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 10/22/13 EST. NO.04 TIME 01:36 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 --------------------------------------------------------------------------- 001 0001 1,782.86 E.W. @ F.A.(+) 062813 N 0001 0 002 0001 1,081.52 E.W. @ F.A.(+) 093013 N 0001 0 2,864.38 TOTAL THIS ESTIMATE 3,554.15 TOTAL PREVIOUS ESTIMATE 6,418.53 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 10/22/13 EST. NO.04 TIME 01:36 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 10/22/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4T3904 TIME 01:36 PM ESTIMATE NO. 04 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 10/20/13 R.E. NAME: SAAD, HUSSEIN DATE OF THIS ESTIMATE 10/22/13 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 0.250 125.00 0.850 425 002 PREPARE WATER POLLUTION CONTROL LS 1,000.0000 1,000.00 1.000 1,000 PROGRAM 003 TEMPORARY DRAINAGE INLET PROTECTION EA 75.0000 375.00 5.000 375 004 CONSTRUCTION AREA SIGNS LS 2,000.0000 2,000.00 0.200 400.00 0.800 1,600 005 TRAFFIC CONTROL SYSTEM LS 3,000.0000 3,000.00 0.200 600.00 0.800 2,400 006 TEMPORARY CONCRETE WASHOUT LS 500.0000 500.00 0.800 400 007 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 42.000 3,360 015 ROADWAY EXCAVATION CY 50.0000 4,800.00 88.430 4,421 016 LEAD COMPLIANCE PLAN LS 2,200.0000 2,200.00 1.000 2,200 017 CLASS 3 AGGREGATE BASE (CY) CY 60.0000 1,620.00 3.500 210.00 30.500 1,830 018 LEAN CONCRETE BASE RAPID SETTING CY 350.0000 4,900.00 2.000 700.00 16.000 5,600 019 HOT MIX ASPHALT (TYPE A) TON 200.0000 6,400.00 3.000 600.00 35.000 7,000 020 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 7.350 1,543 PROGRAM CAS145 PAGE 2 DATE 10/22/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4T3904 TIME 01:36 PM ESTIMATE NO. 04 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 10/20/13 R.E. NAME: SAAD, HUSSEIN DATE OF THIS ESTIMATE 10/22/13 ------------------------------------------------------------------------------------------------------------------------------------ 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 25.450 8,907 024 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 0.500 500 SYSTEM ELEMENTS DURING CONSTRUCTION 029 SIGNAL AND LIGHTING (CITY) LS 108,000.0000 108,000.00 0.330 35,640.00 0.900 97,200 PROGRAM CAS145 PAGE 3 DATE 10/22/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4T3904 TIME 01:36 PM ESTIMATE NO. 04 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 10/20/13 R.E. NAME: SAAD, HUSSEIN DATE OF THIS ESTIMATE 10/22/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 38,275.00 138,762.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 2,864.38 6,418.53 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 41,139.38 145,181.03 030 MOBILIZATION LS 2,000.0000 2,000.00 1.000 2,000 ORIGINAL CONTRACT AMOUNT 165,307.90 TOTAL WORK COMPLETED 41,139.38 147,181.03 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 41,139.38 147,181.03 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 12/30/13 43 100 0 0 74% 72% PROGRESS IS SATISFACTORY SAAD, HUSSEIN RESIDENT ENGINEER PROGRAM CAS145 DATE 10/22/13