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 04/24/09 EST. NO.09 TIME 07:16 AM R.E. NAME: DEOL HARMINDER 10-2A7704 --------------------------------------------------------------------------- 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 0023 113.75 E.W. @ F.A.(+) 031809 Y 0310.0 0024 198.68 040309 Y 0363.0 003 0006 4,180.00 E.W. @ F.A.(+) 092508 Y 0376.0 005 0013 19,897.90 E.W. @ F.A.(+) 103108 Y 0377.0 006 0039 800.36 E.W. @ F.A.(+) 031709 Y 0314.0 0040 1,514.50 031809 Y 0316.0 0041 674.78 032109 Y 0317.0 0042 429.28 032309 Y 0318.0 0043 429.28 032409 Y 0319.0 0044 3,578.37 032309 Y 0343.0 0045 1,984.16 032409 Y 0344.0 009 0012-1 -1,328.65 E.W. @ F.A.(+) 102808 Y 0061.0 DAO CORRECTING ENTRY 0045 1,814.89 120208 Y 0140.0 0048 1,485.00 121208 Y 0195.0 0053 2,009.71 121008 Y 0249.0 0054 1,591.34 123108 Y 0250.0 0056 2,732.29 111908 Y 0252.0 0069 563.10 022009 Y 0274.0 0074 1,093.22 030909 Y 0290.0 0078 790.83 021909 N 0299.0 0079 4,050.17 021809 N 0300.0 0080 4,050.17 022009 N 0301.0 0081 2,440.32 031909 Y 0313.0 0083 1,612.62 031709 Y 0308.0 0084 911.13 031809 Y 0309.0 0085 3,565.63 120108 Y 0339.0 0088 633.84 033109 Y 0365.0 010 0001 429.49 E.W. @ F.A.(+) 120208 Y 0123.0 013 0013 840.76 E.W. @ F.A.(+) 040209 Y 0366.0 0015 840.76 033109 Y 0368.0 0016 788.21 033009 Y 0369.0 0017 237.60 020909 Y 0370.0 0018 171.91 030309 Y 0373.0 016 0004 323.36 E.W. @ F.A.(+) 021909 Y 0306.0 0005 187.00 021809 Y 0349.0 018 0001 215.05 E.W. @ F.A.(+) 022709 Y 0278.0 0002 916.56 022409 Y 0293.0 0003 680.58 022509 Y 0294.0 0004 215.05 022609 Y 0295.0 021 0001 1,719.28 E.W. @ F.A.(+) 031709 Y 0315.0 0002 435.96 032009 Y 0312.0 0003 1,740.53 031709 Y 0302.0 0004 4,169.68 031609 Y 0307.0 0005 1,028.81 032509 Y 0348.0 76,757.26 TOTAL THIS ESTIMATE 280,876.25 TOTAL PREVIOUS ESTIMATE 357,633.51 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 04/24/09 EST. NO.09 TIME 07:16 AM R.E. NAME: DEOL HARMINDER 10-2A7704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MISSING PAYRP;;S -10,000.00 03 REC'ED PAYROLLS 10,000.00 04 MISSING PAYROLL -10,000.00 06 MISSING PAYROLLS -10,000.00 08 REC'ED PAYROLLS 10,000.00 08 0.00 -10,000.00 TOTAL DEDUCTIONS 0.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 04/24/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-2A7704 TIME 07:16 AM ESTIMATE NO. 09 BID OPENING 06/04/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/09 R.E. NAME: DEOL HARMINDER DATE OF THIS ESTIMATE 04/24/09 LOCATION RERUN PROGRESS ESTIMATE 10-STA-99-R11.9/R11.9 ----------------------- NEHEMIAH CONSTRUCTION INC IN STANISLAUS COUNTY IN CERES FROM 801 FIRST STREET SUITE G 0.5 KM SOUTH OF WHITMORE AVENUE BENICIA CA 94510 OVERCROSSING TO 0.7 KM NORTH OF WHITMORE AVENUE OVERCROSSING FED. AID NO. N O N E RECONSTRUCT INTERCHANGE ------------------------------------------------------------------------------------------------------------------------------------ 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 0.250 1,250.00 02 TIME-RELATED OVERHEAD WDAY 1,600.0000 992,000.00 19.000 30,400.00 151.000 241,600.00 03 TEMPORARY FENCE (TYPE CL-1.8) M 10.0000 2,500.00 294.570 2,945.70 04 CONSTRUCTION SITE MANAGEMENT LS 5,000.0000 5,000.00 0.032 160.00 0.252 1,260.00 05 PREPARE STORM WATER POLLUTION LS 3,000.0000 3,000.00 1.000 3,000.00 PREVENTION PLAN 06 TEMPORARY FIBER ROLL M 8.0000 16,800.00 1,102.280 8,818.24 07 TEMPORARY SILT FENCE M 8.0000 11,200.00 828.560 6,628.48 08 TEMPORARY CONSTRUCTION ENTRANCE EA 500.0000 1,500.00 3.000 1,500.00 09 MOVE-IN/MOVE-OUT EA 500.0000 1,000.00 0.000 0.00 (TEMPORARY EROSION CONTROL) 10 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 5,800.00 9.000 1,800.00 11 TEMPORARY HYDRAULIC MULCH M2 1.0000 22,000.00 0.000 0.00 S) (BONDED FIBER MATRIX) 12 STREET SWEEPING LS 10,000.0000 10,000.00 0.032 320.00 0.252 2,520.00 13 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 2,000.0000 2,000.00 0.032 64.00 0.272 544.00 14 CONSTRUCTION AREA SIGNS LS 15,000.0000 15,000.00 0.250 3,750.00 S) 15 TRAFFIC CONTROL SYSTEM LS 20,000.0000 20,000.00 0.032 640.00 0.222 4,440.00 S) 16 TYPE II BARRICADE EA 35.0000 245.00 0.000 0.00 S) 17 TYPE III BARRICADE EA 70.0000 980.00 5.000 350.00 15.000 1,050.00 S) 18 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 6,650.00 7.000 245.00 49.000 1,715.00 S) 19 PORTABLE CHANGEABLE MESSAGE SIGN LS 10,000.0000 10,000.00 0.000 0.00 S) 20 TEMPORARY RAILING (TYPE K) M 30.0000 90,600.00 134.120 4,023.60 1,783.870 53,516.10 21 TEMPORARY CRASH CUSHION MODULE EA 200.0000 40,000.00 97.000 19,400.00 22 TEMPORARY TRAFFIC SCREEN M 10.0000 11,700.00 329.180 3,291.80 707.130 7,071.30 PROGRAM CAS145 PAGE 2 DATE 04/24/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-2A7704 TIME 07:16 AM ESTIMATE NO. 09 BID OPENING 06/04/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/09 R.E. NAME: DEOL HARMINDER DATE OF THIS ESTIMATE 04/24/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 REMOVE CHAIN LINK FENCE M 10.0000 7,100.00 62.180 621.80 249.940 2,499.40 24 REMOVE METAL BEAM GUARD RAILING M 30.0000 4,800.00 448.940 13,468.20 S) 25 REMOVE METAL BEAM BARRIER M 30.0000 2,700.00 0.000 0.00 S) 26 REMOVE YELLOW THERMOPLASTIC TRAFFIC M 2.0000 1,700.00 126.000 252.00 126.000 252.00 S) STRIPE 27 REMOVE PAINTED TRAFFIC STRIPE M 2.0000 6,500.00 103.630 207.26 S) 28 REMOVE PAVEMENT MARKING M2 60.0000 4,680.00 0.000 0.00 S) 29 REMOVE THERMOPLASTIC TRAFFIC STRIPE M 8.0000 14,400.00 0.000 0.00 S) 30 REMOVE PAVEMENT MARKER EA 1.0000 250.00 0.000 0.00 S) 31 REMOVE ROADSIDE SIGN EA 250.0000 1,000.00 0.000 0.00 32 REMOVE SIGN STRUCTURE EA 3,000.0000 3,000.00 0.000 0.00 S) 33 RELOCATE ROADSIDE SIGN EA 300.0000 1,500.00 0.000 0.00 34 ADJUST FRAME AND COVER TO GRADE EA 250.0000 3,750.00 1.000 250.00 1.000 250.00 35 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 6.0000 38,520.00 0.000 0.00 S) 36 BRIDGE REMOVAL LS 50,000.0000 50,000.00 0.000 0.00 37 CLEARING AND GRUBBING LS 25,000.0000 25,000.00 0.900 22,500.00 38 ROADWAY EXCAVATION M3 20.0000 380,000.00 4,277.000 85,540.00 39 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 1.000 2,500.00 40 STRUCTURE EXCAVATION (BRIDGE) M3 40.0000 57,600.00 200.000 8,000.00 536.000 21,440.00 F) 41 STRUCTURE EXCAVATION (RETAINING WALL) M3 180.0000 280,800.00 100.000 18,000.00 1,195.000 215,100.00 F) 42 STRUCTURE BACKFILL (BRIDGE) M3 10.0000 30,000.00 0.000 0.00 F) 43 STRUCTURE BACKFILL (RETAINING WALL) M3 40.0000 147,600.00 1,500.000 60,000.00 1,706.000 68,240.00 F) 44 PERVIOUS BACKFILL MATERIAL (RETAINING M3 120.0000 40,800.00 150.000 18,000.00 150.000 18,000.00 F) WALL) 45 IMPORTED BORROW M3 30.0000 1,275,000.00 8,500.000 255,000.00 21,500.000 645,000.00 46 EROSION CONTROL (TYPE C) M2 1.0000 33,200.00 0.000 0.00 S) 47 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 500.0000 1,000.00 0.000 0.00 S) 48 300 MM CORRUGATED HIGH DENSITY M 200.0000 13,200.00 0.000 0.00 S) POLYETHYLENE PIPE CONDUIT 49 CLASS 2 AGGREGATE BASE M3 50.0000 358,000.00 449.770 22,488.50 2,126.750 106,337.50 PROGRAM CAS145 PAGE 3 DATE 04/24/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-2A7704 TIME 07:16 AM ESTIMATE NO. 09 BID OPENING 06/04/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/09 R.E. NAME: DEOL HARMINDER DATE OF THIS ESTIMATE 04/24/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 ASPHALT CONCRETE TONN 80.0000 1,384,000.00 473.560 37,884.80 3,185.940 254,875.20 51 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 100.0000 6,500.00 0.000 0.00 AREA) 52 PLACE ASPHALT CONCRETE DIKE (TYPE A) M 10.0000 3,170.00 215.000 2,150.00 53 PLACE ASPHALT CONCRETE DIKE (TYPE C) M 10.0000 100.00 0.000 0.00 54 PLACE ASPHALT CONCRETE DIKE (TYPE E) M 10.0000 6,600.00 0.000 0.00 55 PLACE ASPHALT CONCRETE DIKE (TYPE F) M 10.0000 280.00 0.000 0.00 56 ASPHALTIC EMULSION (PAINT BINDER) TONN 800.0000 11,200.00 0.000 0.00 57 FURNISH STEEL PILING (HP 250 X 85) M 20.0000 76,860.00 1,866.800 37,336.00 58 DRIVE STEEL PILE (HP 250 X 85) EA 500.0000 105,000.00 58.000 29,000.00 S) 59 FURNISH STEEL PILING (HP 360 X 132) M 20.0000 29,460.00 804.700 16,094.00 60 DRIVE STEEL PILE (HP 360 X 132) EA 500.0000 47,500.00 24.000 12,000.00 48.000 24,000.00 S) 61 FURNISH PILING (CLASS 400) M 20.0000 105,040.00 345.000 6,900.00 4,163.123 83,262.46 62 DRIVE PILE (CLASS 400) EA 3,460.0000 1,605,440.00 30.000 103,800.00 363.000 1,255,980.00 S) 63 PRESTRESSING CAST-IN-PLACE CONCRETE LS 240,000.0000 240,000.00 0.000 0.00 S) 64 STRUCTURAL CONCRETE, BRIDGE FOOTING M3 200.0000 108,000.00 150.000 30,000.00 F) 65 STRUCTURAL CONCRETE, BRIDGE M3 480.0000 1,310,400.00 107.000 51,360.00 304.000 145,920.00 F) 66 STRUCTURAL CONCRETE, RETAINING WALL M3 1,100.0000 1,595,000.00 104.000 114,400.00 1,062.800 1,169,080.00 F) 67 STRUCTURAL CONCRETE, APPROACH SLAB M3 800.0000 160,000.00 0.000 0.00 F) (TYPE N) 68 MINOR CONCRETE (MINOR STRUCTURE) M3 800.0000 46,400.00 2.400 1,920.00 21.570 17,256.00 F) 69 MINOR CONCRETE (SOUND WALL) M3 1,200.0000 240,000.00 259.000 310,800.00 70 LIFT STATION ENCLOSURE LS 10,000.0000 10,000.00 0.000 0.00 71 FRACTURED RIB TEXTURE M2 40.0000 100,800.00 182.000 7,280.00 1,057.000 42,280.00 F) 72 SOUND WALL (MASONRY BLOCK) M2 340.0000 357,000.00 54.410 18,499.40 1,054.410 358,499.40 S) 73 JOINT SEAL ASSEMBLY (MR 80 MM) M 60.0000 4,560.00 0.000 0.00 S) 74 BAR REINFORCING STEEL (BRIDGE) KG 2.0000 882,600.00 12,694.000 25,388.00 55,962.000 111,924.00 SF) 75 BAR REINFORCING STEEL (RETAINING WALL) KG 3.4000 487,900.00 106,169.000 360,974.60 SF) 76 FURNISH SIGN STRUCTURE (TRUSS) KG 5.0000 77,165.00 0.000 0.00 SF) PROGRAM CAS145 PAGE 4 DATE 04/24/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-2A7704 TIME 07:16 AM ESTIMATE NO. 09 BID OPENING 06/04/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/09 R.E. NAME: DEOL HARMINDER DATE OF THIS ESTIMATE 04/24/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 77 INSTALL SIGN STRUCTURE (TRUSS) KG 0.5000 7,716.50 0.000 0.00 SF) 78 FURNISH LAMINATED PANEL SIGN M2 60.0000 1,680.00 0.000 0.00 (25.4 MM-TYPE A) 79 FURNISH SINGLE SHEET ALUMINUM SIGN M2 60.0000 2,040.00 0.000 0.00 (1.6 MM-UNFRAMED) 80 FURNISH SINGLE SHEET ALUMINUM SIGN M2 60.0000 2,100.00 0.000 0.00 (2.0 MM-UNFRAMED) 81 FURNISH SINGLE SHEET ALUMINUM SIGN M2 60.0000 1,200.00 0.000 0.00 (1.6 MM-FRAMED) 82 FURNISH SINGLE SHEET ALUMINUM SIGN M2 60.0000 420.00 0.000 0.00 (2.0 MM-FRAMED) 83 1524 MM CAST-IN-DRILLED-HOLE M 1,000.0000 15,000.00 0.000 0.00 S) CONCRETE PILE (SIGN FOUNDATION) 84 ROADSIDE SIGN - ONE POST EA 100.0000 4,000.00 0.000 0.00 85 ROADSIDE SIGN - TWO POST EA 200.0000 1,800.00 0.000 0.00 86 300 MM ALTERNATIVE PIPE CULVERT M 200.0000 1,200.00 0.000 0.00 87 450 MM ALTERNATIVE PIPE CULVERT M 300.0000 7,500.00 0.000 0.00 88 600 MM ALTERNATIVE PIPE CULVERT M 200.0000 6,200.00 0.000 0.00 89 450 MM REINFORCED CONCRETE PIPE M 160.0000 17,600.00 40.100 6,416.00 90 600 MM REINFORCED CONCRETE PIPE M 160.0000 80,000.00 104.800 16,768.00 91 750 MM REINFORCED CONCRETE PIPE M 500.0000 3,000.00 0.000 0.00 92 900 MM REINFORCED CONCRETE PIPE M 140.0000 89,600.00 93.420 13,078.80 346.120 48,456.80 93 600 MM PERFORATED PLASTIC PIPE M 140.0000 77,000.00 420.000 58,800.00 UNDERDRAIN 94 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 95 600 MM CONCRETE FLARED END SECTION EA 500.0000 2,000.00 0.000 0.00 96 OUTFALL STRUCTURE (TYPE M) EA 5,000.0000 5,000.00 0.000 0.00 97 750 MM STANDPIPE EA 1,000.0000 1,000.00 0.000 0.00 98 MANHOLE (TYPE A) EA 500.0000 5,000.00 2.000 1,000.00 99 PRESSURE MANHOLE (TYPE C) EA 1,000.0000 10,000.00 7.000 7,000.00 00 ROCK SLOPE PROTECTION M3 120.0000 5,400.00 0.000 0.00 (BACKING NO. 2, METHOD B) 01 ROCK SLOPE PROTECTION FABRIC M2 6.0000 720.00 0.000 0.00 02 MINOR CONCRETE (MISCELLANEOUS M3 500.0000 475,000.00 69.990 34,995.00 312.571 156,285.50 CONSTRUCTION) 03 MINOR CONCRETE (GUTTER) M 120.0000 1,800.00 0.000 0.00 F) PROGRAM CAS145 PAGE 5 DATE 04/24/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-2A7704 TIME 07:16 AM ESTIMATE NO. 09 BID OPENING 06/04/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/09 R.E. NAME: DEOL HARMINDER DATE OF THIS ESTIMATE 04/24/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 04 MINOR CONCRETE (TEXTURED PAVING) M2 30.0000 22,500.00 0.000 0.00 05 DRAINAGE PUMPING EQUIPMENT LS 30,000.0000 30,000.00 0.000 0.00 06 LIFT STATION ELECTRICAL EQUIPMENT LS 20,000.0000 20,000.00 0.000 0.00 07 MISCELLANEOUS IRON AND STEEL KG 6.0000 582.00 0.000 0.00 SF) 08 MANHOLE FRAME AND COVER EA 500.0000 5,000.00 0.000 0.00 S) 09 MANHOLE FRAME AND COVER (PRESSURE) EA 500.0000 5,000.00 5.000 2,500.00 S) 10 INLET FRAME AND GRATE (TYPE 600-12X) EA 300.0000 8,700.00 2.000 600.00 9.000 2,700.00 S) 11 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 12 CHAIN LINK FENCE (TYPE CL-1.8) M 30.0000 21,900.00 0.000 0.00 S) 13 1.8 M CHAIN LINK GATE (TYPE CL-1.8) EA 300.0000 1,200.00 0.000 0.00 S) 14 DELINEATOR (CLASS 1) EA 30.0000 2,610.00 0.000 0.00 15 OBJECT MARKER (TYPE K) EA 50.0000 150.00 0.000 0.00 16 METAL BEAM GUARD RAILING (STEEL POST) M 200.0000 4,600.00 0.000 0.00 S) 17 CHAIN LINK RAILING (TYPE 7) M 60.0000 19,020.00 0.000 0.00 SF) 18 CHAIN LINK RAILING (TYPE 7 MODIFIED) M 70.0000 17,010.00 0.000 0.00 F) (BLACK VINYL COATED) 19 CONCRETE BARRIER (TYPE K) M 40.0000 18,000.00 0.000 0.00 S) 20 CONCRETE BARRIER (TYPE 26 MODIFIED) M 140.0000 34,020.00 0.000 0.00 F) 21 CABLE RAILING M 140.0000 3,640.00 0.000 0.00 SF) 22 END CAP (TYPE A) EA 500.0000 500.00 0.000 0.00 S) 23 END ANCHOR ASSEMBLY (TYPE SFT) EA 2,000.0000 4,000.00 0.000 0.00 S) 24 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,000.0000 2,000.00 0.000 0.00 S) 25 CRASH CUSHION MODULE, SAND FILLED EA 100.0000 2,800.00 0.000 0.00 S) 26 CONCRETE BARRIER (TYPE 60) M 200.0000 11,400.00 0.000 0.00 S) 27 CONCRETE BARRIER (TYPE 732A) M 160.0000 20,640.00 0.000 0.00 F) 28 CONCRETE BARRIER (TYPE 732A MODIFIED) M 160.0000 50,720.00 0.000 0.00 F) 29 THERMOPLASTIC PAVEMENT MARKING M2 10.0000 4,500.00 71.110 711.10 71.110 711.10 S) 30 THERMOPLASTIC TRAFFIC STRIPE M 0.5000 3,585.00 755.290 377.65 755.290 377.65 S) (SPRAYABLE) PROGRAM CAS145 PAGE 6 DATE 04/24/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-2A7704 TIME 07:16 AM ESTIMATE NO. 09 BID OPENING 06/04/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/09 R.E. NAME: DEOL HARMINDER DATE OF THIS ESTIMATE 04/24/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 31 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.5000 2,885.00 306.020 153.01 306.020 153.01 S) 32 200 MM THERMOPLASTIC TRAFFIC STRIPE M 0.5000 710.00 50.290 25.15 50.290 25.15 S) 33 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.5000 1,005.00 64.310 32.16 64.310 32.16 S) (BROKEN 10.98 M - 3.66 M) 34 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.5000 1,125.00 0.000 0.00 S) (BROKEN 5.18 M - 2.14 M) 35 PAINT TRAFFIC STRIPE (2-COAT) M 0.5000 3,020.00 1,074.430 537.22 1,613.930 806.97 S) 36 PAINT PAVEMENT MARKING (2-COAT) M2 10.0000 1,400.00 16.170 161.70 16.170 161.70 S) 37 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.0000 3,100.00 117.000 234.00 117.000 234.00 S) 38 SIGNAL AND LIGHTING LS 120,000.0000 120,000.00 0.150 18,000.00 0.500 60,000.00 S) 39 MODIFY SIGNAL AND LIGHTING LS 25,000.0000 25,000.00 0.100 2,500.00 S) (CITY STREET LOCATION 1) 40 SIGNAL AND LIGHTING LS 45,000.0000 45,000.00 0.330 14,850.00 S) (CITY STREET LOCATION 2) 41 SIGNAL AND LIGHTING LS 45,000.0000 45,000.00 0.520 23,400.00 S) (CITY STREET LOCATION 3) 42 MODIFY SIGNAL AND LIGHTING LS 25,000.0000 25,000.00 0.200 5,000.00 0.250 6,250.00 S) (CITY STREET LOCATION 4) 43 LIGHTING LS 30,000.0000 30,000.00 0.000 0.00 S) 44 LIGHTING AND SIGN ILLUMINATION LS 30,000.0000 30,000.00 0.000 0.00 S) 45 ELECTRIC SERVICE (LIFT STATION) LS 5,000.0000 5,000.00 0.000 0.00 S) 46 CLOSED CIRCUIT TELEVISION SYSTEM LS 10,000.0000 10,000.00 0.000 0.00 S) 47 MODIFY FIBER OPTIC SYSTEM (CITY) LS 40,000.0000 40,000.00 0.000 0.00 S) 48 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 49 ABANDON MANHOLE EA 500.0000 1,000.00 0.000 0.00 50 ABANDON SEWER MANHOLE EA 1,000.0000 3,000.00 1.000 1,000.00 51 ABANDON PIPELINE M 20.0000 15,000.00 125.760 2,515.20 52 ABANDON WATER WELL EA 5,000.0000 5,000.00 0.000 0.00 S) 53 ABANDON SEWER PIPELINE M 40.0000 10,400.00 0.000 0.00 54 RELOCATE FIRE HYDRANT EA 2,000.0000 4,000.00 0.000 0.00 55 SAND BACKFILL M3 40.0000 17,600.00 0.000 0.00 56 300 MM WELDED STEEL PIPE (3.40 MM THICK) M 600.0000 5,400.00 0.000 0.00 57 200 MM WATER MAIN M 100.0000 22,000.00 215.140 21,514.00 PROGRAM CAS145 PAGE 7 DATE 04/24/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-2A7704 TIME 07:16 AM ESTIMATE NO. 09 BID OPENING 06/04/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/09 R.E. NAME: DEOL HARMINDER DATE OF THIS ESTIMATE 04/24/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 58 250 MM WATER MAIN M 100.0000 92,000.00 422.110 42,211.00 59 FIRE HYDRANT EA 500.0000 5,500.00 1.000 500.00 7.000 3,500.00 60 200 MM GATE VALVE EA 250.0000 1,000.00 6.000 1,500.00 61 250 MM GATE VALVE EA 250.0000 1,000.00 6.000 1,500.00 62 250 MM VITRIFIED CLAY PIPE M 100.0000 29,000.00 299.470 29,947.00 S) 63 SEWER MANHOLE FRAME AND COVER EA 500.0000 3,500.00 9.000 4,500.00 S) 64 1200 MM SEWER MANHOLE EA 500.0000 3,500.00 5.000 2,500.00 S) PROGRAM CAS145 PAGE 8 DATE 04/24/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-2A7704 TIME 07:16 AM ESTIMATE NO. 09 BID OPENING 06/04/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/09 R.E. NAME: DEOL HARMINDER DATE OF THIS ESTIMATE 04/24/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 875,944.69 6,333,690.08 ADJUSTMENT OF COMPENSATION 0.00 4,449.84 EXTRA WORK 76,757.26 353,183.67 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 952,701.95 6,691,323.59 65 MOBILIZATION LS 1640,000.0000 1,640,000.00 0.950 1,558,000.00 ORIGINAL CONTRACT AMOUNT 16,443,748.50 TOTAL WORK COMPLETED 952,701.95 8,249,323.59 MATERIALS ON HAND ON SITE 114,000.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -10,000.00 TOTAL 952,701.95 8,353,323.59 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 07/09/08 620 09/02/08 03/02/08 03/02/11 151 4 0 0 49% 24% PROGRESS IS SATISFACTORY CCO DEOL HARMINDER RESIDENT ENGINEER PROGRAM CAS145 DATE 04/24/09