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 10/24/12 EST. NO.19 TIME 05:33 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 --------------------------------------------------------------------------- 001 0074 137.31 E.W. @ F.A.(+) 121611 N 0157.0 003 0008 2,400.00 E.W. @ F.A.(+) 082212 N 0154.0 006 0014 189,673.75 A.C. @ U.P.(+) 092812 N 816439 0015 649.25 092812 N 817651 007 0020 593.39 E.W. @ F.A.(+) 100212 N 0153.0 0021 3,960.00 062812 N 0152.1 009 0012 1,530.09 E.W. @ F.A.(+) 042111 N 0139.1 0013 957.18 042212 N 0140.1 0020 1,563.63 050311 N 0147.1 020 0002 57,603.75 E.W. @ U.P (+) 091812 N 0002 0 022 0001 1,151.44 E.W. @ L.S.(+) 091812 N 001 0 260,219.79 TOTAL THIS ESTIMATE 2,316,159.99 TOTAL PREVIOUS ESTIMATE 2,576,379.78 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 10/24/12 EST. NO.19 TIME 05:33 AM 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 0.00 0.00 TOTAL DEDUCTIONS 0.00 -7,125.00 PROGRAM CAS145 PAGE 1 DATE 10/24/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-442524 TIME 05:33 AM ESTIMATE NO. 19 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 10/20/12 R.E. NAME: AMARJIT DHALIWAL DATE OF THIS ESTIMATE 10/24/12 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 $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,000.0000 5,000.00 0.750 3,750 002 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 1,500.00 4.000 1,000 003 TIME-RELATED OVERHEAD WDAY 4,000.0000 1,360,000.00 13.000 52,000.00 311.000 1,244,000 004 CONSTRUCTION SITE MANAGEMENT LS 30,000.0000 30,000.00 0.062 1,860.00 0.945 28,350 005 PREPARE STORM WATER POLLUTION LS 1,600.0000 1,600.00 0.062 99.20 0.989 1,582 PREVENTION PLAN 006 TEMPORARY SILT FENCE LF 2.5000 1,100.00 0.000 0 007 TEMPORARY CONCRETE WASHOUT FACILITY EA 1,600.0000 3,200.00 2.000 3,200 008 TEMPORARY CONSTRUCTION ENTRANCE EA 1,600.0000 4,800.00 4.000 6,400 009 TEMPORARY COVER SQYD 3.0000 30,000.00 2,000.000 6,000 010 MOVE-IN/MOVE-OUT EA 530.0000 1,590.00 1.000 530 (TEMPORARY EROSION CONTROL) 011 TEMPORARY DRAINAGE INLET PROTECTION EA 135.0000 5,670.00 0.000 0 012 STREET SWEEPING LS 12,000.0000 12,000.00 0.062 744.00 0.848 10,176 013 TEMPORARY SOIL BINDER SQYD 0.2000 93,200.00 152,944.600 30,588 014 CONSTRUCTION AREA SIGNS LS 100,000.0000 100,000.00 0.757 75,700 015 TRAFFIC CONTROL SYSTEM LS 150,000.0000 150,000.00 0.062 9,300.00 0.550 82,500 016 TYPE III BARRICADE EA 80.0000 2,160.00 18.000 1,440 017 TEMPORARY PAVEMENT MARKING (TAPE) SQFT 5.5000 1,430.00 252.000 1,386 018 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.1100 32,560.00 308,972.000 33,986 019 CHANNELIZER (SURFACE MOUNTED) EA 24.0000 9,840.00 368.000 8,832 020 TEMPORARY PAVEMENT MARKER EA 3.5000 7,980.00 3,193.000 11,175 021 PORTABLE CHANGEABLE MESSAGE SIGN LS 7,000.0000 7,000.00 0.062 434.00 0.538 3,766 022 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 3.8000 9,918.00 2,553.000 9,701 STRIPE (HAZARDOUS WASTE) PROGRAM CAS145 PAGE 2 DATE 10/24/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-442524 TIME 05:33 AM ESTIMATE NO. 19 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 10/20/12 R.E. NAME: AMARJIT DHALIWAL DATE OF THIS ESTIMATE 10/24/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ABANDON CULVERT EA 1,700.0000 6,800.00 4.000 6,800 024 OBLITERATE SURFACING SQYD 2.5000 7,050.00 2,820.000 7,050 025 REMOVE FENCE (TYPE BW) LF 1.5000 76,650.00 29,359.000 44,038 026 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 5,038.00 9,043.000 9,947 027 REMOVE PAVEMENT MARKER EA 1.1000 209.00 304.000 334 028 REMOVE ROADSIDE SIGN EA 140.0000 3,360.00 32.000 4,480 029 REMOVE CULVERT EA 700.0000 7,000.00 10.000 7,000 030 REMOVE INLET EA 6,600.0000 6,600.00 0.000 0 031 REMOVE HEADWALL EA 430.0000 21,930.00 51.000 21,930 032 REMOVE ASPHALT CONCRETE SURFACING SQYD 3.0000 17,460.00 3,225.000 9,675 033 SALVAGE METAL BEAM GUARD RAILING LF 12.0000 3,840.00 320.000 3,840 034 RESET ROADSIDE SIGN EA 318.0000 636.00 0.000 0 035 RELOCATE ROCK SLOPE PROTECTION CY 23.0000 7,130.00 310.000 7,130 036 RELOCATE ROADSIDE SIGN EA 320.0000 1,600.00 10.000 3,200 037 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 0.8000 40,400.00 50,405.000 40,324 038 REMOVE BOX CULVERT CY 230.0000 11,500.00 50.000 11,500 039 BRIDGE REMOVAL LS 70,000.0000 70,000.00 1.000 70,000 040 SALVAGE CRASH CUSHION EA 1,500.0000 1,500.00 1.000 1,500 041 CLEARING AND GRUBBING LS 500,000.0000 500,000.00 1.000 500,000 042 ROADWAY EXCAVATION CY 8.0000 2,720,000.00 336,404.150 2,691,233 043 LEAD COMPLIANCE PLAN LS 2,650.0000 2,650.00 1.000 2,650 044 STRUCTURE EXCAVATION (BRIDGE) CY 14.0000 19,320.00 1,380.000 19,320 (F) 045 STRUCTURE BACKFILL (BRIDGE) CY 47.0000 54,050.00 1,150.000 54,050 (F) 046 IMPORTED BORROW CY 16.0000 4,528,000.00 279,041.080 4,464,657 047 IMPORTED MATERIAL (SHOULDER BACKING) TON 21.0000 422,100.00 334.280 7,019.88 10,755.380 225,862 048 EROSION CONTROL (DRILL SEED) (ACRE) ACRE 820.0000 65,600.00 0.000 0 049 EROSION CONTROL (HYDROSEED) (ACRE) ACRE 2,100.0000 294,000.00 57.000 119,700.00 91.000 191,100 PROGRAM CAS145 PAGE 3 DATE 10/24/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-442524 TIME 05:33 AM ESTIMATE NO. 19 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 10/20/12 R.E. NAME: AMARJIT DHALIWAL DATE OF THIS ESTIMATE 10/24/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 CLASS 2 AGGREGATE BASE CY 25.0000 9,200,000.00 352,950.000 8,823,750 051 HOT MIX ASPHALT TON 54.0000 18,954,000.00 19,770.000 1,067,580.00 271,804.240 14,677,428 052 SHOULDER RUMBLE STRIP STA 23.0000 60,490.00 0.000 0 (HMA,GROUND-IN INDENTATIONS) 053 DATA CORE LS 7,200.0000 7,200.00 0.000 0 054 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 11.0000 4,400.00 400.000 4,400.00 400.000 4,400 055 PLACE HOT MIX ASPHALT SQYD 51.0000 19,380.00 242.670 12,376.17 242.670 12,376 (MISCELLANEOUS AREA) 056 TACK COAT TON 560.0000 89,600.00 17.060 9,553.60 136.710 76,557 057 FURNISH STEEL PILING (HP 14 X 89) LF 50.0000 162,950.00 3,259.000 162,950 058 DRIVE STEEL PILE (HP 14 X 89) EA 1,600.0000 108,800.00 68.000 108,800 059 PRESTRESSING CAST-IN-PLACE CONCRETE LS 80,000.0000 80,000.00 1.000 80,000 060 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 265.0000 31,800.00 120.000 31,800 (F) 061 STRUCTURAL CONCRETE, BRIDGE CY 600.0000 327,000.00 545.000 327,000 (F) 062 STRUCTURAL CONCRETE, BOX CULVERT CY 750.0000 221,250.00 292.000 219,000 (F) 063 MINOR CONCRETE (MINOR STRUCTURE) CY 1,800.0000 338,400.00 188.000 338,400 (F) 064 MINOR CONCRETE (BACKFILL) CY 122.0000 2,196.00 12.100 1,476.20 24.500 2,989 065 JOINT SEAL (MR 1/2") LF 125.0000 21,500.00 0.000 0 066 BAR REINFORCING STEEL (BRIDGE) LB 0.9000 101,790.00 113,100.000 101,790 (F) 067 BAR REINFORCING STEEL (BOX CULVERT) LB 0.8500 71,799.50 84,470.000 71,799 (F) 068 FURNISH SIGN STRUCTURE (TRUSS) LB 4.8000 70,977.60 14,787.000 70,977 (F) 069 INSTALL SIGN STRUCTURE (TRUSS) LB 3.0000 44,361.00 14,787.000 44,361.00 14,787.000 44,361 (F) 070 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.4500 4,731.00 0.000 0 (0.063"-UNFRAMED) 071 60" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 616.0000 13,552.00 22.000 13,552 (SIGN FOUNDATION) 072 ROADSIDE SIGN - ONE POST EA 215.2000 5,595.20 0.000 0 073 18" ALTERNATIVE PIPE CULVERT LF 34.0000 10,880.00 352.200 11,974 074 24" ALTERNATIVE PIPE CULVERT LF 41.3500 353,956.00 8,190.760 338,687 075 36" ALTERNATIVE PIPE CULVERT LF 61.5000 82,410.00 1,229.750 75,629 076 48" ALTERNATIVE PIPE CULVERT LF 84.8000 14,416.00 83.250 7,059 PROGRAM CAS145 PAGE 4 DATE 10/24/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-442524 TIME 05:33 AM ESTIMATE NO. 19 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 10/20/12 R.E. NAME: AMARJIT DHALIWAL DATE OF THIS ESTIMATE 10/24/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 18" ALTERNATIVE FLARED END SECTION EA 280.0000 1,120.00 4.000 1,120 078 24" ALTERNATIVE FLARED END SECTION EA 318.0000 38,160.00 120.000 38,160 079 36" ALTERNATIVE FLARED END SECTION EA 636.0000 10,176.00 16.000 10,176 080 48" ALTERNATIVE FLARED END SECTION EA 1,315.0000 2,630.00 2.000 2,630 081 ROCK SLOPE PROTECTION (1/2T, METHOD A) CY 76.0000 41,800.00 370.000 28,120 082 ROCK SLOPE PROTECTION CY 98.0000 154,840.00 1,485.890 145,617 (FACING, METHOD B) 083 ROCK SLOPE PROTECTION FABRIC SQYD 1.0000 4,870.00 4,366.660 4,366 084 MISCELLANEOUS IRON AND STEEL LB 1.7500 23,012.50 13,150.000 23,012 (F) 085 FENCE (TYPE BW, 4-STRAND, METAL POST) LF 3.5000 451,500.00 116,806.000 408,821 086 DELINEATOR (CLASS 1) EA 48.0000 11,040.00 0.000 0 087 MILEPOST MARKER EA 75.0000 1,950.00 0.000 0 088 OBJECT MARKER EA 75.0000 750.00 0.000 0 089 METAL BEAM GUARD RAILING (STEEL POST) LF 24.0000 11,760.00 307.500 7,380 090 TRANSITION RAILING (TYPE WB) EA 3,000.0000 12,000.00 2.000 6,000 091 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,250.0000 1,250.00 0.000 0 092 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,500.0000 7,500.00 2.000 5,000 093 ALTERNATIVE CRASH CUSHION SYSTEM EA 6,200.0000 12,400.00 1.000 6,200 094 CONCRETE BARRIER (TYPE 736) LF 121.0000 39,325.00 325.000 39,325 095 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3700 107,300.00 0.000 0 096 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 4,560.00 0.000 0 097 THERMOPLASTIC PAVEMENT MARKING SQFT 2.6000 9,100.00 0.000 0 098 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2400 34,560.00 0.000 0 (BROKEN 36-12) 099 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.1500 13,308.50 0.000 0 100 CHANGEABLE MESSAGE SIGN SYSTEM LS 19,950.0000 19,950.00 0.013 259.35 0.645 12,867 101 ROADSIDE WEATHER INFORMATION SYSTEM LS 70,400.0000 70,400.00 0.043 3,027 102 MICROWAVE VEHICLE DETECTION SYSTEM LS 20,990.0000 20,990.00 0.157 3,295 103 VEHICLE CLASSIFICATION STATION LS 29,250.0000 29,250.00 0.041 1,199.25 0.399 11,670 PROGRAM CAS145 PAGE 5 DATE 10/24/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-442524 TIME 05:33 AM ESTIMATE NO. 19 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 10/20/12 R.E. NAME: AMARJIT DHALIWAL DATE OF THIS ESTIMATE 10/24/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 TRAFFIC MONITORING STATION (LOCATION 1) LS 38,800.0000 38,800.00 0.032 1,241.60 0.627 24,327 105 TRAFFIC MONITORING STATION (LOCATION 2) LS 27,050.0000 27,050.00 0.057 1,541.85 0.581 15,716 106 TRAFFIC MONITORING STATION (LOCATION 3) LS 20,900.0000 20,900.00 0.029 606.10 0.587 12,268 PROGRAM CAS145 PAGE 6 DATE 10/24/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-442524 TIME 05:33 AM ESTIMATE NO. 19 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 10/20/12 R.E. NAME: AMARJIT DHALIWAL DATE OF THIS ESTIMATE 10/24/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,335,752.20 36,372,073.05 ADJUSTMENT OF COMPENSATION 190,323.00 2,280,519.75 EXTRA WORK 69,896.79 295,860.03 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,595,971.99 38,948,452.83 107 MOBILIZATION LS 807,753.0000 807,753.00 1.000 807,753 ORIGINAL CONTRACT AMOUNT 43,198,410.30 TOTAL WORK COMPLETED 1,595,971.99 39,756,205.83 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -7,125.00 TOTAL 1,595,971.99 39,749,080.83 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 12/10/12 311 78 2 0 84% 91% PROGRESS IS SATISFACTORY AMARJIT DHALIWAL RESIDENT ENGINEER PROGRAM CAS145 DATE 10/24/12