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 10/21/09 EST. NO.05 TIME 02:49 PM R.E. NAME: SAAD, HUSSEIN 07-3Y4304 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0002 3,308.55 E.W. @ F.A.(+) 051909 N 0002 0 004 0001 6,568.13 E.W. @ F.A.(+) 051909 N 0001 0 9,876.68 TOTAL THIS ESTIMATE 27,780.67 TOTAL PREVIOUS ESTIMATE 37,657.35 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 10/21/09 EST. NO.05 TIME 02:49 PM R.E. NAME: SAAD, HUSSEIN 07-3Y4304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE SP SECTION 9-1.053 -20,000.00 02 SOLID WASTE REPORT -10,000.00 04 SP SECTION9-1.053 20,000.00 04 SOLID WASTE REPORT 10,000.00 05 10,000.00 0.00 TOTAL DEDUCTIONS 10,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 10/21/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-3Y4304 TIME 02:49 PM ESTIMATE NO. 05 BID OPENING 02/26/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/10/09 R.E. NAME: SAAD, HUSSEIN DATE OF THIS ESTIMATE 10/21/09 LOCATION RERUN SEMI-FINAL ESTIMATE 07-LA-213-3.4/8.0 ------------------------- INTERMOUNTAIN SLURRY SEAL INC IN LOS ANGELES COUNTY IN RANCHO P O BOX 50085 VERDES LOS ANGELES LOMITA AND WATSONVILLE CA 95077 TORRANCE FROM AVENIDA APPRENDA TO CARSON STREET FED. AID NO. N O N E MICROSURFACING EXITING ROADWAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 CONSTRUCTION SITE MANAGEMENT LS 3,000.0000 3,000.00 1.000 3,000.00 02 PREPARE WATER POLLUTION CONTROL LS 3,000.0000 3,000.00 1.000 3,000.00 PROGRAM 03 TEMPORARY GRAVEL BAG BERM LF 5.2200 835.20 160.000 835.20 04 TEMPORARY COVER SQYD 16.5000 1,980.00 120.000 1,980.00 05 STREET SWEEPING LS 18,000.0000 18,000.00 1.000 18,000.00 06 CONSTRUCTION AREA SIGNS LS 25,000.0000 25,000.00 1.000 25,000.00 07 TRAFFIC CONTROL SYSTEM LS 65,000.0000 65,000.00 1.000 65,000.00 08 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.4400 18,436.00 44,798.000 19,711.12 STRIPE 09 REMOVE YELLOW THERMOPLASTIC PAVEMENT SQFT 2.1800 3,945.80 2,301.000 5,016.18 MARKING 10 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.3200 12,128.00 35,174.000 11,255.68 11 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.6200 11,388.60 6,983.000 11,312.46 12 REMOVE PAVEMENT MARKER EA 0.7500 2,092.50 2,790.000 2,092.50 13 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 4.4000 7,348.00 2,234.000 9,829.60 14 LEAD COMPLIANCE PLAN LS 2,750.0000 2,750.00 1.000 2,750.00 15 MICRO-SURFACING TON 165.0000 440,550.00 2,658.600 438,669.00 16 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 347.0000 41,640.00 163.280 56,658.16 17 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4500 22,500.00 50,366.000 22,664.70 18 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 6,860.00 10,075.000 7,052.50 19 THERMOPLASTIC PAVEMENT MARKING SQFT 2.7400 24,358.60 9,119.000 24,986.06 20 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.6500 312.00 750.000 487.50 (BROKEN 6-1) 21 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2300 8,027.00 34,396.000 7,911.08 (BROKEN 17-7) 22 PAVEMENT MARKER (NON-REFLECTIVE) EA 0.9400 9.40 10.000 9.40 PROGRAM CAS145 PAGE 2 DATE 10/21/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-3Y4304 TIME 02:49 PM ESTIMATE NO. 05 BID OPENING 02/26/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/10/09 R.E. NAME: SAAD, HUSSEIN DATE OF THIS ESTIMATE 10/21/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.1500 5,977.00 2,724.000 5,856.60 24 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,100.0000 1,100.00 1.000 1,100.00 SYSTEM ELEMENTS DURING CONSTRUCTION 25 MODIFY TRAFFIC SIGNAL (CITY) LS 5,450.0000 5,450.00 1.000 5,450.00 PROGRAM CAS145 PAGE 3 DATE 10/21/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-3Y4304 TIME 02:49 PM ESTIMATE NO. 05 BID OPENING 02/26/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/10/09 R.E. NAME: SAAD, HUSSEIN DATE OF THIS ESTIMATE 10/21/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 749,627.74 ADJUSTMENT OF COMPENSATION 0.00 26,876.91 EXTRA WORK 9,876.68 10,780.44 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 9,876.68 787,285.09 26 MOBILIZATION LS 50,000.0000 50,000.00 1.000 50,000.00 ORIGINAL CONTRACT AMOUNT 781,688.10 TOTAL WORK COMPLETED 9,876.68 837,285.09 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 10,000.00 0.00 TOTAL 19,876.68 837,285.09 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E 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 04/15/09 105 05/18/09 04/30/09 09/10/09 94 4 0 0 100% 100% SAAD, HUSSEIN RESIDENT ENGINEER PROGRAM CAS145 DATE 10/21/09