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 05/22/12 EST. NO.07 TIME 11:37 AM R.E. NAME: UPADHYAYA,NITA 12-0G3704 --------------------------------------------------------------------------- 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 0014 5,885.00 E.W. @ F.A.(+) 032112 N 2395-1 5,885.00 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 5,885.00 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 05/22/12 EST. NO.07 TIME 11:37 AM R.E. NAME: UPADHYAYA,NITA 12-0G3704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 05/22/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0G3704 TIME 11:37 AM ESTIMATE NO. 07 BID OPENING 06/30/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/12 R.E. NAME: UPADHYAYA,NITA DATE OF THIS ESTIMATE 05/22/12 LOCATION PROGRESS ESTIMATE 12-ORA-241-15.5/39.1 ----------------- J FLETCHER CREAMER & SON INC IN ORANGE COUNTY FROM OSO PARKWAY 12874 SAN FERNANDO ROAD TO ROUTE 241/91 SEPARATION SYLMAR CA 91342 FED. AID NO. ACHS-P241(2)E ,NHG-P241(2)E REPLACE METAL BLOCKS WITH WOOD ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 2,000.0000 2,000.00 0.000 0.00 002 CONSTRUCTION SITE MANAGEMENT LS 2,000.0000 2,000.00 0.100 200.00 0.500 1,000.00 003 PREPARE STORM WATER POLLUTION LS 1,250.0000 1,250.00 0.500 625.00 PREVENTION PLAN 004 TEMPORARY FIBER ROLL LF 1.6500 191,400.00 12,311.000 20,313.15 42,411.000 69,978.15 005 TEMPORARY SILT FENCE LF 1.4800 19,240.00 0.000 0.00 006 TEMPORARY DRAINAGE INLET PROTECTION EA 70.0000 46,200.00 115.000 8,050.00 007 TEMPORARY HYDRAULIC MULCH SQYD 0.6000 15,120.00 0.000 0.00 (BONDED FIBER MATRIX) 008 STREET SWEEPING LS 70,000.0000 70,000.00 0.100 7,000.00 0.700 49,000.00 009 STORM WATER ANNUAL REPORT LS 1,000.0000 1,000.00 0.000 0.00 010 CONSTRUCTION AREA SIGNS LS 5,000.0000 5,000.00 0.500 2,500.00 011 TRAFFIC CONTROL SYSTEM LS 60,000.0000 60,000.00 0.050 3,000.00 0.700 42,000.00 012 REMOVE METAL BEAM GUARD RAILING LF 2.0500 25,420.00 3,971.550 8,141.68 12,096.800 24,798.44 013 REMOVE ASPHALT CONCRETE SQYD 21.0000 10,920.00 302.900 6,360.90 311.200 6,535.20 014 REMOVE ASPHALT CONCRETE DIKE LF 3.1500 184,905.00 3,455.000 10,883.25 45,196.500 142,368.98 015 RECONSTRUCT METAL BEAM GUARD RAILING LF 10.0000 758,000.00 13,568.500 135,685.00 72,673.500 726,735.00 (WOOD POST) 016 REMOVE CONCRETE CURB LF 24.0000 504.00 15.000 360.00 15.000 360.00 017 CLEARING AND GRUBBING LS 1,500.0000 1,500.00 0.400 600.00 018 DEVELOP WATER SUPPLY LS 8,000.0000 8,000.00 0.100 800.00 0.500 4,000.00 019 ROADWAY EXCAVATION CY 62.0000 34,100.00 11.100 688.20 470.100 29,146.20 020 FIBER ROLLS LF 3.0000 129.00 0.000 0.00 021 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 220.0000 1,100.00 0.000 0.00 022 EROSION CONTROL (HYDROSEED) (SQFT) SQFT 0.0400 596.00 8,968.000 358.72 PROGRAM CAS145 PAGE 2 DATE 05/22/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0G3704 TIME 11:37 AM ESTIMATE NO. 07 BID OPENING 06/30/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/12 R.E. NAME: UPADHYAYA,NITA DATE OF THIS ESTIMATE 05/22/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 HOT MIX ASPHALT (TYPE A) TON 123.0000 98,400.00 575.550 70,792.65 024 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.1000 5,423.00 545.000 599.50 025 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.1000 58,850.00 32,082.000 35,290.20 026 PLACE HOT MIX ASPHALT SQYD 32.0000 12,800.00 0.000 0.00 (MISCELLANEOUS AREA) 027 GUARD RAILING DELINEATOR EA 12.0000 52,920.00 815.000 9,780.00 3,748.000 44,976.00 028 METAL BEAM GUARD RAILING (WOOD POST) LF 16.8000 198,240.00 2,100.000 35,280.00 12,987.500 218,190.00 029 CONCRETE BARRIER (CASE A) EA 3,630.0000 221,430.00 36.180 131,333.40 95.460 346,519.80 030 CONCRETE BARRIER (CASE B) EA 3,800.0000 7,600.00 2.000 7,600.00 031 CONCRETE BARRIER (CASE C) EA 3,700.0000 3,700.00 0.000 0.00 032 CONCRETE BARRIER (CASE D) EA 3,600.0000 7,200.00 1.000 3,600.00 1.000 3,600.00 033 DOUBLE METAL BEAM GUARD RAILING LF 27.0000 122,310.00 1,925.000 51,975.00 3,837.500 103,612.50 (WOOD POST) 034 SINGLE THRIE BEAM BARRIER LF 22.0000 9,900.00 275.000 6,050.00 525.000 11,550.00 035 TRANSITION RAILING (TYPE STB) EA 2,600.0000 5,200.00 1.000 2,600.00 2.000 5,200.00 036 TRANSITION RAILING (TYPE WB) EA 2,800.0000 196,000.00 20.000 56,000.00 54.000 151,200.00 037 END CAP (TYPE A) EA 430.0000 430.00 1.000 430.00 038 END ANCHOR ASSEMBLY (TYPE SFT) EA 555.0000 26,640.00 14.000 7,770.00 48.000 26,640.00 039 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,450.0000 22,050.00 5.000 12,250.00 13.000 31,850.00 040 ALTERNATIVE FLARED TERMINAL SYSTEM EA 1,900.0000 144,400.00 18.000 34,200.00 69.000 131,100.00 041 CRASH CUSHION (TYPE CAT) EA 4,425.0000 101,775.00 20.000 88,500.00 20.000 88,500.00 042 CRASH CUSHION (TYPE CAT) BACKUP EA 100.0000 2,300.00 8.000 800.00 20.000 2,000.00 043 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,000.0000 2,000.00 0.000 0.00 SYSTEM ELEMENTS DURING CONSTRUCTION 044 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 05/22/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0G3704 TIME 11:37 AM ESTIMATE NO. 07 BID OPENING 06/30/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/12 R.E. NAME: UPADHYAYA,NITA DATE OF THIS ESTIMATE 05/22/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 633,570.58 2,387,706.34 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 5,885.00 5,885.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 639,455.58 2,393,591.34 045 MOBILIZATION LS 50,000.0000 50,000.00 1.000 50,000.00 ORIGINAL CONTRACT AMOUNT 2,787,952.00 TOTAL WORK COMPLETED 639,455.58 2,443,591.34 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 639,455.58 2,443,591.34 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 09/07/11 120 09/22/11 09/22/11 06/12/12 136 24 35 0 83% 88% PROGRESS IS SATISFACTORY UPADHYAYA,NITA RESIDENT ENGINEER PROGRAM CAS145 DATE 05/22/12