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 04/22/11 EST. NO.01 TIME 06:58 AM R.E. NAME: AMARJIT DHALIWAL 06-442524 --------------------------------------------------------------------------- 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 04/22/11 EST. NO.01 TIME 06:58 AM R.E. NAME: AMARJIT DHALIWAL 06-442524 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 04/22/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-442524 TIME 06:58 AM ESTIMATE NO. 01 BID OPENING 11/03/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/11 R.E. NAME: AMARJIT DHALIWAL DATE OF THIS ESTIMATE 04/22/11 LOCATION PROGRESS ESTIMATE 06-KER-46-6.8/19.8 ----------------- SECURITY PAVING COMPANY INC IN KERN COUNTY NEAR THE COMMUNITY P O BOX 1489 OF LOST HILLS FROM 0.5 MILE WEST OF SUN VALLEY CA 913522617 KECKS ROAD TO 0.7 MILE WEST OF ROUTE 46/33 INTERSECTION FED. AID NO. HPLU-6206(18)E ,L-6206(18)E WIDEN TO FOUR LANES ------------------------------------------------------------------------------------------------------------------------------------ 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 5,000.0000 5,000.00 0.000 0.00 02 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 1,500.00 0.000 0.00 03 TIME-RELATED OVERHEAD WDAY 4,000.0000 1,360,000.00 11.000 44,000.00 11.000 44,000.00 04 CONSTRUCTION SITE MANAGEMENT LS 30,000.0000 30,000.00 0.032 960.00 0.032 960.00 05 PREPARE STORM WATER POLLUTION LS 1,600.0000 1,600.00 0.513 820.80 0.513 820.80 PREVENTION PLAN 06 TEMPORARY SILT FENCE LF 2.5000 1,100.00 0.000 0.00 07 TEMPORARY CONCRETE WASHOUT FACILITY EA 1,600.0000 3,200.00 1.000 1,600.00 1.000 1,600.00 08 TEMPORARY CONSTRUCTION ENTRANCE EA 1,600.0000 4,800.00 0.000 0.00 09 TEMPORARY COVER SQYD 3.0000 30,000.00 0.000 0.00 10 MOVE-IN/MOVE-OUT EA 530.0000 1,590.00 0.000 0.00 (TEMPORARY EROSION CONTROL) 11 TEMPORARY DRAINAGE INLET PROTECTION EA 135.0000 5,670.00 0.000 0.00 12 STREET SWEEPING LS 12,000.0000 12,000.00 0.000 0.00 13 TEMPORARY SOIL BINDER SQYD 0.2000 93,200.00 0.000 0.00 14 CONSTRUCTION AREA SIGNS LS 100,000.0000 100,000.00 0.610 61,000.00 0.610 61,000.00 15 TRAFFIC CONTROL SYSTEM LS 150,000.0000 150,000.00 0.000 0.00 16 TYPE III BARRICADE EA 80.0000 2,160.00 0.000 0.00 17 TEMPORARY PAVEMENT MARKING (TAPE) SQFT 5.5000 1,430.00 0.000 0.00 18 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.1100 32,560.00 0.000 0.00 19 CHANNELIZER (SURFACE MOUNTED) EA 24.0000 9,840.00 0.000 0.00 20 TEMPORARY PAVEMENT MARKER EA 3.5000 7,980.00 0.000 0.00 21 PORTABLE CHANGEABLE MESSAGE SIGN LS 7,000.0000 7,000.00 0.000 0.00 22 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 3.8000 9,918.00 0.000 0.00 STRIPE (HAZARDOUS WASTE) PROGRAM CAS145 PAGE 2 DATE 04/22/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-442524 TIME 06:58 AM ESTIMATE NO. 01 BID OPENING 11/03/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/11 R.E. NAME: AMARJIT DHALIWAL DATE OF THIS ESTIMATE 04/22/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 ABANDON CULVERT EA 1,700.0000 6,800.00 0.000 0.00 24 OBLITERATE SURFACING SQYD 2.5000 7,050.00 0.000 0.00 25 REMOVE FENCE (TYPE BW) LF 1.5000 76,650.00 16,190.000 24,285.00 16,190.000 24,285.00 26 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 5,038.00 0.000 0.00 27 REMOVE PAVEMENT MARKER EA 1.1000 209.00 0.000 0.00 28 REMOVE ROADSIDE SIGN EA 140.0000 3,360.00 0.000 0.00 29 REMOVE CULVERT EA 700.0000 7,000.00 0.000 0.00 30 REMOVE INLET EA 6,600.0000 6,600.00 0.000 0.00 31 REMOVE HEADWALL EA 430.0000 21,930.00 0.000 0.00 32 REMOVE ASPHALT CONCRETE SURFACING SQYD 3.0000 17,460.00 0.000 0.00 33 SALVAGE METAL BEAM GUARD RAILING LF 12.0000 3,840.00 0.000 0.00 34 RESET ROADSIDE SIGN EA 318.0000 636.00 0.000 0.00 35 RELOCATE ROCK SLOPE PROTECTION CY 23.0000 7,130.00 0.000 0.00 36 RELOCATE ROADSIDE SIGN EA 320.0000 1,600.00 0.000 0.00 37 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 0.8000 40,400.00 0.000 0.00 38 REMOVE BOX CULVERT CY 230.0000 11,500.00 0.000 0.00 39 BRIDGE REMOVAL LS 70,000.0000 70,000.00 0.000 0.00 40 SALVAGE CRASH CUSHION EA 1,500.0000 1,500.00 0.000 0.00 41 CLEARING AND GRUBBING LS 500,000.0000 500,000.00 0.150 75,000.00 0.150 75,000.00 42 ROADWAY EXCAVATION CY 8.0000 2,720,000.00 20,000.000 160,000.00 20,000.000 160,000.00 43 LEAD COMPLIANCE PLAN LS 2,650.0000 2,650.00 0.000 0.00 44 STRUCTURE EXCAVATION (BRIDGE) CY 14.0000 19,320.00 690.000 9,660.00 690.000 9,660.00 F) 45 STRUCTURE BACKFILL (BRIDGE) CY 47.0000 54,050.00 0.000 0.00 F) 46 IMPORTED BORROW CY 16.0000 4,528,000.00 0.000 0.00 47 IMPORTED MATERIAL (SHOULDER BACKING) TON 21.0000 422,100.00 0.000 0.00 48 EROSION CONTROL (DRILL SEED) (ACRE) ACRE 820.0000 65,600.00 0.000 0.00 49 EROSION CONTROL (HYDROSEED) (ACRE) ACRE 2,100.0000 294,000.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 04/22/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-442524 TIME 06:58 AM ESTIMATE NO. 01 BID OPENING 11/03/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/11 R.E. NAME: AMARJIT DHALIWAL DATE OF THIS ESTIMATE 04/22/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 CLASS 2 AGGREGATE BASE CY 25.0000 9,200,000.00 0.000 0.00 51 HOT MIX ASPHALT TON 54.0000 18,954,000.00 0.000 0.00 52 SHOULDER RUMBLE STRIP STA 23.0000 60,490.00 0.000 0.00 (HMA,GROUND-IN INDENTATIONS) 53 DATA CORE LS 7,200.0000 7,200.00 0.000 0.00 54 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 11.0000 4,400.00 0.000 0.00 55 PLACE HOT MIX ASPHALT SQYD 51.0000 19,380.00 0.000 0.00 (MISCELLANEOUS AREA) 56 TACK COAT TON 560.0000 89,600.00 0.000 0.00 57 FURNISH STEEL PILING (HP 14 X 89) LF 50.0000 162,950.00 1,653.000 82,650.00 1,653.000 82,650.00 58 DRIVE STEEL PILE (HP 14 X 89) EA 1,600.0000 108,800.00 34.000 54,400.00 34.000 54,400.00 59 PRESTRESSING CAST-IN-PLACE CONCRETE LS 80,000.0000 80,000.00 0.000 0.00 60 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 265.0000 31,800.00 0.000 0.00 F) 61 STRUCTURAL CONCRETE, BRIDGE CY 600.0000 327,000.00 0.000 0.00 F) 62 STRUCTURAL CONCRETE, BOX CULVERT CY 750.0000 221,250.00 49.000 36,750.00 49.000 36,750.00 F) 63 MINOR CONCRETE (MINOR STRUCTURE) CY 1,800.0000 338,400.00 0.000 0.00 F) 64 MINOR CONCRETE (BACKFILL) CY 122.0000 2,196.00 0.000 0.00 65 JOINT SEAL (MR 1/2") LF 125.0000 21,500.00 0.000 0.00 66 BAR REINFORCING STEEL (BRIDGE) LB 0.9000 101,790.00 0.000 0.00 F) 67 BAR REINFORCING STEEL (BOX CULVERT) LB 0.8500 71,799.50 10,500.000 8,925.00 10,500.000 8,925.00 F) 68 FURNISH SIGN STRUCTURE (TRUSS) LB 4.8000 70,977.60 0.000 0.00 F) 69 INSTALL SIGN STRUCTURE (TRUSS) LB 3.0000 44,361.00 0.000 0.00 F) 70 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.4500 4,731.00 0.000 0.00 (0.063"-UNFRAMED) 71 60" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 616.0000 13,552.00 0.000 0.00 (SIGN FOUNDATION) 72 ROADSIDE SIGN - ONE POST EA 215.2000 5,595.20 0.000 0.00 73 18" ALTERNATIVE PIPE CULVERT LF 34.0000 10,880.00 0.000 0.00 74 24" ALTERNATIVE PIPE CULVERT LF 41.3500 353,956.00 0.000 0.00 75 36" ALTERNATIVE PIPE CULVERT LF 61.5000 82,410.00 0.000 0.00 76 48" ALTERNATIVE PIPE CULVERT LF 84.8000 14,416.00 0.000 0.00 PROGRAM CAS145 PAGE 4 DATE 04/22/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-442524 TIME 06:58 AM ESTIMATE NO. 01 BID OPENING 11/03/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/11 R.E. NAME: AMARJIT DHALIWAL DATE OF THIS ESTIMATE 04/22/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 77 18" ALTERNATIVE FLARED END SECTION EA 280.0000 1,120.00 0.000 0.00 78 24" ALTERNATIVE FLARED END SECTION EA 318.0000 38,160.00 0.000 0.00 79 36" ALTERNATIVE FLARED END SECTION EA 636.0000 10,176.00 0.000 0.00 80 48" ALTERNATIVE FLARED END SECTION EA 1,315.0000 2,630.00 0.000 0.00 81 ROCK SLOPE PROTECTION (1/2T, METHOD A) CY 76.0000 41,800.00 0.000 0.00 82 ROCK SLOPE PROTECTION CY 98.0000 154,840.00 0.000 0.00 (FACING, METHOD B) 83 ROCK SLOPE PROTECTION FABRIC SQYD 1.0000 4,870.00 0.000 0.00 84 MISCELLANEOUS IRON AND STEEL LB 1.7500 23,012.50 0.000 0.00 F) 85 FENCE (TYPE BW, 4-STRAND, METAL POST) LF 3.5000 451,500.00 2,000.000 7,000.00 2,000.000 7,000.00 86 DELINEATOR (CLASS 1) EA 48.0000 11,040.00 0.000 0.00 87 MILEPOST MARKER EA 75.0000 1,950.00 0.000 0.00 88 OBJECT MARKER EA 75.0000 750.00 0.000 0.00 89 METAL BEAM GUARD RAILING (STEEL POST) LF 24.0000 11,760.00 0.000 0.00 90 TRANSITION RAILING (TYPE WB) EA 3,000.0000 12,000.00 0.000 0.00 91 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,250.0000 1,250.00 0.000 0.00 92 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,500.0000 7,500.00 0.000 0.00 93 ALTERNATIVE CRASH CUSHION SYSTEM EA 6,200.0000 12,400.00 0.000 0.00 94 CONCRETE BARRIER (TYPE 736) LF 121.0000 39,325.00 0.000 0.00 95 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3700 107,300.00 0.000 0.00 96 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 4,560.00 0.000 0.00 97 THERMOPLASTIC PAVEMENT MARKING SQFT 2.6000 9,100.00 0.000 0.00 98 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2400 34,560.00 0.000 0.00 (BROKEN 36-12) 99 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.1500 13,308.50 0.000 0.00 00 CHANGEABLE MESSAGE SIGN SYSTEM LS 19,950.0000 19,950.00 0.000 0.00 01 ROADSIDE WEATHER INFORMATION SYSTEM LS 70,400.0000 70,400.00 0.000 0.00 02 MICROWAVE VEHICLE DETECTION SYSTEM LS 20,990.0000 20,990.00 0.000 0.00 03 VEHICLE CLASSIFICATION STATION LS 29,250.0000 29,250.00 0.000 0.00 PROGRAM CAS145 PAGE 5 DATE 04/22/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-442524 TIME 06:58 AM ESTIMATE NO. 01 BID OPENING 11/03/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/11 R.E. NAME: AMARJIT DHALIWAL DATE OF THIS ESTIMATE 04/22/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 04 TRAFFIC MONITORING STATION (LOCATION 1) LS 38,800.0000 38,800.00 0.000 0.00 05 TRAFFIC MONITORING STATION (LOCATION 2) LS 27,050.0000 27,050.00 0.000 0.00 06 TRAFFIC MONITORING STATION (LOCATION 3) LS 20,900.0000 20,900.00 0.000 0.00 PROGRAM CAS145 PAGE 6 DATE 04/22/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-442524 TIME 06:58 AM ESTIMATE NO. 01 BID OPENING 11/03/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/11 R.E. NAME: AMARJIT DHALIWAL DATE OF THIS ESTIMATE 04/22/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 567,050.80 567,050.80 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 567,050.80 567,050.80 07 MOBILIZATION LS 807,753.0000 807,753.00 0.000 0.00 ORIGINAL CONTRACT AMOUNT 43,198,410.30 TOTAL WORK COMPLETED 567,050.80 567,050.80 MATERIALS ON HAND ON SITE 247,837.66 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 567,050.80 814,888.46 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 02/10/11 340 00/00/00 04/06/11 08/13/12 11 0 0 0 1% 3% PROGRESS IS SATISFACTORY AMARJIT DHALIWAL RESIDENT ENGINEER PROGRAM CAS145 DATE 04/22/11