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 01/25/11 EST. NO.15 TIME 07:00 AM R.E. NAME: AMARJIT DHALIWAL 06-442534 --------------------------------------------------------------------------- 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 0138 915.33 E.W. @ F.A.(+) 122010 N 1210 0 002 0005 1,500.00 E.W. @ F.A.(+) 120910 N 129100 011 0002 3,128.41 E.W. @ F.A.(+) 082010 N 6500 0 019 0002 104,852.07 E.W. @ L.S.(+) 122110 N 0002 0 110,395.81 TOTAL THIS ESTIMATE 438,570.91 TOTAL PREVIOUS ESTIMATE 548,966.72 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 01/25/11 EST. NO.15 TIME 07:00 AM R.E. NAME: AMARJIT DHALIWAL 06-442534 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 01/25/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-442534 TIME 07:00 AM ESTIMATE NO. 15 BID OPENING 08/05/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/11 R.E. NAME: AMARJIT DHALIWAL DATE OF THIS ESTIMATE 01/25/11 LOCATION PROGRESS ESTIMATE 06-KER-46-19.3/27.5 ----------------- 06-KER-33-59.7/61.2 GRIFFITH COMPANY IN KERN CO NEAR LOST HILS ON ROUTE 1128 CARRIER PARKWAY AVENUE 46 FROM 1.9 KM WEST OF ROUTE 33 BAKERSFIELD CA 93308 TO BROWNS MATERIAL ROAD AND ON RTE 33 AND VARIOUS LOCATIONS FED. AID NO. HPLU-6206(16)E WIDEN ROUTE 46 AND REALIGN ROUTE 33 ------------------------------------------------------------------------------------------------------------------------------------ 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 0.500 2,500.00 02 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 1,750.00 1.000 250.00 03 TIME-RELATED OVERHEAD WDAY 950.0000 304,000.00 210.000 199,500.00 04 CONSTRUCTION SITE MANAGEMENT LS 28,000.0000 28,000.00 0.655 18,340.00 05 PREPARE STORM WATER POLLUTION LS 1,300.0000 1,300.00 0.750 975.00 PREVENTION PLAN 06 TEMPORARY CONCRETE WASHOUT FACILITY EA 3,500.0000 7,000.00 1.000 3,500.00 07 TEMPORARY CONSTRUCTION ENTRANCE EA 4,500.0000 18,000.00 3.000 13,500.00 08 TEMPORARY COVER M2 2.0000 5,000.00 0.000 0.00 09 TEMPORARY DRAINAGE INLET PROTECTION EA 175.0000 2,800.00 16.000 2,800.00 10 STREET SWEEPING LS 73,000.0000 73,000.00 0.656 47,888.00 11 CONSTRUCTION AREA SIGNS LS 19,000.0000 19,000.00 0.820 15,580.00 12 TRAFFIC CONTROL SYSTEM LS 54,000.0000 54,000.00 0.656 35,424.00 13 TYPE III BARRICADE EA 170.0000 3,060.00 35.000 5,950.00 14 TEMPORARY TRAFFIC STRIPE (TAPE) M 5.5000 7,260.00 1,212.900 6,670.95 15 TEMPORARY PAVEMENT MARKING (TAPE) M2 80.0000 2,560.00 5.670 453.60 16 TEMPORARY TRAFFIC STRIPE (PAINT) M 0.3000 8,310.00 34,360.000 10,308.00 17 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 13,300.00 228.000 7,980.00 18 FLASHING BEACON (PORTABLE) EA 300.0000 600.00 2.000 600.00 19 TEMPORARY PAVEMENT MARKER EA 4.2500 4,845.00 1,000.000 4,250.00 20 TEMPORARY FLASHING BEACON AND LIGHTING LS 20,000.0000 20,000.00 0.800 16,000.00 SYSTEM 21 PORTABLE CHANGEABLE MESSAGE SIGN LS 31,000.0000 31,000.00 0.656 20,336.00 22 TEMPORARY RAILING (TYPE K) M 61.0000 26,230.00 312.000 19,032.00 PROGRAM CAS145 PAGE 2 DATE 01/25/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-442534 TIME 07:00 AM ESTIMATE NO. 15 BID OPENING 08/05/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/11 R.E. NAME: AMARJIT DHALIWAL DATE OF THIS ESTIMATE 01/25/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 ABANDON CULVERT EA 1,500.0000 13,500.00 9.000 13,500.00 24 REMOVE FENCE M 3.5000 7,140.00 656.000 2,296.00 2,550.000 8,925.00 25 REMOVE ROADSIDE SIGN EA 90.0000 1,530.00 0.000 0.00 26 REMOVE CULVERT EA 700.0000 14,000.00 20.000 14,000.00 27 REMOVE INLET EA 500.0000 1,500.00 2.000 1,000.00 28 REMOVE BASE AND SURFACING M3 7.2500 34,945.00 1,355.440 9,826.94 29 RELOCATE GATE EA 900.2500 900.25 1.000 900.25 30 RELOCATE ROADSIDE SIGN EA 300.0000 300.00 0.000 0.00 31 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 2.8000 4,116.00 0.000 0.00 32 CLEARING AND GRUBBING LS 25,000.0000 25,000.00 0.750 18,750.00 33 ROADWAY EXCAVATION M3 9.0000 1,152,000.00 106,000.000 954,000.00 34 IMPORTED BORROW M3 11.0000 1,243,000.00 36,000.000 396,000.00 88,545.450 973,999.95 35 IMPORTED MATERIAL (SHOULDER BACKING) TONN 65.0000 2,405.00 0.000 0.00 36 EROSION CONTROL (DRILL SEED) HA 7,100.0000 156,200.00 0.000 0.00 37 EROSION CONTROL (TYPE D) HA 5,000.0000 200,000.00 0.000 0.00 38 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 900.0000 5,400.00 0.000 0.00 39 50 MM PLASTIC PIPE (PR 200) M 77.0000 4,620.00 268.000 20,636.00 (SUPPLY LINE) 40 150 MM CORRUGATED STEEL PIPE CONDUIT M 85.0000 5,100.00 60.800 5,168.00 (1.63 MM THICK) 41 CLASS 3 AGGREGATE SUBBASE M3 50.0000 112,500.00 1,993.440 99,672.00 42 CLASS 2 AGGREGATE BASE M3 45.0000 4,680,000.00 91,050.000 4,097,250.00 43 LEAN CONCRETE BASE M3 190.0000 298,300.00 14.060 2,671.40 1,449.950 275,490.50 44 HOT MIX ASPHALT TONN 60.0000 10,200,000.00 79,561.220 4,773,673.20 45 SHOULDER RUMBLE STRIP STA 12.0000 5,400.00 0.000 0.00 (HMA,ROLLED-IN INDENTATIONS) 46 PLACE HOT MIX ASPHALT DIKE (TYPE A) M 2.5000 550.00 0.000 0.00 47 PLACE HOT MIX ASPHALT DIKE (TYPE E) M 2.5000 6,400.00 0.000 0.00 48 PLACE HOT MIX ASPHALT M2 28.0000 7,560.00 0.000 0.00 (MISCELLANEOUS AREA) 49 TACK COAT TONN 420.0000 151,200.00 35.000 14,700.00 PROGRAM CAS145 PAGE 3 DATE 01/25/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-442534 TIME 07:00 AM ESTIMATE NO. 15 BID OPENING 08/05/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/11 R.E. NAME: AMARJIT DHALIWAL DATE OF THIS ESTIMATE 01/25/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 CONCRETE PAVEMENT M3 331.0000 936,730.00 25.320 8,380.92 2,457.080 813,293.48 51 SEAL PAVEMENT JOINT M 5.5000 29,205.00 0.000 0.00 52 SEAL LONGITUDINAL ISOLATION JOINT M 16.0000 2,240.00 0.000 0.00 53 MINOR CONCRETE (MINOR STRUCTURE) M3 1,100.0000 36,300.00 9.740 10,714.00 F) 54 MINOR CONCRETE (BACKFILL) M3 420.0000 11,340.00 5.800 2,436.00 55 FURNISH SIGN STRUCTURE (TRUSS) KG 12.0000 90,492.00 0.000 0.00 F) 56 INSTALL SIGN STRUCTURE (TRUSS) KG 0.7500 5,655.75 0.000 0.00 F) 57 FURNISH SINGLE SHEET ALUMINUM SIGN M2 106.0000 8,586.00 0.000 0.00 (1.6 MM-UNFRAMED) 58 FURNISH SINGLE SHEET ALUMINUM SIGN M2 120.0000 2,880.00 0.000 0.00 (2.0 MM-FRAMED) 59 1524 MM CAST-IN-DRILLED-HOLE M 2,600.0000 18,200.00 0.000 0.00 CONCRETE PILE (SIGN FOUNDATION) 60 ROADSIDE SIGN - ONE POST EA 240.0000 14,640.00 0.000 0.00 61 ROADSIDE SIGN - TWO POST EA 490.0000 4,410.00 0.000 0.00 62 300 MM ALTERNATIVE PIPE CULVERT M 300.0000 16,500.00 39.100 11,730.00 63 450 MM ALTERNATIVE PIPE CULVERT M 200.0000 80,000.00 241.600 48,320.00 64 600 MM ALTERNATIVE PIPE CULVERT M 200.0000 292,000.00 1,493.000 298,600.00 65 900 MM ALTERNATIVE PIPE CULVERT M 250.0000 12,250.00 75.500 18,875.00 66 600 MM ENTRANCE TAPER EA 160.0000 1,120.00 0.000 0.00 67 600 MM ALTERNATIVE PIPE DOWNDRAIN M 240.0000 14,640.00 0.000 0.00 68 300 MM ALTERNATIVE FLARED END SECTION EA 300.0000 600.00 0.000 0.00 69 450 MM ALTERNATIVE FLARED END SECTION EA 180.0000 5,400.00 16.000 2,880.00 70 600 MM ALTERNATIVE FLARED END SECTION EA 200.0000 12,800.00 30.000 6,000.00 71 900 MM ALTERNATIVE FLARED END SECTION EA 350.0000 700.00 1.000 350.00 72 ROCK SLOPE PROTECTION M3 190.0000 79,800.00 231.500 43,985.00 (FACING, METHOD B) 73 ROCK SLOPE PROTECTION FABRIC M2 4.0000 4,880.00 675.100 2,700.40 74 MISCELLANEOUS IRON AND STEEL KG 2.5000 10,910.00 1,320.000 3,300.00 F) 75 FENCE (TYPE BW, 4-STRAND, METAL POST) M 11.0000 283,800.00 32.000 352.00 25,540.000 280,940.00 76 FENCE (TYPE BW, 6-STRAND, METAL POST) M 11.0000 21,670.00 1,839.000 20,229.00 PROGRAM CAS145 PAGE 4 DATE 01/25/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-442534 TIME 07:00 AM ESTIMATE NO. 15 BID OPENING 08/05/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/11 R.E. NAME: AMARJIT DHALIWAL DATE OF THIS ESTIMATE 01/25/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 77 SURVEY MONUMENT EA 400.0000 22,400.00 0.000 0.00 78 DELINEATOR (CLASS 1) EA 30.0000 3,600.00 0.000 0.00 79 METAL BEAM GUARD RAILING (STEEL POST) M 100.0000 2,300.00 0.000 0.00 80 END ANCHOR ASSEMBLY (TYPE SFT) EA 700.0000 2,100.00 0.000 0.00 81 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,400.0000 7,200.00 0.000 0.00 82 THERMOPLASTIC PAVEMENT MARKING M2 31.0000 21,080.00 0.000 0.00 83 THERMOPLASTIC TRAFFIC STRIPE M 0.4000 20,600.00 1,720.000 688.00 (SPRAYABLE) 84 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.0000 6,760.00 480.000 480.00 85 200 MM THERMOPLASTIC TRAFFIC STRIPE M 2.0000 5,240.00 0.000 0.00 86 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.6600 99.00 0.000 0.00 (BROKEN 3.66 M - 0.92 M) 87 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.6600 16,368.00 860.000 567.60 (BROKEN 10.98 M - 3.66 M) 88 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.2000 9,548.00 121.000 266.20 89 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,500.0000 1,500.00 0.000 0.00 SYSTEM ELEMENTS DURING CONSTRUCTION 90 SIGNAL AND LIGHTING LS 229,000.0000 229,000.00 0.160 36,640.00 91 HIGHWAY ADVISORY RADIO SYSTEM LS 170,000.0000 170,000.00 0.100 17,000.00 92 CHANGEABLE MESSAGE SIGN SYSTEM LS 33,000.0000 33,000.00 0.580 19,140.00 93 TRAFFIC MONITORING STATION LS 21,000.0000 21,000.00 0.110 2,310.00 94 CLOSED CIRCUIT TELEVISION SYSTEM LS 25,000.0000 25,000.00 0.140 3,500.00 PROGRAM CAS145 PAGE 5 DATE 01/25/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-442534 TIME 07:00 AM ESTIMATE NO. 15 BID OPENING 08/05/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/11 R.E. NAME: AMARJIT DHALIWAL DATE OF THIS ESTIMATE 01/25/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 409,700.32 13,358,274.07 ADJUSTMENT OF COMPENSATION 0.00 240,836.39 EXTRA WORK 110,395.81 308,130.33 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 520,096.13 13,907,240.79 95 MOBILIZATION LS 1435,125.0000 1,435,125.00 1.000 1,435,125.00 ORIGINAL CONTRACT AMOUNT 22,999,250.00 TOTAL WORK COMPLETED 520,096.13 15,342,365.79 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 520,096.13 15,342,365.79 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 09/17/09 320 11/12/09 11/12/09 07/18/11 210 85 4 12 63% 61% PROGRESS IS SATISFACTORY *** SUSPENDED ON 12/03/10. AMARJIT DHALIWAL RESIDENT ENGINEER PROGRAM CAS145 DATE 01/25/11