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 05/28/15 EST. NO. 009 TIME 03:02 PM R.E. NAME: SAAD, HUSSEIN 07-3X1804 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 006 0001 13,205.00 A.C. @ L.S.(+) 042815 N 0001 0 13,205.00 TOTAL THIS ESTIMATE 28,790.23 TOTAL PREVIOUS ESTIMATE 41,995.23 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 05/28/15 EST. NO. 009 TIME 03:02 PM R.E. NAME: SAAD, HUSSEIN 07-3X1804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 025 -1,326.20 003 OVERBID ITEM NO. 025 -1,193.58 005 OVERBID ITEM NO. 025 2,519.78 008 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 05/28/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-3X1804 TIME 03:02 PM ESTIMATE NO. 009 BID OPENING 02/07/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/22/15 R.E. NAME: SAAD, HUSSEIN DATE OF THIS ESTIMATE 05/28/15 LOCATION FINAL ESTIMATE 07-LA-47-0.8/0.8 -------------- PETERSON-CHASE GENERAL IN LOS ANGELES COUNTY IN LOS ENGINEERING CONSTRUCTION INC ANGELES AT PARK & RIDE LOT 1792 KAISER AVENUE ADJACENTS TO WB LA-47 HARBOR BLVD IRVINE CA 92614 OFF-RAMP FED. AID NO. NH-47C0(4) SLOPE DAMAGE REPAIRS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 CHANNELIZER (SURFACE MOUNTED) EA 40.0000 1,160.00 29.000 1,160 002 JOB SITE MANAGEMENT LS 2,000.0000 2,000.00 0.200 400 003 PREPARE WATER POLLUTION CONTROL PROGRAM LS 700.0000 700.00 0.850 595 004 TEMPORARY SOIL BINDER SQYD 0.5000 2,250.00 0.000 0 005 TEMPORARY DRAINAGE INLET PROTECTION EA 75.0000 525.00 7.000 525 006 TEMPORARY SILT FENCE LF 4.0000 800.00 0.000 0 007 STREET SWEEPING LS 500.0000 500.00 0.500 250 008 TEMPORARY CONCRETE WASHOUT LS 600.0000 600.00 0.000 0 009 CLEARING AND GRUBBING (LS) LS 6,000.0000 6,000.00 1.000 6,000 010 STRUCTURE EXCAVATION (SOIL NAIL WALL) CY 35.0000 29,785.00 482.856 16,899 (F) 011 STRUCTURE BACKFILL (SOIL NAIL WALL) CY 45.0000 20,160.00 439.864 19,793 (F) 012 HIGHWAY PLANTING LS 5,000.0000 5,000.00 0.000 0 013 IMPORTED TOPSOIL (CY) CY 45.0000 19,350.00 264.518 11,903 014 EROSION CONTROL (COMPOST BLANKET) CY 66.0000 4,026.00 0.000 0 015 ROCK MESH SQFT 9.0000 36,000.00 3,884.952 34,964 016 ROLLED EROSION CONTROL PRODUCT SQFT 0.6000 10,620.00 0.000 0 (NETTING) 017 MAINTAIN EXISTING PLANTED AREAS LS 3,000.0000 3,000.00 0.250 750 018 PLANT ESTABLISHMENT WORK LS 8,000.0000 8,000.00 0.000 0 019 MAINTAIN EXISTING IRRIGATION FACILITIES LS 4,000.0000 4,000.00 0.000 0 020 IRRIGATION SYSTEM LS 20,000.0000 20,000.00 0.550 11,000 021 SOIL NAIL LF 60.0000 67,200.00 503.322 30,199 022 4" PLASTIC PIPE UNDERDRAIN LF 25.0000 4,500.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 05/28/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-3X1804 TIME 03:02 PM ESTIMATE NO. 009 BID OPENING 02/07/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/22/15 R.E. NAME: SAAD, HUSSEIN DATE OF THIS ESTIMATE 05/28/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 4" PERFORATED PLASTIC PIPE UNDERDRAIN LF 25.0000 4,500.00 0.000 0 024 CHAIN LINK FENCE (TYPE CL-5) LF 24.0000 10,800.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 05/28/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-3X1804 TIME 03:02 PM ESTIMATE NO. 009 BID OPENING 02/07/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/22/15 R.E. NAME: SAAD, HUSSEIN DATE OF THIS ESTIMATE 05/28/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 134,441.04 ADJUSTMENT OF COMPENSATION 13,205.00 0.00 EXTRA WORK 0.00 41,995.23 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 13,205.00 176,436.27 025 MOBILIZATION LS 32,000.0000 32,000.00 1.000 32,000 ORIGINAL CONTRACT AMOUNT 293,476.00 TOTAL WORK COMPLETED 13,205.00 208,436.27 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 13,205.00 208,436.27 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 025 MOBILIZATION 29,347.60 32,000.00 2,652.40 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 06/05/13 350 09/18/13 00/00/00 01/22/15 92 303 0 0 100% 100% SAAD, HUSSEIN RESIDENT ENGINEER PROGRAM CAS145 DATE 05/28/15