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 06/14/13 EST. NO.01 TIME 02:19 PM R.E. NAME: SAAD, HUSSEIN 07-4T3904 --------------------------------------------------------------------------- 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 06/14/13 EST. NO.01 TIME 02:19 PM R.E. NAME: SAAD, HUSSEIN 07-4T3904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/14/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4T3904 TIME 02:19 PM ESTIMATE NO. 01 BID OPENING 01/10/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/13 R.E. NAME: SAAD, HUSSEIN DATE OF THIS ESTIMATE 06/14/13 LOCATION PROGRESS ESTIMATE 07-LA-1-11.1/11.1 ----------------- RAKAN INC ROUTE 1 AT RONAN AVENUE IN THE CITY 2312 PARK AVE SUITE 116 OF LA/WILMINTON TUSTIN CA 92782 FED. AID NO. N O N E TRAFFIC SIGNAL & ROADWAY IMPROVEMEN ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 500.0000 500.00 0.200 100.00 0.200 100 002 PREPARE WATER POLLUTION CONTROL LS 1,000.0000 1,000.00 1.000 1,000.00 1.000 1,000 PROGRAM 003 TEMPORARY DRAINAGE INLET PROTECTION EA 75.0000 375.00 5.000 375.00 5.000 375 004 CONSTRUCTION AREA SIGNS LS 2,000.0000 2,000.00 0.200 400.00 0.200 400 005 TRAFFIC CONTROL SYSTEM LS 3,000.0000 3,000.00 0.200 600.00 0.200 600 006 TEMPORARY CONCRETE WASHOUT LS 500.0000 500.00 0.000 0 007 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 3.3000 1,353.00 0.000 0 STRIPE (HAZARDOUS WASTE) 008 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.6500 1,089.00 0.000 0 009 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 4.4000 1,848.00 0.000 0 010 REMOVE PAVEMENT MARKER EA 1.1000 31.90 0.000 0 011 REMOVE ROADSIDE SIGN (METAL POST) EA 60.0000 480.00 0.000 0 012 REMOVE ROADSIDE SIGN EA 50.0000 750.00 0.000 0 (STRAP AND SADDLE BRACKET METHOD) 013 RELOCATE ROADSIDE SIGN EA 50.0000 50.00 0.000 0 (STRAP AND SADDLE BRACKET METHOD) 014 REMOVE CONCRETE (LF) CY 80.0000 3,360.00 0.000 0 015 ROADWAY EXCAVATION CY 50.0000 4,800.00 0.000 0 016 LEAD COMPLIANCE PLAN LS 2,200.0000 2,200.00 0.000 0 017 CLASS 3 AGGREGATE BASE (CY) CY 60.0000 1,620.00 0.000 0 018 LEAN CONCRETE BASE RAPID SETTING CY 350.0000 4,900.00 0.000 0 019 HOT MIX ASPHALT (TYPE A) TON 200.0000 6,400.00 0.000 0 020 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.0000 522.00 0.000 0 (0.063"-UNFRAMED) 021 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 50.0000 250.00 0.000 0 METHOD) 022 MINOR CONCRETE (CURB AND GUTTER) CY 210.0000 1,470.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 06/14/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4T3904 TIME 02:19 PM ESTIMATE NO. 01 BID OPENING 01/10/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/13 R.E. NAME: SAAD, HUSSEIN DATE OF THIS ESTIMATE 06/14/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 MINOR CONCRETE (CURB RAMP) CY 350.0000 7,350.00 0.000 0 024 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 781.00 0.000 0 025 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.3200 198.00 0.000 0 026 THERMOPLASTIC PAVEMENT MARKING SQFT 4.4000 7,216.00 0.000 0 027 PAVEMENT MARKER (RETROREFLECTIVE) EA 11.0000 264.00 0.000 0 028 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 029 SIGNAL AND LIGHTING (CITY) LS 108,000.0000 108,000.00 0.420 45,360.00 0.420 45,360 PROGRAM CAS145 PAGE 3 DATE 06/14/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4T3904 TIME 02:19 PM ESTIMATE NO. 01 BID OPENING 01/10/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/13 R.E. NAME: SAAD, HUSSEIN DATE OF THIS ESTIMATE 06/14/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 47,835.00 47,835.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 47,835.00 47,835.00 030 MOBILIZATION LS 2,000.0000 2,000.00 0.950 1,900.00 0.950 1,900 ORIGINAL CONTRACT AMOUNT 165,307.90 TOTAL WORK COMPLETED 49,735.00 49,735.00 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 49,735.00 49,735.00 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 04/03/13 60 05/20/13 05/28/13 10/30/13 9 0 0 0 29% 15% PROGRESS IS SATISFACTORY SAAD, HUSSEIN RESIDENT ENGINEER PROGRAM CAS145 DATE 06/14/13