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 04/24/12 EST. NO.04 TIME 02:50 PM R.E. NAME: SAAD, HUSSEIN 07-260104 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 003 0001 2,510.57 E.W. @ F.A.(+) 022212 N 1 0 2,510.57 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 2,510.57 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 04/24/12 EST. NO.04 TIME 02:50 PM R.E. NAME: SAAD, HUSSEIN 07-260104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 04/24/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-260104 TIME 02:50 PM ESTIMATE NO. 04 BID OPENING 09/22/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/12 R.E. NAME: SAAD, HUSSEIN DATE OF THIS ESTIMATE 04/24/12 LOCATION PROGRESS ESTIMATE 07-LA-91-11.7/12.0 ----------------- WESTERN STRUCTURES IN LOS ANGELES COUNTY IN LONG BEACH 6005 TYLER STREET AT ROUTE 91/710 SEPARATION RIVERSIDE CA 92503 FED. AID NO. NHPP-911(33E) REPLACE BRIDGE RAILING ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 4,577.2000 4,577.20 0.040 183.09 0.500 2,288.60 002 PREPARE WATER POLLUTION CONTROL LS 1,262.4000 1,262.40 0.250 315.60 1.000 1,262.40 PROGRAM 003 TEMPORARY DRAINAGE INLET PROTECTION EA 213.6200 1,708.96 8.000 1,708.96 004 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 7,925.4000 7,925.40 0.500 3,962.70 0.500 3,962.70 005 CONSTRUCTION AREA SIGNS LS 1,003.1300 1,003.13 0.750 752.35 006 TRAFFIC CONTROL SYSTEM LS 79,000.0000 79,000.00 0.040 3,160.00 0.500 39,500.00 007 TEMPORARY TRAFFIC STRIPE (TAPE) LF 1.8700 27,863.00 5,357.000 10,017.59 008 TEMPORARY PAVEMENT MARKER EA 5.6600 5,943.00 534.000 3,022.44 009 TEMPORARY RAILING (TYPE K) LF 15.1700 76,456.80 1,520.000 23,058.40 010 TEMPORARY CRASH CUSHION MODULE EA 101.9000 4,279.80 17.000 1,732.30 011 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 2.8300 8,971.10 2,693.000 7,621.19 STRIPE (HAZARDOUS WASTE) 012 REMOVE METAL BEAM GUARD RAILING LF 29.4400 2,944.00 0.000 0.00 013 REMOVE PAINTED TRAFFIC STRIPE LF 1.1300 1,096.10 963.000 1,088.19 014 REMOVE PAVEMENT MARKING LF 2.9400 2,205.00 235.000 690.90 015 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.1300 4,226.20 5,511.000 6,227.43 016 REMOVE PAVEMENT MARKER EA 1.6700 918.50 398.000 664.66 017 REMOVE ROADSIDE SIGN (WOOD POST) EA 67.9300 815.16 17.000 1,154.81 17.000 1,154.81 018 REMOVE ROADSIDE SIGN EA 67.9300 135.86 0.000 0.00 (STRAP AND SADDLE BRACKET METHOD) 019 REMOVE OVERHEAD SIGN PANEL EA 943.5000 943.50 0.000 0.00 020 SALVAGE METAL BRIDGE RAILING LF 6.6600 26,886.42 1,479.000 9,850.14 1,479.000 9,850.14 021 SALVAGE CONCRETE BARRIER (TYPE K) LF 17.6500 9,178.00 0.000 0.00 022 REMOVE CONCRETE BARRIER LF 92.0000 371,404.00 920.000 84,640.00 1,479.000 136,068.00 PROGRAM CAS145 PAGE 2 DATE 04/24/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-260104 TIME 02:50 PM ESTIMATE NO. 04 BID OPENING 09/22/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/12 R.E. NAME: SAAD, HUSSEIN DATE OF THIS ESTIMATE 04/24/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE CRASH CUSHION EA 166.5000 166.50 0.000 0.00 024 BRIDGE REMOVAL (PORTION) LS 116,871.9000 116,871.90 0.200 23,374.38 0.350 40,905.17 025 ROADWAY EXCAVATION (TYPE Z-2) CY 220.8900 3,755.13 0.000 0.00 (AERIALLY DEPOSITED LEAD) 026 LEAD COMPLIANCE PLAN LS 4,528.8000 4,528.80 0.250 1,132.20 1.000 4,528.80 027 STRUCTURE EXCAVATION (BRIDGE) CY 234.6800 2,816.16 4.000 938.72 4.000 938.72 (F) 028 STRUCTURE BACKFILL (BRIDGE) CY 288.0800 3,456.96 0.000 0.00 (F) 029 CLASS 3 AGGREGATE BASE CY 145.1700 1,451.70 0.000 0.00 030 STRUCTURAL CONCRETE, BRIDGE CY 724.0000 228,784.00 80.000 57,920.00 80.000 57,920.00 (F) 031 MINOR CONCRETE (MINOR STRUCTURE) CY 794.5600 5,561.92 0.000 0.00 (F) 032 BAR REINFORCING STEEL (BRIDGE) LB 1.5500 100,285.00 22,653.000 35,112.15 22,653.000 35,112.15 (F) 033 FURNISH FORMED PANEL SIGN (OVERHEAD) SQFT 15.1000 7,248.00 0.000 0.00 034 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.7700 1,915.50 0.000 0.00 (0.063"-UNFRAMED) 035 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 38.8500 621.60 0.000 0.00 (0.080"-UNFRAMED) 036 METAL (BARRIER MOUNTED SIGN) LB 6.2200 10,822.80 0.000 0.00 037 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 138.7500 138.75 0.000 0.00 METHOD) 038 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 10.6600 5,116.80 0.000 0.00 039 CRASH CUSHION (REACT 62B060) EA 88,734.3900 88,734.39 0.000 0.00 040 CONCRETE BARRIER (TYPE 60S) LF 98.6000 13,804.00 0.000 0.00 041 CONCRETE BARRIER (TYPE 732 MODIFIED) LF 99.2200 16,272.08 0.000 0.00 042 CONCRETE BARRIER (TYPE 732) LF 72.8200 174,331.08 0.000 0.00 043 CONCRETE BARRIER (TYPE 742) LF 85.3800 121,239.60 420.000 35,859.60 420.000 35,859.60 044 CONCRETE BARRIER (TYPE 742 MODIFIED) LF 222.0400 13,100.36 0.000 0.00 045 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.1600 1,017.60 0.000 0.00 046 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.1300 485.90 0.000 0.00 047 THERMOPLASTIC PAVEMENT MARKING SQFT 5.6600 2,264.00 0.000 0.00 048 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 1,636.00 0.000 0.00 (BROKEN 36-12) 049 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.2600 791.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 04/24/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-260104 TIME 02:50 PM ESTIMATE NO. 04 BID OPENING 09/22/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/12 R.E. NAME: SAAD, HUSSEIN DATE OF THIS ESTIMATE 04/24/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 050 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.6600 1,415.00 0.000 0.00 051 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,264.4000 2,264.40 0.250 566.10 SYSTEM ELEMENTS DURING CONSTRUCTION 052 MODIFY LIGHTING LS 102,605.6300 102,605.63 0.000 0.00 PROGRAM CAS145 PAGE 4 DATE 04/24/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-260104 TIME 02:50 PM ESTIMATE NO. 04 BID OPENING 09/22/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/12 R.E. NAME: SAAD, HUSSEIN DATE OF THIS ESTIMATE 04/24/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 257,603.39 426,501.60 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 2,510.57 2,510.57 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 260,113.96 429,012.17 053 MOBILIZATION LS 125,000.0000 125,000.00 0.200 25,000.00 0.950 118,750.00 ORIGINAL CONTRACT AMOUNT 1,798,246.09 TOTAL WORK COMPLETED 285,113.96 547,762.17 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 285,113.96 547,762.17 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 12/21/11 95 01/05/12 01/05/12 07/30/12 48 14 0 0 30% 51% PROGRESS IS SATISFACTORY SAAD, HUSSEIN RESIDENT ENGINEER PROGRAM CAS145 DATE 04/24/12