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 05/24/11 EST. NO.03 TIME 08:40 AM R.E. NAME: HARMINDER DEOL 10-0Q2704 --------------------------------------------------------------------------- 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 05/24/11 EST. NO.03 TIME 08:40 AM R.E. NAME: HARMINDER DEOL 10-0Q2704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 05/24/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0Q2704 TIME 08:40 AM ESTIMATE NO. 03 BID OPENING 06/16/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/11 R.E. NAME: HARMINDER DEOL DATE OF THIS ESTIMATE 05/24/11 LOCATION PROGRESS ESTIMATE 10-SJ-205-1.9/R7.9 ----------------- BAY CITIES PAVING AND GRADING IN SAN JOAQUIN COUNTY NEAR TRACY INC AT VARIOUS LOCATIONS P O BOX 6227 CONCORD CA 94524 FED. AID NO. N O N E CONSTRUCT ADDITIONAL 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 1,250.00 0.000 0.00 03 TIME-RELATED OVERHEAD WDAY 853.0000 217,515.00 1.000 853.00 1.000 853.00 04 CONSTRUCTION SITE MANAGEMENT LS 7,275.0000 7,275.00 0.000 0.00 05 PREPARE STORM WATER POLLUTION LS 1,428.0000 1,428.00 1.000 1,428.00 1.000 1,428.00 PREVENTION PLAN 06 TEMPORARY FIBER ROLL LF 2.3500 752.00 0.000 0.00 07 TEMPORARY SILT FENCE LF 2.2400 30,240.00 0.000 0.00 08 TEMPORARY CONSTRUCTION ENTRANCE EA 1,300.0000 9,100.00 0.000 0.00 09 TEMPORARY COVER SQYD 1.2000 6,720.00 0.000 0.00 10 MOVE-IN/MOVE-OUT EA 357.0000 2,856.00 0.000 0.00 (TEMPORARY EROSION CONTROL) 11 TEMPORARY DRAINAGE INLET PROTECTION EA 96.9000 4,069.80 0.000 0.00 12 STREET SWEEPING LS 5,100.0000 5,100.00 0.000 0.00 13 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 5,100.0000 5,100.00 0.000 0.00 14 TEMPORARY HYDRAULIC MULCH SQYD 0.2000 6,960.00 0.000 0.00 15 TEMPORARY SOIL BINDER SQYD 0.1500 3,840.00 0.000 0.00 16 CONSTRUCTION AREA SIGNS LS 14,178.0000 14,178.00 0.500 7,089.00 0.500 7,089.00 17 TRAFFIC CONTROL SYSTEM LS 67,551.0000 67,551.00 0.000 0.00 18 CHANNELIZER (SURFACE MOUNTED) EA 30.6000 2,754.00 0.000 0.00 19 PORTABLE CHANGEABLE MESSAGE SIGN LS 5,790.0000 5,790.00 0.000 0.00 20 TEMPORARY RAILING (TYPE K) LF 4.0000 62,800.00 0.000 0.00 21 TEMPORARY CRASH CUSHION MODULE EA 204.0000 19,992.00 0.000 0.00 22 TEMPORARY TRAFFIC SCREEN LF 1.4000 21,980.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 05/24/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0Q2704 TIME 08:40 AM ESTIMATE NO. 03 BID OPENING 06/16/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/11 R.E. NAME: HARMINDER DEOL DATE OF THIS ESTIMATE 05/24/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 ABANDON CULVERT LF 10.0000 1,600.00 0.000 0.00 24 REMOVE FENCE (TYPE BW) LF 0.7700 9,317.00 0.000 0.00 25 REMOVE BARRIER LF 204.0000 3,264.00 0.000 0.00 26 REMOVE FLARED END SECTION EA 167.0000 1,503.00 0.000 0.00 27 REMOVE PAINTED TRAFFIC STRIPE LF 0.7100 6,042.10 0.000 0.00 28 REMOVE PAVEMENT MARKING SQFT 2.0400 265.20 0.000 0.00 29 REMOVE PAVEMENT MARKER EA 1.0200 6,936.00 0.000 0.00 30 REMOVE ROADSIDE SIGN EA 102.0000 2,142.00 0.000 0.00 31 REMOVE SIGN STRUCTURE EA 1,989.0000 7,956.00 0.000 0.00 32 REMOVE CULVERT LF 11.0000 2,200.00 0.000 0.00 33 REMOVE INLET EA 420.0000 2,100.00 0.000 0.00 34 REMOVE DOWNDRAIN LF 12.0000 1,320.00 0.000 0.00 35 SALVAGE METAL BEAM GUARD RAILING LF 13.0100 7,285.60 0.000 0.00 36 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 4.0500 38,110.50 3,984.800 16,138.44 3,984.800 16,138.44 37 REMOVE CONCRETE CY 240.0000 1,680.00 0.000 0.00 38 REMOVE SOUND WALL SQYD 479.0000 7,664.00 0.000 0.00 39 CLEARING AND GRUBBING LS 30,000.0000 30,000.00 0.000 0.00 40 DEVELOP WATER SUPPLY LS 5,000.0000 5,000.00 0.000 0.00 41 ROADWAY EXCAVATION CY 7.8500 658,615.00 0.000 0.00 42 LEAD COMPLIANCE PLAN LS 2,550.0000 2,550.00 0.000 0.00 43 STRUCTURE EXCAVATION (RETAINING WALL) CY 10.7500 194,618.00 0.000 0.00 F) 44 STRUCTURE BACKFILL (RETAINING WALL) CY 23.7500 251,607.50 0.000 0.00 F) 45 PERVIOUS BACKFILL MATERIAL CY 44.8000 83,328.00 0.000 0.00 46 SAND BACKFILL CY 200.0000 3,200.00 0.000 0.00 47 IMPORTED MATERIAL (SHOULDER BACKING) TON 29.5000 13,570.00 0.000 0.00 48 SUBGRADE ENHANCEMENT GEOTEXTILE SQYD 2.1500 7,847.50 0.000 0.00 49 HIGHWAY PLANTING LS 8,364.0000 8,364.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 05/24/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0Q2704 TIME 08:40 AM ESTIMATE NO. 03 BID OPENING 06/16/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/11 R.E. NAME: HARMINDER DEOL DATE OF THIS ESTIMATE 05/24/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 510.0000 10,200.00 0.000 0.00 51 EROSION CONTROL (HYDROSEED) (ACRE) ACRE 2,448.0000 29,376.00 0.000 0.00 52 PLANT ESTABLISHMENT WORK LS 5,100.0000 5,100.00 0.000 0.00 53 MAINTAIN EXISTING IRRIGATION FACILITIES LS 1,020.0000 1,020.00 0.000 0.00 54 IRRIGATION SYSTEM LS 30,365.4000 30,365.40 0.000 0.00 55 10" WELDED STEEL PIPE CONDUIT LF 72.4200 28,243.80 0.000 0.00 (.250" THICK) 56 CLASS 4 AGGREGATE SUBBASE CY 11.3000 162,720.00 0.000 0.00 57 CLASS 3 AGGREGATE BASE CY 28.1500 537,665.00 0.000 0.00 58 HOT MIX ASPHALT TON 56.0000 756,000.00 431.970 24,190.32 431.970 24,190.32 59 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 75.0000 817,500.00 0.000 0.00 60 RUMBLE STRIP STA 12.1400 4,370.40 0.000 0.00 61 DATA CORE LS 6,885.0000 6,885.00 0.000 0.00 62 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 2.0400 795.60 0.000 0.00 63 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 2.0400 3,957.60 0.000 0.00 64 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 2.0400 1,203.60 0.000 0.00 65 PLACE HOT MIX ASPHALT SQYD 37.8000 3,591.00 0.000 0.00 (MISCELLANEOUS AREA) 66 TACK COAT TON 680.8000 30,636.00 0.000 0.00 67 16" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 62.2200 8,088.60 0.000 0.00 68 STRUCTURAL CONCRETE, RETAINING WALL CY 410.0000 2,489,520.00 0.000 0.00 F) 69 CLASS 1 CONCRETE (BOX CULVERT) CY 1,015.0000 18,270.00 0.000 0.00 70 MINOR CONCRETE (MINOR STRUCTURE) CY 556.0000 116,204.00 0.000 0.00 F) 71 SOUND WALL (MASONRY BLOCK) SQFT 21.4000 25,808.40 0.000 0.00 F) 72 BAR REINFORCING STEEL (RETAINING WALL) LB 1.0000 492,173.00 0.000 0.00 F) 73 BAR REINFORCING STEEL (BOX CULVERT) LB 1.3000 3,764.80 0.000 0.00 F) 74 FURNISH SIGN STRUCTURE (TRUSS) LB 5.4500 307,330.95 0.000 0.00 F) 75 INSTALL SIGN STRUCTURE (TRUSS) LB 0.3000 16,917.30 0.000 0.00 F) 76 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 18.8700 9,812.40 0.000 0.00 PROGRAM CAS145 PAGE 4 DATE 05/24/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0Q2704 TIME 08:40 AM ESTIMATE NO. 03 BID OPENING 06/16/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/11 R.E. NAME: HARMINDER DEOL DATE OF THIS ESTIMATE 05/24/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 77 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 11.7300 1,524.90 0.000 0.00 (0.063"-UNFRAMED) 78 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.3000 629.20 0.000 0.00 (0.063"-FRAMED) 79 54" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 520.2000 19,767.60 0.000 0.00 (SIGN FOUNDATION) 80 60" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 591.6000 88,740.00 0.000 0.00 (SIGN FOUNDATION) 81 METAL (RAIL MOUNTED SIGN) LB 8.1600 38,923.20 0.000 0.00 82 ROADSIDE SIGN - ONE POST EA 249.9000 1,499.40 0.000 0.00 83 ROADSIDE SIGN - TWO POST EA 459.0000 2,754.00 0.000 0.00 84 INSTALL ROADSIDE SIGN EA 765.0000 2,295.00 0.000 0.00 (LAMINATED WOOD BOX POST) 85 18" ALTERNATIVE PIPE CULVERT LF 56.8500 57,987.00 0.000 0.00 86 24" REINFORCED CONCRETE PIPE LF 260.0000 41,600.00 0.000 0.00 87 24" CONCRETE FLARED END SECTION EA 582.4500 1,164.90 0.000 0.00 88 18" ALTERNATIVE FLARED END SECTION EA 205.5000 2,055.00 0.000 0.00 89 36" ALTERNATIVE PIPE INLET LF 182.6500 1,643.85 0.000 0.00 90 ROCK SLOPE PROTECTION CY 146.8000 35,232.00 0.000 0.00 (BACKING NO. 1, METHOD B) 91 GABION CY 143.1000 343,440.00 436.760 62,500.36 92 ROCK SLOPE PROTECTION FABRIC SQYD 3.1500 2,394.00 0.000 0.00 93 MISCELLANEOUS IRON AND STEEL LB 1.2000 13,215.60 0.000 0.00 F) 94 CHAIN LINK FENCE (TYPE CL-6) LF 10.7100 128,520.00 0.000 0.00 95 12' CHAIN LINK GATE (TYPE CL-6) EA 2,040.0000 6,120.00 0.000 0.00 96 DELINEATOR (CLASS 1) EA 30.6000 1,162.80 0.000 0.00 97 OBJECT MARKER (TYPE L-1) EA 35.7000 285.60 0.000 0.00 98 METAL BEAM GUARD RAILING (WOOD POST) LF 23.4600 14,310.60 0.000 0.00 99 VEGETATION CONTROL (MINOR CONCRETE) SQYD 36.0000 24,840.00 0.000 0.00 00 CONCRETE BARRIER (TYPE 27S) LF 112.2000 448.80 0.000 0.00 01 CABLE RAILING LF 10.2000 13,974.00 0.000 0.00 02 TRANSITION RAILING (TYPE WB) EA 2,499.0000 19,992.00 0.000 0.00 03 TERMINAL ANCHOR ASSEMBLY (TYPE SFT) EA 816.0000 2,448.00 0.000 0.00 PROGRAM CAS145 PAGE 5 DATE 05/24/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0Q2704 TIME 08:40 AM ESTIMATE NO. 03 BID OPENING 06/16/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/11 R.E. NAME: HARMINDER DEOL DATE OF THIS ESTIMATE 05/24/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 04 ALTERNATIVE FLARED TERMINAL SYSTEM EA 1,989.0000 17,901.00 0.000 0.00 05 CONCRETE BARRIER (TYPE 60SC) LF 113.0000 270,070.00 0.000 0.00 06 CONCRETE BARRIER (TYPE 732A) LF 51.0000 405,960.00 0.000 0.00 07 CONCRETE BARRIER (TYPE 736S) LF 102.0000 9,384.00 0.000 0.00 08 THERMOPLASTIC PAVEMENT MARKING SQFT 5.1000 1,938.00 0.000 0.00 09 THERMOPLASTIC TRAFFIC STRIPE LF 0.2700 26,379.00 0.000 0.00 (SPRAYABLE) 10 PAINT TRAFFIC STRIPE (2-COAT) LF 0.2200 19,580.00 0.000 0.00 11 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0600 10,128.60 0.000 0.00 12 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 102.0000 102.00 0.000 0.00 SYSTEM ELEMENTS DURING CONSTRUCTION 13 ELECTRICAL (STAGE 1 CONSTRUCTION) LS 46,410.0000 46,410.00 0.000 0.00 14 LIGHTING AND SIGN ILLUMINATION LS 108,120.0000 108,120.00 0.000 0.00 15 CHANGEABLE MESSAGE SIGN SYSTEM LS 42,840.0000 42,840.00 0.000 0.00 16 ELECTRIC SERVICE (IRRIGATION) LS 7,140.0000 7,140.00 0.000 0.00 17 MICROWAVE VEHICLE DETECTION SYSTEM LS 73,950.0000 73,950.00 0.000 0.00 18 MODIFY TRAFFIC MONITORING STATION LS 26,520.0000 26,520.00 0.000 0.00 19 CLOSED CIRCUIT TELEVISION SYSTEM LS 44,370.0000 44,370.00 0.000 0.00 20 WEATHER MONITORING STATION LS 80,070.0000 80,070.00 0.000 0.00 PROGRAM CAS145 PAGE 6 DATE 05/24/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0Q2704 TIME 08:40 AM ESTIMATE NO. 03 BID OPENING 06/16/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/11 R.E. NAME: HARMINDER DEOL DATE OF THIS ESTIMATE 05/24/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 49,698.76 112,199.12 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 49,698.76 112,199.12 21 MOBILIZATION LS 550,000.0000 550,000.00 0.000 0.00 ORIGINAL CONTRACT AMOUNT 10,385,685.10 TOTAL WORK COMPLETED 49,698.76 112,199.12 MATERIALS ON HAND ON SITE 29,296.21 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 49,698.76 141,495.33 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 11/02/10 505 00/00/00 12/27/10 01/24/13 1 18 0 0 1% 0% PROGRESS IS SATISFACTORY CCO *** SUSPENDED ON 12/27/10. HARMINDER DEOL RESIDENT ENGINEER PROGRAM CAS145 DATE 05/24/11