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 07/23/13 EST. NO.04 TIME 01:08 PM R.E. NAME: SAAD, HUSSEIN 07-258704 --------------------------------------------------------------------------- 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 0001 243.06 E.W. @ F.A.(+) 043013 N 1 0 0002 208.34 050113 N 2 0 002 0001 4,919.93 E.W. @ L.S.(+) 051513 N 0001 0 5,371.33 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 5,371.33 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 07/23/13 EST. NO.04 TIME 01:08 PM R.E. NAME: SAAD, HUSSEIN 07-258704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/23/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-258704 TIME 01:08 PM ESTIMATE NO. 04 BID OPENING 12/20/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/13 R.E. NAME: SAAD, HUSSEIN DATE OF THIS ESTIMATE 07/23/13 LOCATION PROGRESS ESTIMATE 07-LA-10-42.1/42.1 ----------------- RSB GROUP INC IN LOS ANGELES COUNTY AT VARIOUS 20331 LAKE FOREST DR. #C13 LOCATIONS LAKE FOREST CA 92630 FED. AID NO. N O N E PLACE HMA TEXTURED PAVING & SLOPE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 TEMPORARY FENCE (TYPE CL-6) LF 16.0000 7,840.00 490.000 7,840.00 490.000 7,840 002 CONSTRUCTION SITE MANAGEMENT LS 1,000.0000 1,000.00 0.400 400.00 0.600 600 003 PREPARE WATER POLLUTION CONTROL LS 750.0000 750.00 1.000 750 PROGRAM 004 TEMPORARY FIBER ROLL LF 3.0000 1,470.00 300.000 900.00 485.000 1,455 005 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 600.00 3.000 600.00 4.000 800 006 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 4,000.0000 4,000.00 0.300 1,200.00 0.600 2,400 007 CONSTRUCTION AREA SIGNS LS 2,946.0000 2,946.00 0.300 883.80 0.600 1,767 008 TRAFFIC CONTROL SYSTEM LS 60,000.0000 60,000.00 0.300 18,000.00 0.600 36,000 009 REMOVE CONCRETE (CY) CY 200.0000 24,000.00 111.000 22,200 010 CLEARING AND GRUBBING (LS) LS 8,000.0000 8,000.00 0.500 4,000.00 1.000 8,000 011 LEAD COMPLIANCE PLAN LS 1,900.0000 1,900.00 1.000 1,900 012 IMPORTED BORROW (CY) CY 40.0000 3,120.00 90.000 3,600 013 HOT MIX ASPHALT (TYPE A) TEXTURED PAVING SQYD 56.2500 47,812.50 805.000 45,281.25 855.000 48,093 014 4" PLASTIC PIPE LF 100.0000 1,500.00 0.000 0 015 SLOPE PAVING (CONCRETE) CY 395.0000 201,450.00 154.000 60,830.00 327.000 129,165 016 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 017 ADJUST PULL BOX EA 300.0000 300.00 1.000 300.00 1.000 300 PROGRAM CAS145 PAGE 2 DATE 07/23/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-258704 TIME 01:08 PM ESTIMATE NO. 04 BID OPENING 12/20/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/13 R.E. NAME: SAAD, HUSSEIN DATE OF THIS ESTIMATE 07/23/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 140,235.05 264,871.35 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 5,371.33 5,371.33 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 145,606.38 270,242.68 018 MOBILIZATION LS 30,000.0000 30,000.00 0.050 1,500.00 1.000 30,000 ORIGINAL CONTRACT AMOUNT 397,188.50 TOTAL WORK COMPLETED 147,106.38 300,242.68 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 147,106.38 300,242.68 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 02/22/13 100 04/30/13 03/11/13 10/30/13 82 10 0 0 74% 82% PROGRESS IS SATISFACTORY SAAD, HUSSEIN RESIDENT ENGINEER PROGRAM CAS145 DATE 07/23/13