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 02/25/14 EST. NO.05 TIME 11:40 AM R.E. NAME: SAMY, RAGY 07-1W3904 --------------------------------------------------------------------------- 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 02/25/14 EST. NO.05 TIME 11:40 AM R.E. NAME: SAMY, RAGY 07-1W3904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE ANNUAL 2013 SOLID WS -10,000.00 04 0.00 -10,000.00 TOTAL DEDUCTIONS 0.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 02/25/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-1W3904 TIME 11:40 AM ESTIMATE NO. 05 BID OPENING 05/02/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/14 R.E. NAME: SAMY, RAGY DATE OF THIS ESTIMATE 02/25/14 LOCATION PROGRESS ESTIMATE 07-LA-5-9.7/18.4 ----------------- AUTOBAHN CONSTRUCTION INC IN LOS ANGELES COUNTY IN LOS P O BOX 11238 ANGELES AND COMMERCE ON RTE 5 FROM SANTA ANA CA 927111238 SLAUSON AVENUE OVERHEAD TO S5-S10 OVERHEAD AND RTE 10 FROM E10-N5/ RTE 5 SEPARATION TO STATE ST OC FED. AID NO. N O N E JOINT SEAL,POLYESTER OL,METH DECK ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 750.0000 750.00 1.000 750 002 CONSTRUCTION AREA SIGNS LS 20,000.0000 20,000.00 0.700 14,000 003 TRAFFIC CONTROL SYSTEM LS 250,000.0000 250,000.00 0.096 24,000.00 0.579 144,750 004 JOB SITE MANAGEMENT LS 250.0000 250.00 0.096 24.00 0.578 144 005 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,265.0000 1,265.00 1.000 1,265 006 TEMPORARY CONCRETE WASHOUT LS 3,000.0000 3,000.00 0.200 600.00 0.500 1,500 007 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.0000 6,150.00 3,150.000 3,150 STRIPE (HAZARDOUS WASTE) 008 PUBLIC SAFETY PLAN LS 3,950.0000 3,950.00 1.000 3,950 009 INJECT CRACK (EPOXY) LF 50.0000 2,000.00 0.000 0 010 RAPID SETTING CONCRETE (PATCH) CF 50.0000 2,900.00 10.000 500 011 REPAIR SPALLED SURFACE AREA SQFT 20.0000 101,320.00 31.000 620 012 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 8,960.00 8,960.000 8,960 013 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 15.0000 1,065.00 71.000 1,065 014 REMOVE PAVEMENT MARKER EA 1.0000 1,070.00 1,070.000 1,070 015 REMOVE ASPHALT CONCRETE SURFACING SQFT 2.0000 27,164.00 0.000 0 016 REMOVE UNSOUND CONCRETE CF 25.0000 1,450.00 10.000 250 017 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.1200 24,852.72 220,694.000 26,483 018 FURNISH POLYESTER CONCRETE OVERLAY CF 69.0000 321,264.00 0.000 0 019 PLACE POLYESTER CONCRETE OVERLAY SQFT 3.0000 55,866.00 0.000 0 (F) 020 TREAT BRIDGE DECK SQFT 0.1900 35,811.96 188,484.000 35,811 (F) 021 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 48.0000 113,136.00 2,720.000 130,560 022 BRIDGE REMOVAL, LOCATION A LS 12,000.0000 12,000.00 1.000 12,000 PROGRAM CAS145 PAGE 2 DATE 02/25/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-1W3904 TIME 11:40 AM ESTIMATE NO. 05 BID OPENING 05/02/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/14 R.E. NAME: SAMY, RAGY DATE OF THIS ESTIMATE 02/25/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 BRIDGE REMOVAL, LOCATION B LS 12,000.0000 12,000.00 1.000 12,000 024 STRUCTURAL CONCRETE, BRIDGE CY 2,100.0000 8,400.00 4.000 8,400 025 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,200.0000 105,600.00 19.000 22,800 (TYPE R) 026 PAVING NOTCH EXTENSION CF 150.0000 7,650.00 11.750 1,762 027 DRILL AND BOND DOWEL LF 7.0000 987.00 141.000 987 028 CLEAN EXPANSION JOINT LF 15.0000 46,245.00 2,215.000 33,225 029 JOINT SEAL (MR 1/2") LF 15.0000 35,370.00 2,043.000 30,645 030 JOINT SEAL (MR 1 1/2") LF 35.0000 29,365.00 592.000 20,720 031 JOINT SEAL (TYPE AL) LF 20.0000 3,600.00 0.000 0 032 BAR REINFORCING STEEL (BRIDGE) LB 6.0000 2,490.00 415.000 2,490 (F) 033 MISCELLANEOUS METAL (BRIDGE) LB 300.0000 1,200.00 4.000 1,200 (F) 034 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 9,225.00 0.000 0 035 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 2,300.00 0.000 0 036 THERMOPLASTIC PAVEMENT MARKING SQFT 15.0000 1,065.00 0.000 0 037 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 3,344.00 0.000 0 (BROKEN 36-12) 038 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 708.00 0.000 0 (BROKEN 17-7) 039 PAVEMENT MARKER (NON-REFLECTIVE) EA 3.0000 2,100.00 0.000 0 040 PAVEMENT MARKER (RETROREFLECTIVE) EA 10.0000 3,700.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 02/25/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-1W3904 TIME 11:40 AM ESTIMATE NO. 05 BID OPENING 05/02/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/14 R.E. NAME: SAMY, RAGY DATE OF THIS ESTIMATE 02/25/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 24,624.00 521,059.24 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 24,624.00 521,059.24 041 MOBILIZATION LS 90,000.0000 90,000.00 0.950 85,500 ORIGINAL CONTRACT AMOUNT 1,359,573.68 TOTAL WORK COMPLETED 24,624.00 606,559.24 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -10,000.00 TOTAL 24,624.00 596,559.24 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 06/13/13 135 00/00/00 09/09/13 04/30/14 93 17 0 0 44% 69% PROGRESS IS SATISFACTORY SAMY, RAGY RESIDENT ENGINEER PROGRAM CAS145 DATE 02/25/14