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 05/21/12 EST. NO.14 TIME 01:02 PM 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 --------------------------------------------------------------------------- 001 0025 397.36 E.W. @ F.A.(+) 112111 N 0030.0 0026 662.27 111411 N 0031.0 0027 668.35 110711 N 0032.0 0028 662.27 103111 N 0033.0 0029 662.27 102411 N 0034.0 0030 662.27 101711 N 0035.0 0031 662.27 101011 N 0036.0 0032 572.66 100511 N 0037.0 0033 1,508.13 121211 N 0068.0 0034 438.24 120911 N 0075.0 0036 876.48 122511 N 0082.0 0037 1,699.50 011011 N 0001.1 0038 2,919.84 020112 N 0103.0 0039 2,919.84 020812 N 0104.0 002 0003 1,347.61 E.W. @ F.A.(+) 092211 N 0080.1 0004 500.00 070111 N 0081.1 0005 2,273.75 041411 N 0005.1 0006 333.63 041311 N 0006.1 0007 1,399.15 032012 N 0101.0 003 0004 2,400.00 E.W. @ F.A.(+) 072111 N 0020.1 0005 2,400.00 102811 N 0052.1 0006 2,400.00 050412 N 0102.0 005 0004 28,580.04 A.C. @ U.P.(+) 043012 N 0004 0 006 0007 454,703.16 A.C. @ U.P.(+) 033012 N 769750 007 0011 612.22 E.W. @ F.A.(+) 030812 N 0093.0 0015 1,170.22 061711 N 0028.1 0016 1,312.34 061711 N 0044.1 019 0001 658.34 E.W. @ F.A.(+) 121211 N 0067.0 0004 4,070.67 040212 N 0097.0 519,472.88 TOTAL THIS ESTIMATE 1,051,737.00 TOTAL PREVIOUS ESTIMATE 1,571,209.88 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 05/21/12 EST. NO.14 TIME 01:02 PM R.E. NAME: AMARJIT DHALIWAL 06-442524 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE 2 FAILED JMF -6,000.00 03 FAILED CL2AB GRAD -1,125.00 05 0.00 -7,125.00 LABOR COMPLIANCE VIOLATION MISS PYRL -5,000.00 10 RECD PYRL #10 5,000.00 11 MISS PYRL -1,000.00 13 RECD PYRL #13 1,000.00 14 1,000.00 0.00 TOTAL DEDUCTIONS 1,000.00 -7,125.00 PROGRAM CAS145 PAGE 1 DATE 05/21/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-442524 TIME 01:02 PM ESTIMATE NO. 14 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 05/20/12 R.E. NAME: AMARJIT DHALIWAL DATE OF THIS ESTIMATE 05/21/12 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 ------------------------------------------------------------------------------------------------------------------------------------ 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,000.0000 5,000.00 0.250 1,250.00 002 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 1,500.00 0.000 0.00 003 TIME-RELATED OVERHEAD WDAY 4,000.0000 1,360,000.00 20.000 80,000.00 214.000 856,000.00 004 CONSTRUCTION SITE MANAGEMENT LS 30,000.0000 30,000.00 0.059 1,770.00 0.635 19,050.00 005 PREPARE STORM WATER POLLUTION LS 1,600.0000 1,600.00 0.539 862.40 PREVENTION PLAN 006 TEMPORARY SILT FENCE LF 2.5000 1,100.00 0.000 0.00 007 TEMPORARY CONCRETE WASHOUT FACILITY EA 1,600.0000 3,200.00 2.000 3,200.00 008 TEMPORARY CONSTRUCTION ENTRANCE EA 1,600.0000 4,800.00 3.000 4,800.00 009 TEMPORARY COVER SQYD 3.0000 30,000.00 0.000 0.00 010 MOVE-IN/MOVE-OUT EA 530.0000 1,590.00 1.000 530.00 (TEMPORARY EROSION CONTROL) 011 TEMPORARY DRAINAGE INLET PROTECTION EA 135.0000 5,670.00 0.000 0.00 012 STREET SWEEPING LS 12,000.0000 12,000.00 0.059 708.00 0.538 6,456.00 013 TEMPORARY SOIL BINDER SQYD 0.2000 93,200.00 152,944.600 30,588.92 014 CONSTRUCTION AREA SIGNS LS 100,000.0000 100,000.00 0.757 75,700.00 015 TRAFFIC CONTROL SYSTEM LS 150,000.0000 150,000.00 0.059 8,850.00 0.240 36,000.00 016 TYPE III BARRICADE EA 80.0000 2,160.00 9.000 720.00 017 TEMPORARY PAVEMENT MARKING (TAPE) SQFT 5.5000 1,430.00 126.000 693.00 018 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.1100 32,560.00 157,229.000 17,295.19 019 CHANNELIZER (SURFACE MOUNTED) EA 24.0000 9,840.00 245.000 5,880.00 020 TEMPORARY PAVEMENT MARKER EA 3.5000 7,980.00 1,782.000 6,237.00 021 PORTABLE CHANGEABLE MESSAGE SIGN LS 7,000.0000 7,000.00 0.228 1,596.00 022 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 3.8000 9,918.00 2,553.000 9,701.40 STRIPE (HAZARDOUS WASTE) PROGRAM CAS145 PAGE 2 DATE 05/21/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-442524 TIME 01:02 PM ESTIMATE NO. 14 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 05/20/12 R.E. NAME: AMARJIT DHALIWAL DATE OF THIS ESTIMATE 05/21/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 ABANDON CULVERT EA 1,700.0000 6,800.00 0.000 0.00 024 OBLITERATE SURFACING SQYD 2.5000 7,050.00 2,820.000 7,050.00 025 REMOVE FENCE (TYPE BW) LF 1.5000 76,650.00 29,359.000 44,038.50 026 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 5,038.00 5,761.000 6,337.10 027 REMOVE PAVEMENT MARKER EA 1.1000 209.00 253.000 278.30 028 REMOVE ROADSIDE SIGN EA 140.0000 3,360.00 16.000 2,240.00 029 REMOVE CULVERT EA 700.0000 7,000.00 9.000 6,300.00 030 REMOVE INLET EA 6,600.0000 6,600.00 0.000 0.00 031 REMOVE HEADWALL EA 430.0000 21,930.00 45.000 19,350.00 032 REMOVE ASPHALT CONCRETE SURFACING SQYD 3.0000 17,460.00 0.000 0.00 033 SALVAGE METAL BEAM GUARD RAILING LF 12.0000 3,840.00 68.000 816.00 034 RESET ROADSIDE SIGN EA 318.0000 636.00 0.000 0.00 035 RELOCATE ROCK SLOPE PROTECTION CY 23.0000 7,130.00 0.000 0.00 036 RELOCATE ROADSIDE SIGN EA 320.0000 1,600.00 1.000 320.00 037 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 0.8000 40,400.00 33,269.770 26,615.82 038 REMOVE BOX CULVERT CY 230.0000 11,500.00 0.000 0.00 039 BRIDGE REMOVAL LS 70,000.0000 70,000.00 1.000 70,000.00 040 SALVAGE CRASH CUSHION EA 1,500.0000 1,500.00 1.000 1,500.00 041 CLEARING AND GRUBBING LS 500,000.0000 500,000.00 0.565 282,500.00 042 ROADWAY EXCAVATION CY 8.0000 2,720,000.00 307,954.000 2,463,632.00 043 LEAD COMPLIANCE PLAN LS 2,650.0000 2,650.00 1.000 2,650.00 044 STRUCTURE EXCAVATION (BRIDGE) CY 14.0000 19,320.00 1,380.000 19,320.00 (F) 045 STRUCTURE BACKFILL (BRIDGE) CY 47.0000 54,050.00 100.000 4,700.00 1,150.000 54,050.00 (F) 046 IMPORTED BORROW CY 16.0000 4,528,000.00 195,000.000 3,120,000.00 047 IMPORTED MATERIAL (SHOULDER BACKING) TON 21.0000 422,100.00 1,904.300 39,990.30 048 EROSION CONTROL (DRILL SEED) (ACRE) ACRE 820.0000 65,600.00 0.000 0.00 049 EROSION CONTROL (HYDROSEED) (ACRE) ACRE 2,100.0000 294,000.00 34.000 71,400.00 PROGRAM CAS145 PAGE 3 DATE 05/21/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-442524 TIME 01:02 PM ESTIMATE NO. 14 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 05/20/12 R.E. NAME: AMARJIT DHALIWAL DATE OF THIS ESTIMATE 05/21/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 050 CLASS 2 AGGREGATE BASE CY 25.0000 9,200,000.00 28,740.000 718,500.00 303,688.000 7,592,200.00 051 HOT MIX ASPHALT TON 54.0000 18,954,000.00 45,967.460 2,482,242.84 197,386.140 10,658,851.56 052 SHOULDER RUMBLE STRIP STA 23.0000 60,490.00 0.000 0.00 (HMA,GROUND-IN INDENTATIONS) 053 DATA CORE LS 7,200.0000 7,200.00 0.000 0.00 054 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 11.0000 4,400.00 0.000 0.00 055 PLACE HOT MIX ASPHALT SQYD 51.0000 19,380.00 0.000 0.00 (MISCELLANEOUS AREA) 056 TACK COAT TON 560.0000 89,600.00 7.000 3,920.00 95.570 53,519.20 057 FURNISH STEEL PILING (HP 14 X 89) LF 50.0000 162,950.00 3,259.000 162,950.00 058 DRIVE STEEL PILE (HP 14 X 89) EA 1,600.0000 108,800.00 68.000 108,800.00 059 PRESTRESSING CAST-IN-PLACE CONCRETE LS 80,000.0000 80,000.00 0.350 28,000.00 1.000 80,000.00 060 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 265.0000 31,800.00 120.000 31,800.00 (F) 061 STRUCTURAL CONCRETE, BRIDGE CY 600.0000 327,000.00 1.500 900.00 545.000 327,000.00 (F) 062 STRUCTURAL CONCRETE, BOX CULVERT CY 750.0000 221,250.00 181.000 135,750.00 (F) 063 MINOR CONCRETE (MINOR STRUCTURE) CY 1,800.0000 338,400.00 55.500 99,900.00 (F) 064 MINOR CONCRETE (BACKFILL) CY 122.0000 2,196.00 0.000 0.00 065 JOINT SEAL (MR 1/2") LF 125.0000 21,500.00 0.000 0.00 066 BAR REINFORCING STEEL (BRIDGE) LB 0.9000 101,790.00 113,100.000 101,790.00 (F) 067 BAR REINFORCING STEEL (BOX CULVERT) LB 0.8500 71,799.50 47,470.000 40,349.50 (F) 068 FURNISH SIGN STRUCTURE (TRUSS) LB 4.8000 70,977.60 14,787.000 70,977.60 (F) 069 INSTALL SIGN STRUCTURE (TRUSS) LB 3.0000 44,361.00 0.000 0.00 (F) 070 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.4500 4,731.00 0.000 0.00 (0.063"-UNFRAMED) 071 60" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 616.0000 13,552.00 22.000 13,552.00 (SIGN FOUNDATION) 072 ROADSIDE SIGN - ONE POST EA 215.2000 5,595.20 0.000 0.00 073 18" ALTERNATIVE PIPE CULVERT LF 34.0000 10,880.00 301.200 10,240.80 074 24" ALTERNATIVE PIPE CULVERT LF 41.3500 353,956.00 7,313.500 302,413.23 075 36" ALTERNATIVE PIPE CULVERT LF 61.5000 82,410.00 670.300 41,223.45 076 48" ALTERNATIVE PIPE CULVERT LF 84.8000 14,416.00 83.250 7,059.60 PROGRAM CAS145 PAGE 4 DATE 05/21/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-442524 TIME 01:02 PM ESTIMATE NO. 14 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 05/20/12 R.E. NAME: AMARJIT DHALIWAL DATE OF THIS ESTIMATE 05/21/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 077 18" ALTERNATIVE FLARED END SECTION EA 280.0000 1,120.00 4.000 1,120.00 078 24" ALTERNATIVE FLARED END SECTION EA 318.0000 38,160.00 60.000 19,080.00 079 36" ALTERNATIVE FLARED END SECTION EA 636.0000 10,176.00 7.000 4,452.00 080 48" ALTERNATIVE FLARED END SECTION EA 1,315.0000 2,630.00 1.000 1,315.00 081 ROCK SLOPE PROTECTION (1/2T, METHOD A) CY 76.0000 41,800.00 80.000 6,080.00 370.000 28,120.00 082 ROCK SLOPE PROTECTION CY 98.0000 154,840.00 751.900 73,686.20 (FACING, METHOD B) 083 ROCK SLOPE PROTECTION FABRIC SQYD 1.0000 4,870.00 220.000 220.00 2,042.600 2,042.60 084 MISCELLANEOUS IRON AND STEEL LB 1.7500 23,012.50 0.000 0.00 (F) 085 FENCE (TYPE BW, 4-STRAND, METAL POST) LF 3.5000 451,500.00 69,821.000 244,373.50 086 DELINEATOR (CLASS 1) EA 48.0000 11,040.00 0.000 0.00 087 MILEPOST MARKER EA 75.0000 1,950.00 0.000 0.00 088 OBJECT MARKER EA 75.0000 750.00 0.000 0.00 089 METAL BEAM GUARD RAILING (STEEL POST) LF 24.0000 11,760.00 0.000 0.00 090 TRANSITION RAILING (TYPE WB) EA 3,000.0000 12,000.00 0.000 0.00 091 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,250.0000 1,250.00 0.000 0.00 092 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,500.0000 7,500.00 0.000 0.00 093 ALTERNATIVE CRASH CUSHION SYSTEM EA 6,200.0000 12,400.00 0.000 0.00 094 CONCRETE BARRIER (TYPE 736) LF 121.0000 39,325.00 158.000 19,118.00 095 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3700 107,300.00 0.000 0.00 096 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 4,560.00 0.000 0.00 097 THERMOPLASTIC PAVEMENT MARKING SQFT 2.6000 9,100.00 0.000 0.00 098 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2400 34,560.00 0.000 0.00 (BROKEN 36-12) 099 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.1500 13,308.50 0.000 0.00 100 CHANGEABLE MESSAGE SIGN SYSTEM LS 19,950.0000 19,950.00 0.000 0.00 101 ROADSIDE WEATHER INFORMATION SYSTEM LS 70,400.0000 70,400.00 0.000 0.00 102 MICROWAVE VEHICLE DETECTION SYSTEM LS 20,990.0000 20,990.00 0.000 0.00 103 VEHICLE CLASSIFICATION STATION LS 29,250.0000 29,250.00 0.000 0.00 PROGRAM CAS145 PAGE 5 DATE 05/21/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-442524 TIME 01:02 PM ESTIMATE NO. 14 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 05/20/12 R.E. NAME: AMARJIT DHALIWAL DATE OF THIS ESTIMATE 05/21/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 104 TRAFFIC MONITORING STATION (LOCATION 1) LS 38,800.0000 38,800.00 0.000 0.00 105 TRAFFIC MONITORING STATION (LOCATION 2) LS 27,050.0000 27,050.00 0.000 0.00 106 TRAFFIC MONITORING STATION (LOCATION 3) LS 20,900.0000 20,900.00 0.000 0.00 PROGRAM CAS145 PAGE 6 DATE 05/21/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-442524 TIME 01:02 PM ESTIMATE NO. 14 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 05/20/12 R.E. NAME: AMARJIT DHALIWAL DATE OF THIS ESTIMATE 05/21/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 3,335,890.84 27,546,632.17 ADJUSTMENT OF COMPENSATION 483,283.20 1,475,279.06 EXTRA WORK 36,189.68 95,930.82 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 3,855,363.72 29,117,842.05 107 MOBILIZATION LS 807,753.0000 807,753.00 1.000 807,753.00 ORIGINAL CONTRACT AMOUNT 43,198,410.30 TOTAL WORK COMPLETED 3,855,363.72 29,925,595.05 MATERIALS ON HAND ON SITE 13,116.14 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 1,000.00 -7,125.00 TOTAL 3,856,363.72 29,931,586.19 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 04/06/11 04/06/11 12/03/12 208 73 2 0 65% 61% PROGRESS IS SATISFACTORY AMARJIT DHALIWAL RESIDENT ENGINEER PROGRAM CAS145 DATE 05/21/12