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 10/23/12 EST. NO.10 TIME 12:47 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 --------------------------------------------------------------------------- 007 0006 43,062.45 E.W. @ U.P (+) 081512 N 0006 0 0008 -1,531.80 A.C. @ L.S.(-) 081512 N 0008 0 010 0001 4,750.96 E.W. @ L.S.(+) 091512 N 0001 0 011 0001 11,151.58 E.W. @ L.S.(+) 091512 N 0001 0 013 0001 6,646.71 E.W. @ L.S.(+) 091512 N 0001 0 64,079.90 TOTAL THIS ESTIMATE 22,381.32 TOTAL PREVIOUS ESTIMATE 86,461.22 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 10/23/12 EST. NO.10 TIME 12:47 PM R.E. NAME: SAAD, HUSSEIN 07-260104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE SECTION 10-1.11 -10,000.00 08 SECTION 10-1.11 10,000.00 10 10,000.00 0.00 TOTAL DEDUCTIONS 10,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 10/23/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-260104 TIME 12:47 PM ESTIMATE NO. 10 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 10/20/12 R.E. NAME: SAAD, HUSSEIN DATE OF THIS ESTIMATE 10/23/12 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 $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 4,577.2000 4,577.20 0.050 228.86 1.000 4,577 002 PREPARE WATER POLLUTION CONTROL LS 1,262.4000 1,262.40 1.000 1,262 PROGRAM 003 TEMPORARY DRAINAGE INLET PROTECTION EA 213.6200 1,708.96 8.000 1,708 004 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 7,925.4000 7,925.40 0.150 1,188.81 1.000 7,925 005 CONSTRUCTION AREA SIGNS LS 1,003.1300 1,003.13 0.850 852 006 TRAFFIC CONTROL SYSTEM LS 79,000.0000 79,000.00 0.070 5,530.00 1.000 79,000 007 TEMPORARY TRAFFIC STRIPE (TAPE) LF 1.8700 27,863.00 -131.000 -244.97 21,150.000 39,550 008 TEMPORARY PAVEMENT MARKER EA 5.6600 5,943.00 -577.000 -3,265.82 1,000.000 5,660 009 TEMPORARY RAILING (TYPE K) LF 15.1700 76,456.80 5,580.000 84,648 010 TEMPORARY CRASH CUSHION MODULE EA 101.9000 4,279.80 52.000 5,298 011 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 2.8300 8,971.10 2,930.000 8,291.90 5,623.000 15,913 STRIPE (HAZARDOUS WASTE) 012 REMOVE METAL BEAM GUARD RAILING LF 29.4400 2,944.00 100.000 2,944 013 REMOVE PAINTED TRAFFIC STRIPE LF 1.1300 1,096.10 3,343.000 3,777.59 5,635.000 6,367 014 REMOVE PAVEMENT MARKING LF 2.9400 2,205.00 643.000 1,890 015 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.1300 4,226.20 5,802.000 6,556 016 REMOVE PAVEMENT MARKER EA 1.6700 918.50 487.000 813.29 1,401.000 2,339 017 REMOVE ROADSIDE SIGN (WOOD POST) EA 67.9300 815.16 12.000 815 018 REMOVE ROADSIDE SIGN EA 67.9300 135.86 2.000 135 (STRAP AND SADDLE BRACKET METHOD) 019 REMOVE OVERHEAD SIGN PANEL EA 943.5000 943.50 1.000 943 020 SALVAGE METAL BRIDGE RAILING LF 6.6600 26,886.42 3,679.000 24,502 021 SALVAGE CONCRETE BARRIER (TYPE K) LF 17.6500 9,178.00 520.000 9,178.00 520.000 9,178 022 REMOVE CONCRETE BARRIER LF 92.0000 371,404.00 4,037.000 371,404 PROGRAM CAS145 PAGE 2 DATE 10/23/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-260104 TIME 12:47 PM ESTIMATE NO. 10 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 10/20/12 R.E. NAME: SAAD, HUSSEIN DATE OF THIS ESTIMATE 10/23/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE CRASH CUSHION EA 166.5000 166.50 1.000 166 024 BRIDGE REMOVAL (PORTION) LS 116,871.9000 116,871.90 1.000 116,871 025 ROADWAY EXCAVATION (TYPE Z-2) CY 220.8900 3,755.13 27.000 5,964 (AERIALLY DEPOSITED LEAD) 026 LEAD COMPLIANCE PLAN LS 4,528.8000 4,528.80 1.000 4,528 027 STRUCTURE EXCAVATION (BRIDGE) CY 234.6800 2,816.16 12.000 2,816 (F) 028 STRUCTURE BACKFILL (BRIDGE) CY 288.0800 3,456.96 12.000 3,456 (F) 029 CLASS 3 AGGREGATE BASE CY 145.1700 1,451.70 10.000 1,451 030 STRUCTURAL CONCRETE, BRIDGE CY 724.0000 228,784.00 316.000 228,784 (F) 031 MINOR CONCRETE (MINOR STRUCTURE) CY 794.5600 5,561.92 7.000 5,561 (F) 032 BAR REINFORCING STEEL (BRIDGE) LB 1.5500 100,285.00 64,700.000 100,285 (F) 033 FURNISH FORMED PANEL SIGN (OVERHEAD) SQFT 15.1000 7,248.00 480.000 7,248 034 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.7700 1,915.50 0.000 0 (0.063"-UNFRAMED) 035 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 38.8500 621.60 0.000 0 (0.080"-UNFRAMED) 036 METAL (BARRIER MOUNTED SIGN) LB 6.2200 10,822.80 2,081.000 12,943 037 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 138.7500 138.75 1.000 138.75 1.000 138 METHOD) 038 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 10.6600 5,116.80 480.000 5,116 039 CRASH CUSHION (REACT 62B060) EA 88,734.3900 88,734.39 0.500 44,367 040 CONCRETE BARRIER (TYPE 60S) LF 98.6000 13,804.00 140.000 13,804.00 140.000 13,804 041 CONCRETE BARRIER (TYPE 732 MODIFIED) LF 99.2200 16,272.08 164.000 16,272 042 CONCRETE BARRIER (TYPE 732) LF 72.8200 174,331.08 100.000 7,282.00 2,394.000 174,331 043 CONCRETE BARRIER (TYPE 742) LF 85.3800 121,239.60 1,420.000 121,239 044 CONCRETE BARRIER (TYPE 742 MODIFIED) LF 222.0400 13,100.36 59.000 13,100 045 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.1600 1,017.60 6,126.000 980.16 6,126.000 980 046 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.1300 485.90 763.000 862.19 763.000 862 047 THERMOPLASTIC PAVEMENT MARKING SQFT 5.6600 2,264.00 336.000 1,901.76 336.000 1,901 048 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 1,636.00 4,121.000 1,648.40 4,121.000 1,648 (BROKEN 36-12) 049 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.2600 791.00 332.000 750.32 332.000 750 PROGRAM CAS145 PAGE 3 DATE 10/23/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-260104 TIME 12:47 PM ESTIMATE NO. 10 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 10/20/12 R.E. NAME: SAAD, HUSSEIN DATE OF THIS ESTIMATE 10/23/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.6600 1,415.00 238.000 1,347.08 238.000 1,347 051 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,264.4000 2,264.40 0.030 67.93 0.950 2,151 SYSTEM ELEMENTS DURING CONSTRUCTION 052 MODIFY LIGHTING LS 102,605.6300 102,605.63 0.050 5,130.28 0.950 97,475 PROGRAM CAS145 PAGE 4 DATE 10/23/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-260104 TIME 12:47 PM ESTIMATE NO. 10 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 10/20/12 R.E. NAME: SAAD, HUSSEIN DATE OF THIS ESTIMATE 10/23/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 59,410.53 1,659,039.27 ADJUSTMENT OF COMPENSATION -1,531.80 -1,959.60 EXTRA WORK 65,611.70 88,420.82 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 123,490.43 1,745,500.49 053 MOBILIZATION LS 125,000.0000 125,000.00 1.000 125,000 ORIGINAL CONTRACT AMOUNT 1,798,246.09 TOTAL WORK COMPLETED 123,490.43 1,870,500.49 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 10,000.00 0.00 TOTAL 133,490.43 1,870,500.49 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 12/30/12 167 29 72 0 96% 100% PROGRESS IS SATISFACTORY SAAD, HUSSEIN RESIDENT ENGINEER PROGRAM CAS145 DATE 10/23/12