.000 7,560.00 560.000 100,800 PROGRAM CAS145 PAGE 2 DATE 07/22/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0L6404 TIME 06:55 PM ESTIMATE NO. 17 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 07/20/13 R.E. NAME: SAM DHALIWAL DATE OF THIS ESTIMATE 07/22/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE PAINTED TRAFFIC STRIPE LF 0.4700 398,560.00 60,664.000 28,512.08 399,164.750 187,607 024 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.4700 20,539.00 45,578.250 21,421 025 REMOVE PAVEMENT MARKER EA 0.6800 22,712.00 16,308.000 11,089.44 53,074.000 36,090 026 REMOVE ROADSIDE SIGN EA 53.0000 530.00 0.000 0 027 REMOVE CONCRETE PAVEMENT CY 11.1000 1,531,800.00 11,889.800 131,976.78 83,361.500 925,312 028 RECONSTRUCT METAL BEAM GUARD RAILING LF 26.7500 158,092.50 13,917.000 372,279 029 RESET ROADSIDE SIGN EA 158.0000 790.00 0.000 0 030 ADJUST INLET TO GRADE EA 1,550.0000 74,400.00 48.000 74,400 031 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.3000 34,450.00 30,816.300 40,061 032 REMOVE CONCRETE BARRIER LF 100.0000 1,200.00 0.000 0 033 REMOVE TRANSITION RAILING EA 368.0000 1,472.00 3.000 1,104 034 CLEARING AND GRUBBING LS 30,000.0000 30,000.00 1.000 30,000 035 ROADWAY EXCAVATION CY 14.6000 6,263,400.00 18,577.800 271,235.88 360,207.330 5,259,027 036 ROADWAY EXCAVATION (TYPE Z-2) CY 88.7000 3,973,760.00 27,768.900 2,463,101 (AERIALLY DEPOSITED LEAD) 037 LEAD COMPLIANCE PLAN LS 5,800.0000 5,800.00 0.750 4,350 038 IMPORTED MATERIAL (SHOULDER BACKING) TON 16.0000 172,800.00 5,670.000 90,720 039 PRUNE EXISTING PLANTS LS 88,700.0000 88,700.00 1.000 88,700 040 EROSION CONTROL (COMPOST BLANKET) CY 38.3000 409,810.00 3,199.000 122,521 041 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 390.0000 1,950.00 1.000 390 042 CLASS 2 AGGREGATE SUBBASE CY 16.4500 2,039,800.00 5,475.600 90,073.62 107,924.560 1,775,359 043 CLASS 2 AGGREGATE BASE CY 17.9000 2,702,900.00 135,182.300 2,419,763 044 HOT MIX ASPHALT TON 69.3500 15,881,150.00 192,114.330 13,323,128 045 RUMBLE STRIP STA 12.8000 20,480.00 0.000 0 046 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 3.1000 53,940.00 17,802.000 55,186 047 PLACE HOT MIX ASPHALT SQYD 40.0000 2,280.00 82.000 3,280 (MISCELLANEOUS AREA) 048 TACK COAT TON 600.0000 234,000.00 50.020 30,012 049 CONTINUOUSLY REINFORCED CONCRETE CY 136.0000 19,720,000.00 97,617.920 13,276,037 PAVEMENT PROGRAM CAS145 PAGE 3 DATE 07/22/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0L6404 TIME 06:55 PM ESTIMATE NO. 17 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 07/20/13 R.E. NAME: SAM DHALIWAL DATE OF THIS ESTIMATE 07/22/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 CONTINUOUSLY REINFORCED CONCRETE LF 15.7500 9,135.00 75.000 1,181 PAVEMENT (TERMINAL JOINT, TYPE D) 051 CONTINUOUSLY REINFORCED CONCRETE LF 119.0000 47,600.00 476.500 56,703 PAVEMENT (PAVEMENT ANCHOR) 052 CONTINUOUSLY REINFORCED CONCRETE LF 414.0000 165,600.00 189.000 78,246 PAVEMENT (EXPANSION JOINT, TYPE WF) 053 JOINTED PLAIN CONCRETE PAVEMENT CY 111.8500 4,317,410.00 39,004.650 4,362,670 054 SHOULDER RUMBLE STRIP STA 46.4000 57,536.00 0.000 0 (CONCRETE PAVEMENT, GROUND-IN INDENTATIONS) 055 CONTINUOUSLY REINFORCED CONCRETE CY 209.9000 3,043,550.00 14,129.570 2,965,796 PAVEMENT (RAPID STRENGTH CONCRETE) 056 SEAL PAVEMENT JOINT LF 1.8500 527,250.00 38,283.200 70,823.92 150,203.300 277,876 057 SEAL ISOLATION JOINT LF 5.7000 1,356,600.00 39,676.200 226,154.34 147,046.300 838,163 058 DOWEL BAR (DRILL AND BOND) EA 14.0000 19,600.00 52.000 728 059 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 343.0000 548,800.00 1,255.322 430,575 060 GRIND EXISTING CONCRETE SQYD 5.0000 1,110,000.00 222,542.000 1,112,710 PAVEMENT 061 MINOR CONCRETE (MINOR STRUCTURE) CY 2,400.0000 21,600.00 8.400 20,160 (F) 062 JOINT SEAL (MR 1 1/2", TYPE B) LF 82.0000 32,800.00 0.000 0 063 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 17.6000 3,168.00 0.000 0 (0.063"-FRAMED) 064 ROADSIDE SIGN - TWO POST EA 389.0000 3,890.00 0.000 0 065 24" REINFORCED CONCRETE PIPE LF 365.0000 76,650.00 149.000 54,385 066 STEEL FLARED END SECTION EA 800.0000 2,400.00 0.000 0 067 ROCK SLOPE PROTECTION CY 300.0000 2,400.00 0.000 0 (NO. 1, METHOD B) 068 ROCK SLOPE PROTECTION FABRIC SQYD 10.0000 350.00 0.000 0 069 MISCELLANEOUS IRON AND STEEL LB 2.5000 3,945.00 1,052.000 2,630 (F) 070 SURVEY MONUMENT EA 600.0000 20,400.00 0.000 0 071 TRANSITION RAILING (TYPE STB) EA 3,412.0000 13,648.00 3.000 10,236 072 TRANSITION RAILING (TYPE WB) EA 3,255.0000 55,335.00 20.000 65,100 073 TRANSITION RAILING (TYPE DTB) EA 3,780.0000 30,240.00 4.000 15,120 074 END ANCHOR ASSEMBLY (TYPE SFT) EA 683.0000 4,781.00 23.000 15,709 075 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,415.0000 50,715.00 31.000 74,865 PROGRAM CAS145 PAGE 4 DATE 07/22/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0L6404 TIME 06:55 PM ESTIMATE NO. 17 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 07/20/13 R.E. NAME: SAM DHALIWAL DATE OF THIS ESTIMATE 07/22/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 076 CONCRETE BARRIER (TYPE 60) LF 300.0000 3,600.00 0.000 0 077 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5300 83,210.00 0.000 0 078 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0500 162,750.00 0.000 0 079 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.1000 17,010.00 0.000 0 080 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3700 114,330.00 0.000 0 (BROKEN 36-12) 081 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3700 1,332.00 0.000 0 (BROKEN 17-7) 082 PAVEMENT MARKER (NON-REFLECTIVE) EA 3.1500 1,039.50 0.000 0 083 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.2000 43,260.00 0.000 0 084 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 15,000.0000 15,000.00 0.548 8,220 SYSTEM ELEMENTS DURING CONSTRUCTION 085 DETECTOR LOOP LS 52,500.0000 52,500.00 0.666 34,965 086 MODIFY VEHICLE CLASSIFICATION STATION LS 98,175.0000 98,175.00 0.407 39,957 087 TRAFFIC MONITORING STATION LS 60,585.0000 60,585.00 0.684 41,440 088 CLOSED CIRCUIT TELEVISION SYSTEM LS 19,110.0000 19,110.00 0.771 14,733 089 RETROFIT CHANGEABLE MESSAGE SIGN SYSTEM LS 83,475.0000 83,475.00 0.929 77,548 090 MODIFY LIGHTING AND SIGN ILLUMINATION LS 88,510.0000 88,510.00 0.933 82,579 091 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 092 END OF QUEUE WARNING AND SERVICE PATROL LS 538,000.0000 538,000.00 0.272 146,336.00 0.820 441,160 PROGRAM CAS145 PAGE 5 DATE 07/22/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0L6404 TIME 06:55 PM ESTIMATE NO. 17 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 07/20/13 R.E. NAME: SAM DHALIWAL DATE OF THIS ESTIMATE 07/22/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,869,259.40 58,098,286.97 ADJUSTMENT OF COMPENSATION 425.50 -122,187.82 EXTRA WORK 6,895.35 16,441.08 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,876,580.25 57,992,540.23 093 MOBILIZATION LS 7,800,000.0000 7,800,000.00 1.000 7,800,000 ORIGINAL CONTRACT AMOUNT 82,759,426.20 TOTAL WORK COMPLETED 1,876,580.25 65,792,540.23 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -467,314.85 -475,314.85 TOTAL 1,409,265.40 65,317,225.38 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 09/23/13 200 115 0 0 77% 80% PROGRESS IS SATISFACTORY SAM DHALIWAL RESIDENT ENGINEER PROGRAM CAS145 DATE 07/22/13