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 04/25/16 EST. NO. 009 TIME 07:40 AM R.E. NAME: SAMY, RAGY 07-1W2204 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- *** THERE ARE NO EXTRA WORK PAYMENTS THIS ESTIMATE *** 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 04/25/16 EST. NO. 009 TIME 07:40 AM R.E. NAME: SAMY, RAGY 07-1W2204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING ANNUAL 4401 -10,000.00 006 0.00 -10,000.00 TOTAL DEDUCTIONS 0.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 04/25/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-1W2204 TIME 07:40 AM ESTIMATE NO. 009 BID OPENING 03/06/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/16 R.E. NAME: SAMY, RAGY DATE OF THIS ESTIMATE 04/25/16 LOCATION PROGRESS ESTIMATE 07-LA-10-18.5/ .0 ----------------- PETERSON CHASE GENERAL IN LOS ANGELES COUNTY AT VARIOUS ENGINEERING CONSTRUCTION INC LOCATIONS 16351 CONSTRUCTION CIRCLEWEST IRVINE, CA 92606 FED. AID NO. N O N E REPLACE OVERHEAD SIGNS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,600.0000 1,600.00 1.000 1,600 002 CONSTRUCTION AREA SIGNS LS 36,600.0000 36,600.00 0.700 25,620 003 TRAFFIC CONTROL SYSTEM LS 167,000.0000 167,000.00 0.200 33,400.00 0.880 146,960 004 JOB SITE MANAGEMENT LS 720.0000 720.00 1.000 720 005 PREPARE WATER POLLUTION CONTROL PROGRAM LS 550.0000 550.00 1.000 550 006 TEMPORARY DRAINAGE INLET PROTECTION EA 294.0000 882.00 0.000 0 007 TEMPORARY FIBER ROLL LF 5.5000 2,750.00 0.000 0 008 TEMPORARY CONCRETE WASHOUT LS 286.0000 286.00 1.000 286 009 TREATED WOOD WASTE LB 0.7600 106.40 0.000 0 010 REMOVE ROADSIDE SIGN (WOOD POST) EA 180.0000 180.00 1.000 180.00 1.000 180 011 REMOVE BRIDGE MOUNTED SIGN EA 1,300.0000 1,300.00 1.000 1,300.00 1.000 1,300 012 MODIFY SIGN STRUCTURE EA 2,050.0000 51,250.00 4.000 8,200 (SAFETY CABLE RETROFIT) 013 ROADWAY EXCAVATION (TYPE Z-2) CY 430.0000 1,720.00 0.000 0 (AERIALLY DEPOSITED LEAD) 014 60" CAST-IN-DRILLED-HOLE CONCRETE LF 940.0000 23,500.00 25.000 23,500 PILE (SIGN FOUNDATION) 015 MINOR CONCRETE (ANCHOR BLOCK) CY 1,070.0000 17,120.00 16.000 17,120.00 16.000 17,120 016 FURNISH SIGN STRUCTURE (TRUSS) LB 5.2000 176,394.40 26,286.000 136,687.20 33,922.000 176,394 (F) 017 INSTALL SIGN STRUCTURE (TRUSS) LB 0.1800 4,072.32 22,624.000 4,072.32 22,624.000 4,072 (F) 018 FURNISH FORMED PANEL SIGN (OVERHEAD) SQFT 11.6000 303,920.00 26,209.700 304,032 019 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 19.7000 346,720.00 349.900 6,893.03 18,147.300 357,501 020 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.3000 3,720.00 426.000 3,961.80 426.000 3,961 (0.063"-UNFRAMED) 021 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.5000 1,050.00 100.000 1,050.00 100.000 1,050 (0.080"-UNFRAMED) 022 ROADSIDE SIGN - ONE POST EA 640.0000 640.00 1.000 640.00 1.000 640 PROGRAM CAS145 PAGE 2 DATE 04/25/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-1W2204 TIME 07:40 AM ESTIMATE NO. 009 BID OPENING 03/06/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/16 R.E. NAME: SAMY, RAGY DATE OF THIS ESTIMATE 04/25/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 157.0000 4,396.00 28.000 4,396.00 28.000 4,396 METHOD) 024 INSTALL SIGN OVERLAY SQFT 19.0000 12,160.00 0.000 0 025 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 4.9500 215,325.00 94.600 468.27 44,101.700 218,303 026 VEGETATION CONTROL (MINOR CONCRETE) SQYD 90.0000 5,850.00 0.000 0 027 TRANSITION RAILING (TYPE WB-31) EA 3,600.0000 3,600.00 1.000 3,600 028 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 029 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,900.0000 2,900.00 1.000 2,900 030 MODIFY SIGN ILLUMINATION LS 420,000.0000 420,000.00 0.880 369,600 031 MODIFY LIGHTING AND SIGN ILLUMINATION LS 20,600.0000 20,600.00 0.660 13,596 PROGRAM CAS145 PAGE 3 DATE 04/25/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-1W2204 TIME 07:40 AM ESTIMATE NO. 009 BID OPENING 03/06/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/16 R.E. NAME: SAMY, RAGY DATE OF THIS ESTIMATE 04/25/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 210,168.62 1,686,084.27 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 6,918.53 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 210,168.62 1,693,002.80 032 MOBILIZATION LS 46,000.0000 46,000.00 1.000 46,000 ORIGINAL CONTRACT AMOUNT 1,872,912.12 TOTAL WORK COMPLETED 210,168.62 1,739,002.80 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -10,000.00 TOTAL 210,168.62 1,729,002.80 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 04/09/14 200 08/10/15 06/09/14 09/23/16 119 323 0 0 89% 60% PROGRESS IS SATISFACTORY SAMY, RAGY RESIDENT ENGINEER PROGRAM CAS145 DATE 04/25/16