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 12/23/09 EST. NO.01 TIME 09:28 AM R.E. NAME: PUNJABI, RAJ 07-1X3214 --------------------------------------------------------------------------- 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 12/23/09 EST. NO.01 TIME 09:28 AM R.E. NAME: PUNJABI, RAJ 07-1X3214 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 12/23/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-1X3214 TIME 09:28 AM ESTIMATE NO. 01 BID OPENING 09/17/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/09 R.E. NAME: PUNJABI, RAJ DATE OF THIS ESTIMATE 12/23/09 LOCATION PROGRESS ESTIMATE 07-LA-39-40.0/44.4 ----------------- JOHN S. MEEK COMPANY, INC. IN LOS ANGELES COUNTY NEAR AZUSA AT 14732 S. MAPLE AVENUE VARIOUS LOCATIONS FROM 5.5 MILES GARDENA, CA 90248 NORTH OF CRYSTAL LAKE ROAD TO 0.3 MI SOUTH OF ROUTE 2/39 SEPARATION FED. AID NO. ER-4137(4)E CONSTRUCT RETAINING WALL ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 750.00 0.000 0.00 02 CONSTRUCTION SITE MANAGEMENT LS 117,200.0000 117,200.00 0.000 0.00 03 PREPARE WATER POLLUTION CONTROL LS 58,950.0000 58,950.00 0.700 41,265.00 0.700 41,265.00 PROGRAM 04 STREET SWEEPING LS 39,800.0000 39,800.00 0.000 0.00 05 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,600.0000 1,600.00 0.000 0.00 06 CONSTRUCTION AREA SIGNS LS 1,600.0000 1,600.00 0.750 1,200.00 0.750 1,200.00 07 TYPE III BARRICADE EA 185.0000 1,110.00 6.000 1,110.00 6.000 1,110.00 08 TEMPORARY RAILING (TYPE K) LF 46.0000 35,880.00 0.000 0.00 09 TEMPORARY CRASH CUSHION MODULE EA 180.0000 9,900.00 0.000 0.00 10 BRIDGE REMOVAL LS 4,800.0000 4,800.00 0.000 0.00 11 CLEARING AND GRUBBING LS 12,000.0000 12,000.00 0.000 0.00 12 ROADWAY EXCAVATION CY 220.0000 50,600.00 0.000 0.00 13 STRUCTURE EXCAVATION CY 37.0000 420,135.00 0.000 0.00 F) 14 STRUCTURE EXCAVATION (SOLDIER PILE WALL) CY 27.0000 26,865.00 0.000 0.00 F) 15 STRUCTURE BACKFILL (SOLDIER PILE WALL) CY 72.0000 82,080.00 0.000 0.00 F) 16 CONCRETE BACKFILL (SOLDIER PILE WALL) CY 275.0000 58,025.00 0.000 0.00 F) 17 GEOGRID SYSTEM SQFT 108.0000 1,144,800.00 0.000 0.00 18 EROSION CONTROL (BONDED FIBER MATRIX) SQFT 0.4000 3,260.00 0.000 0.00 (SQFT) 19 CLASS 3 AGGREGATE BASE CY 160.0000 24,000.00 0.000 0.00 20 HOT MIX ASPHALT (TYPE B) TON 105.0000 121,800.00 0.000 0.00 21 PLACE HOT MIX ASPHALT SQYD 96.0000 11,520.00 0.000 0.00 (MISCELLANEOUS AREA) 22 STEEL SOLDIER PILE (HP 14 X 117) LF 87.0000 146,160.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 12/23/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-1X3214 TIME 09:28 AM ESTIMATE NO. 01 BID OPENING 09/17/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/09 R.E. NAME: PUNJABI, RAJ DATE OF THIS ESTIMATE 12/23/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 30" DRILLED HOLE LF 182.0000 222,040.00 0.000 0.00 24 TIMBER LAGGING MFBM 2,800.0000 53,200.00 0.000 0.00 F) 25 CLEAN AND PAINT STEEL SOLDIER PILING LS 62,000.0000 62,000.00 0.000 0.00 26 8" NON-PERFORATED PLASTIC PIPE LF 11.5000 4,830.00 0.000 0.00 UNDERDRAIN 27 8" PERFORATED PLASTIC PIPE UNDERDRAIN LF 8.5000 4,930.00 0.000 0.00 28 METAL BEAM GUARD RAILING (STEEL POST) LF 32.0000 19,840.00 0.000 0.00 29 CABLE RAILING LF 27.0000 8,100.00 0.000 0.00 F) 30 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,200.0000 25,600.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 12/23/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-1X3214 TIME 09:28 AM ESTIMATE NO. 01 BID OPENING 09/17/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/09 R.E. NAME: PUNJABI, RAJ DATE OF THIS ESTIMATE 12/23/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 43,575.00 43,575.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 43,575.00 43,575.00 31 MOBILIZATION LS 125,000.0000 125,000.00 0.000 0.00 ORIGINAL CONTRACT AMOUNT 2,898,375.00 TOTAL WORK COMPLETED 43,575.00 43,575.00 MATERIALS ON HAND ON SITE 46,542.48 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 43,575.00 90,117.48 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 10/29/09 150 00/00/00 00/00/00 07/16/10 8 0 0 0 2% 5% PROGRESS IS SATISFACTORY PUNJABI, RAJ RESIDENT ENGINEER PROGRAM CAS145 PAGE 4 DATE 12/23/09