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 02/25/10 EST. NO.06 TIME 08:14 AM R.E. NAME: SAM DHALIWAL 06-430104 --------------------------------------------------------------------------- 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 02/25/10 EST. NO.06 TIME 08:14 AM R.E. NAME: SAM DHALIWAL 06-430104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE NON-COMPLIANCE CPM -7,979.13 01 REL CPM 7,979.13 03 NON-COMPLIANCE ARRA -10,000.00 04 MISS ARRA 4 JAN -10,000.00 05 MISS CPM & WPCP 25% -227,846.38 05 RECD ARRA 4 DEC 10,000.00 05 SUERVEY RESET #5 -3,120.00 05 SURVEY RESET #3 -2,125.00 05 8% SUB-CNTRCTR VIOLA -44,068.16 05 0.00 -287,159.54 TOTAL DEDUCTIONS 0.00 -287,159.54 PROGRAM CAS145 PAGE 1 DATE 02/25/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-430104 TIME 08:14 AM ESTIMATE NO. 06 BID OPENING 05/26/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/10 R.E. NAME: SAM DHALIWAL DATE OF THIS ESTIMATE 02/25/10 LOCATION PROGRESS ESTIMATE 06-KER-204-4.6/5.1 ----------------- GRIFFITH COMPANY IN KERN COUNTY IN BAKERSFIELD FROM 1128 CARRIER PARKWAY AVENUE M STREET TO F STREET BAKERSFIELD, CA 93308 FED. AID NO. SARR-S204(4)E ,A-S204(4)E REPLACE STEEL BRIDGE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 16,000.0000 16,000.00 0.250 4,000.00 02 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 2,250.00 2.000 500.00 03 TIME-RELATED OVERHEAD WDAY 1,265.0000 442,750.00 15.000 18,975.00 108.000 136,620.00 04 TEMPORARY FENCE (TYPE ESA) LF 12.0000 11,040.00 500.000 6,000.00 05 TEMPORARY STATUE PROTECTION LS 8,000.0000 8,000.00 0.013 104.00 0.693 5,544.00 06 TEMPORARY SUPPORT LS 49,000.0000 49,000.00 0.001 49.00 0.881 43,169.00 07 CONSTRUCTION SITE MANAGEMENT LS 23,000.0000 23,000.00 0.040 920.00 0.310 7,130.00 08 PREPARE WATER POLLUTION CONTROL LS 500.0000 500.00 0.750 375.00 PROGRAM 09 TEMPORARY CONSTRUCTION ENTRANCE EA 3,700.0000 7,400.00 1.000 3,700.00 10 TEMPORARY DRAINAGE INLET PROTECTION EA 450.0000 12,600.00 10.000 4,500.00 11 STREET SWEEPING LS 34,000.0000 34,000.00 0.040 1,360.00 0.310 10,540.00 12 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 17,000.0000 17,000.00 0.040 680.00 0.310 5,270.00 13 CONSTRUCTION AREA SIGNS LS 9,000.0000 9,000.00 0.013 117.00 0.693 6,237.00 14 TRAFFIC CONTROL SYSTEM LS 27,000.0000 27,000.00 0.040 1,080.00 0.310 8,370.00 15 CHANNELIZER (SURFACE MOUNTED) EA 30.0000 7,800.00 22.000 660.00 157.000 4,710.00 16 PORTABLE CHANGEABLE MESSAGE SIGN LS 52,000.0000 52,000.00 0.040 2,080.00 0.310 16,120.00 17 TEMPORARY RAILING (TYPE K) LF 11.5000 66,240.00 1,499.000 17,238.50 18 TEMPORARY CRASH CUSHION MODULE EA 180.0000 15,840.00 66.000 11,880.00 19 REMOVE METAL BEAM GUARD RAILING LF 9.0000 1,800.00 0.000 0.00 20 REMOVE TRAFFIC STRIPE LF 0.7500 13,425.00 980.000 735.00 21 REMOVE PAVEMENT MARKER EA 1.0000 430.00 40.000 40.00 22 REMOVE SIGN STRUCTURE EA 26,000.0000 26,000.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 02/25/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-430104 TIME 08:14 AM ESTIMATE NO. 06 BID OPENING 05/26/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/10 R.E. NAME: SAM DHALIWAL DATE OF THIS ESTIMATE 02/25/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 REMOVE INLET EA 1,800.0000 7,200.00 0.000 0.00 24 SALVAGE METAL BRIDGE RAILING LF 6.0000 16,920.00 1,410.000 8,460.00 25 RESET ROADSIDE SIGN EA 190.0000 5,510.00 0.000 0.00 26 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.1000 11,330.00 0.000 0.00 27 REMOVE CONCRETE (CURB AND GUTTER) LF 8.0000 27,680.00 2,626.000 21,008.00 28 BRIDGE REMOVAL LS 130,000.0000 130,000.00 0.500 65,000.00 29 BRIDGE REMOVAL (PORTION), LOCATION A LS 11,500.0000 11,500.00 1.000 11,500.00 30 BRIDGE REMOVAL (PORTION), LOCATION B LS 11,500.0000 11,500.00 0.000 0.00 31 BRIDGE REMOVAL (PORTION), LOCATION C LS 11,500.0000 11,500.00 1.000 11,500.00 32 BRIDGE REMOVAL (PORTION), LOCATION D LS 11,500.0000 11,500.00 0.000 0.00 33 REMOVE TREE EA 500.0000 2,000.00 4.000 2,000.00 34 ROADWAY EXCAVATION CY 32.5000 59,800.00 605.000 19,662.50 35 LEAD COMPLIANCE PLAN LS 1,550.0000 1,550.00 0.750 1,162.50 36 STRUCTURE EXCAVATION (BRIDGE) CY 34.0000 19,040.00 280.000 9,520.00 F) 37 STRUCTURE EXCAVATION (RETAINING WALL) CY 42.5000 17,595.00 207.000 8,797.50 F) 38 STRUCTURE BACKFILL (BRIDGE) CY 59.5000 56,525.00 0.000 0.00 F) 39 STRUCTURE BACKFILL (RETAINING WALL) CY 71.0000 35,642.00 0.000 0.00 F) 40 SOIL NAIL ASSEMBLY LF 63.2000 284,400.00 0.000 0.00 41 HIGHWAY PLANTING LS 23,000.0000 23,000.00 0.000 0.00 42 MAINTAIN EXISTING PLANTED AREAS LS 1,250.0000 1,250.00 0.040 50.00 0.310 387.50 43 PLANT ESTABLISHMENT WORK LS 1,300.0000 1,300.00 0.000 0.00 44 IRRIGATION SYSTEM LS 32,000.0000 32,000.00 0.000 0.00 45 HOT MIX ASPHALT (TYPE A) TON 62.0000 467,480.00 1,115.760 69,177.12 46 PAVING ASPHALT (BINDER, GEOSYNTHETIC TON 425.0000 255.00 0.000 0.00 PAVEMENT INTERLAYER) 47 GEOSYNTHETIC PAVEMENT INTERLAYER SQYD 3.7500 2,025.00 0.000 0.00 48 DATA CORE LS 1,400.0000 1,400.00 0.000 0.00 49 PLACE HOT MIX ASPHALT SQYD 7.0000 11,690.00 1,665.600 11,659.20 (MISCELLANEOUS AREA) PROGRAM CAS145 PAGE 3 DATE 02/25/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-430104 TIME 08:14 AM ESTIMATE NO. 06 BID OPENING 05/26/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/10 R.E. NAME: SAM DHALIWAL DATE OF THIS ESTIMATE 02/25/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 TACK COAT TON 425.0000 3,400.00 2.000 850.00 51 CRACK EXISTING CONCRETE PAVEMENT SQYD 2.7800 8,479.00 0.000 0.00 52 MICROPILE (STEEL PIPE NPS 12XX-STRONG) LF 188.0000 2,033,784.00 2,328.000 437,664.00 4,480.500 842,334.00 53 FURNISH STEEL PILING (HP 14 X 117) LF 55.0000 202,455.00 1,809.000 99,495.00 54 DRIVE STEEL PILE (HP 14 X 117) EA 2,450.0000 205,800.00 42.000 102,900.00 55 48" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 655.0000 1,219,610.00 10.300 6,746.50 931.000 609,805.00 56 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 267.0000 35,244.00 -66.000 -17,622.00 66.000 17,622.00 F) 57 STRUCTURAL CONCRETE, BRIDGE CY 360.0000 759,600.00 115.000 41,400.00 146.000 52,560.00 F) 58 STRUCTURAL CONCRETE, RETAINING WALL CY 392.0000 144,256.00 0.000 0.00 F) 59 STRUCTURAL CONCRETE, BARRIER SLAB CY 436.0000 239,800.00 0.000 0.00 F) 60 STRUCTURAL CONCRETE, APPROACH SLAB CY 741.0000 123,006.00 0.000 0.00 F) (TYPE N) 61 MINOR CONCRETE (MINOR STRUCTURE) CY 900.0000 9,900.00 0.000 0.00 F) 62 MINOR CONCRETE (BACKFILL) CY 171.0000 2,223.00 0.000 0.00 63 ARCHITECTURAL TREATMENT SQFT 13.5000 98,982.00 0.000 0.00 F) 64 FURNISH PRECAST PRESTRESSED CONCRETE EA 13,500.0000 270,000.00 0.000 0.00 BULB-TEE GIRDER (60'-70') 65 FURNISH PRECAST PRESTRESSED CONCRETE EA 21,600.0000 1,080,000.00 0.000 0.00 BULB-TEE GIRDER (70'-80') 66 ERECT PRECAST PRESTRESSED CONCRETE EA 2,458.0000 172,060.00 0.000 0.00 GIRDER 67 CORE CONCRETE (17") LF 274.0000 55,348.00 30.000 8,220.00 90.000 24,660.00 68 JOINT SEAL (MR 2") LF 41.5000 6,225.00 0.000 0.00 69 BAR REINFORCING STEEL (BRIDGE) LB 0.8200 856,900.00 24,698.000 20,252.36 225,981.000 185,304.42 F) 70 BAR REINFORCING STEEL (RETAINING WALL) LB 1.0900 136,904.00 0.000 0.00 F) 71 SHOTCRETE CY 545.0000 185,300.00 0.000 0.00 F) 72 18" REINFORCED CONCRETE PIPE LF 415.0000 9,960.00 0.000 0.00 73 MINOR CONCRETE (BACKFILL) CY 171.0000 2,223.00 0.000 0.00 74 MINOR CONCRETE (MISCELLANEOUS CY 497.0000 47,712.00 0.000 0.00 CONSTRUCTION) 75 MINOR CONCRETE (TEXTURED PAVING) SQFT 5.6000 41,944.00 0.000 0.00 76 MISCELLANEOUS IRON AND STEEL LB 1.0000 1,320.00 0.000 0.00 F) PROGRAM CAS145 PAGE 4 DATE 02/25/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-430104 TIME 08:14 AM ESTIMATE NO. 06 BID OPENING 05/26/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/10 R.E. NAME: SAM DHALIWAL DATE OF THIS ESTIMATE 02/25/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 77 OBJECT MARKER EA 49.0000 294.00 0.000 0.00 78 CONCRETE CURB TYPE H (MODIFIED) CY 419.0000 16,760.00 0.000 0.00 79 ALTERNATIVE CRASH CUSHION SYSTEM EA 5,400.0000 10,800.00 0.000 0.00 80 CONCRETE BARRIER (TYPE 60SC) LF 218.0000 43,164.00 0.000 0.00 F) 81 CONCRETE BARRIER (TYPE 60SE) LF 71.0000 110,902.00 0.000 0.00 F) 82 CONCRETE BARRIER (TYPE 732B MODIFIED) LF 71.0000 24,850.00 0.000 0.00 F) 83 CONCRETE BARRIER (TYPE 732 MODIFIED) LF 71.0000 161,170.00 0.000 0.00 F) 84 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 3,450.00 0.000 0.00 85 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 2,350.00 0.000 0.00 86 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 690.00 0.000 0.00 (BROKEN 12-3) 87 THERMOPLASTIC PAVEMENT MARKING SQFT 4.5000 4,320.00 0.000 0.00 88 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 1,833.00 0.000 0.00 (BROKEN 36-12) 89 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 42.00 0.000 0.00 (BROKEN 17-7) 90 PAINT TRAFFIC STRIPE (2-COAT) LF 0.4000 6,640.00 5,141.000 2,056.40 91 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.4000 3,726.00 159.000 858.60 92 MODIFY FLASHING BEACON LS 20,000.0000 20,000.00 0.000 0.00 93 MODIFY LIGHTING LS 120,000.0000 120,000.00 0.050 6,000.00 PROGRAM CAS145 PAGE 5 DATE 02/25/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-430104 TIME 08:14 AM ESTIMATE NO. 06 BID OPENING 05/26/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/10 R.E. NAME: SAM DHALIWAL DATE OF THIS ESTIMATE 02/25/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 522,735.86 2,476,958.24 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 8,492.80 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 522,735.86 2,485,451.04 94 MOBILIZATION LS 1090,000.0000 1,090,000.00 0.950 1,035,500.00 ORIGINAL CONTRACT AMOUNT 11,678,093.00 TOTAL WORK COMPLETED 522,735.86 3,520,951.04 MATERIALS ON HAND ON SITE 2,211,781.20 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -287,159.54 TOTAL 522,735.86 5,445,572.70 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 07/01/09 475 08/24/09 08/24/09 08/05/11 108 12 0 0 30% 31% PROGRESS IS SATISFACTORY CCO SAM DHALIWAL RESIDENT ENGINEER PROGRAM CAS145 DATE 02/25/10