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 07/15/10 EST. NO.21 TIME 01:52 PM R.E. NAME: KAROUT, REDA 07-243304 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 002 0098-3 -444.28 E.W. @ F.A.(+) 080409 N 0098 0 DAO CORRECTING ENTRY 0099-3 -444.28 080509 N 0099 0 DAO CORRECTING ENTRY 0107 525.19 082509 N 0107 0 0112 1,641.45 090309 N 0112 0 0115 1,641.45 090409 N 0115 0 0116 630.31 090809 N 0116 0 0117 569.16 091009 N 0117 0 0119 1,076.05 062209 N 0119 0 0120 843.65 062309 N 0120 0 0121 1,567.10 083109 N 0121 0 0122 560.61 090109 N 0122 0 0123 270.07 090409 N 0123 0 009 0001 179,380.11 E.W. @ L.S.(+) 071310 N 0001 0 010 0001 131,146.46 E.W. @ L.S.(+) 071310 N 0001 0 318,963.05 TOTAL THIS ESTIMATE 263,684.88 TOTAL PREVIOUS ESTIMATE 582,647.93 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 07/15/10 EST. NO.21 TIME 01:52 PM R.E. NAME: KAROUT, REDA 07-243304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 001 -2,500.00 01 OVERBID ITEM NO. 001 1,250.00 02 OVERBID ITEM NO. 001 1,250.00 21 1,250.00 0.00 TOTAL DEDUCTIONS 1,250.00 0.00 PROGRAM CAS145 PAGE 1 DATE 07/15/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-243304 TIME 01:52 PM ESTIMATE NO. 21 BID OPENING 05/22/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/29/10 R.E. NAME: KAROUT, REDA DATE OF THIS ESTIMATE 07/15/10 LOCATION RERUN PROGRESS ESTIMATE AFTER ACCEPTANCE 07-LA-210-R0.0/R44.0 ---------------------------------------- J FLETCHER CREAMER AND SON INC IN LOS ANGELES COUNTY AT VARIOUS 12874 SAN FERNANDO ROAD LOCATIONS ON ROUTE 57 AND ON SYLMAR CA 91342 ROUTE 210 FED. AID NO. ACST-X037(139)E ,PHG-X037(139)E CONSTRUCT METAL BEAM GUARD RAIL ------------------------------------------------------------------------------------------------------------------------------------ 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 TIME-RELATED OVERHEAD WDAY 500.0000 120,000.00 240.000 120,000.00 03 CONSTRUCTION SITE MANAGEMENT LS 10,000.0000 10,000.00 1.000 10,000.00 04 PREPARE WATER POLLUTION CONTROL LS 1,000.0000 1,000.00 1.000 1,000.00 PROGRAM 05 TEMPORARY DRAINAGE INLET PROTECTION EA 250.0000 32,500.00 80.000 20,000.00 06 STREET SWEEPING LS 25,000.0000 25,000.00 1.000 25,000.00 07 CONSTRUCTION AREA SIGNS LS 50,000.0000 50,000.00 0.050 2,500.00 1.000 50,000.00 S) 08 TRAFFIC CONTROL SYSTEM LS 100,000.0000 100,000.00 1.000 100,000.00 S) 09 REMOVE METAL BEAM GUARD RAILING M 13.0000 72,280.00 4,788.160 62,246.08 10 REMOVE ASPHALT CONCRETE DIKE M 10.0000 128,000.00 10,951.630 109,516.30 11 REMOVE DELINEATOR EA 10.0000 960.00 75.000 750.00 12 RECONSTRUCT METAL BEAM GUARD RAILING M 59.0000 18,880.00 384.000 22,656.00 (WOOD POST) 13 REMOVE CONCRETE BARRIER M 180.0000 3,600.00 24.000 4,320.00 14 REMOVE BRIDGE RAILING M 72.0000 95,040.00 936.940 67,459.68 15 CLEARING AND GRUBBING LS 5,000.0000 5,000.00 1.000 5,000.00 16 LEAD COMPLIANCE PLAN LS 1,000.0000 1,000.00 1.000 1,000.00 17 ASPHALT CONCRETE (TYPE B) TONN 190.0000 93,100.00 22.380 4,252.20 407.340 77,394.60 18 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 33.0000 2,739.00 62.680 2,068.44 AREA) 19 PLACE ASPHALT CONCRETE DIKE (TYPE C) M 19.0000 71,250.00 91.000 1,729.00 3,431.950 65,207.05 20 PLACE ASPHALT CONCRETE DIKE (TYPE F) M 10.0000 99,100.00 61.000 610.00 8,078.860 80,788.60 21 MINOR CONCRETE (MINOR STRUCTURE) M3 6,800.0000 523,600.00 93.503 635,820.40 F) 22 GUARD RAILING DELINEATOR EA 40.0000 29,600.00 797.000 31,880.00 PROGRAM CAS145 PAGE 2 DATE 07/15/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-243304 TIME 01:52 PM ESTIMATE NO. 21 BID OPENING 05/22/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/29/10 R.E. NAME: KAROUT, REDA DATE OF THIS ESTIMATE 07/15/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 OBJECT MARKER (TYPE L (CA)) EA 70.0000 840.00 4.000 280.00 24 METAL BEAM GUARD RAILING (WOOD POST) M 72.0000 504,720.00 19.000 1,368.00 7,957.390 572,932.08 S) 25 METAL BEAM GUARD RAILING (WOOD POST MOD) M 88.0000 985,600.00 68.000 5,984.00 9,275.130 816,211.44 S) 26 METAL BEAM GUARD RAILING M 105.0000 30,450.00 -29.000 -3,045.00 348.190 36,559.95 S) (2.1 M WOOD POST) 27 METAL BEAM GUARD RAILING M 110.0000 1,760.00 0.000 0.00 S) (2.4 M WOOD POST) 28 TRANSITION RAILING (TYPE WB) EA 3,500.0000 595,000.00 1.000 3,500.00 144.000 504,000.00 S) 29 END ANCHOR ASSEMBLY (TYPE SFT) EA 800.0000 97,600.00 1.000 800.00 105.000 84,000.00 S) 30 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,250.0000 224,250.00 7.000 22,750.00 88.000 286,000.00 S) 31 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,250.0000 427,500.00 4.000 9,000.00 145.000 326,250.00 S) PROGRAM CAS145 PAGE 3 DATE 07/15/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-243304 TIME 01:52 PM ESTIMATE NO. 21 BID OPENING 05/22/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/29/10 R.E. NAME: KAROUT, REDA DATE OF THIS ESTIMATE 07/15/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 49,448.20 4,120,840.62 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 318,963.05 582,647.93 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 368,411.25 4,703,488.55 32 MOBILIZATION LS 30,000.0000 30,000.00 1.000 30,000.00 ORIGINAL CONTRACT AMOUNT 4,385,369.00 TOTAL WORK COMPLETED 368,411.25 4,733,488.55 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 1,250.00 0.00 TOTAL 369,661.25 4,733,488.55 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) 2,500.00 5,000.00 2,500.00 DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 06/24/08 240 09/02/08 09/02/08 06/29/10 250 203 10 0 100% 100% KAROUT, REDA RESIDENT ENGINEER PROGRAM CAS145 DATE 07/15/10