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 12/23/13 EST. NO.05 TIME 02:15 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 12/23/13 EST. NO.05 TIME 02:15 PM R.E. NAME: SAAD, HUSSEIN 07-4T3904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE SECTION 86-8.01 SP -5,000.00 05 -5,000.00 -5,000.00 TOTAL DEDUCTIONS -5,000.00 -5,000.00 PROGRAM CAS145 PAGE 1 DATE 12/23/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4T3904 TIME 02:15 PM ESTIMATE NO. 05 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 12/20/13 R.E. NAME: SAAD, HUSSEIN DATE OF THIS ESTIMATE 12/23/13 LOCATION RERUN 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 0.150 75.00 1.000 500 002 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 0.800 1,600 005 TRAFFIC CONTROL SYSTEM LS 3,000.0000 3,000.00 0.200 600.00 1.000 3,000 006 TEMPORARY CONCRETE WASHOUT LS 500.0000 500.00 0.200 100.00 1.000 500 007 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 3.3000 1,353.00 162.000 534.60 162.000 534 STRIPE (HAZARDOUS WASTE) 008 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.6500 1,089.00 50.000 82.50 50.000 82 009 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 4.4000 1,848.00 550.500 2,422.20 550.500 2,422 010 REMOVE PAVEMENT MARKER EA 1.1000 31.90 28.000 30.80 28.000 30 011 REMOVE ROADSIDE SIGN (METAL POST) EA 60.0000 480.00 4.000 240.00 4.000 240 012 REMOVE ROADSIDE SIGN EA 50.0000 750.00 10.000 500.00 10.000 500 (STRAP AND SADDLE BRACKET METHOD) 013 RELOCATE ROADSIDE SIGN EA 50.0000 50.00 1.000 50.00 1.000 50 (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 4.500 270.00 35.000 2,100 018 LEAN CONCRETE BASE RAPID SETTING CY 350.0000 4,900.00 16.000 5,600 019 HOT MIX ASPHALT (TYPE A) TON 200.0000 6,400.00 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 12/23/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4T3904 TIME 02:15 PM ESTIMATE NO. 05 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 12/20/13 R.E. NAME: SAAD, HUSSEIN DATE OF THIS ESTIMATE 12/23/13 ------------------------------------------------------------------------------------------------------------------------------------ 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 6.200 2,170.00 31.650 11,077 024 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 781.00 710.000 781.00 710.000 781 025 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.3200 198.00 150.000 198.00 150.000 198 026 THERMOPLASTIC PAVEMENT MARKING SQFT 4.4000 7,216.00 1,660.000 7,304.00 1,660.000 7,304 027 PAVEMENT MARKER (RETROREFLECTIVE) EA 11.0000 264.00 28.000 308.00 28.000 308 028 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.500 500.00 1.000 1,000 SYSTEM ELEMENTS DURING CONSTRUCTION 029 SIGNAL AND LIGHTING (CITY) LS 108,000.0000 108,000.00 0.070 7,560.00 0.970 104,760 PROGRAM CAS145 PAGE 3 DATE 12/23/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4T3904 TIME 02:15 PM ESTIMATE NO. 05 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 12/20/13 R.E. NAME: SAAD, HUSSEIN DATE OF THIS ESTIMATE 12/23/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 23,726.10 162,488.60 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 6,418.53 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 23,726.10 168,907.13 030 MOBILIZATION LS 2,000.0000 2,000.00 1.000 2,000 ORIGINAL CONTRACT AMOUNT 165,307.90 TOTAL WORK COMPLETED 23,726.10 170,907.13 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -5,000.00 -5,000.00 TOTAL 18,726.10 165,907.13 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 60 84 0 0 84% 100% PROGRESS IS SATISFACTORY UNSATIS PROGRESS OVERRIDEN BECAU PENDING DELAY BY CITY SAAD, HUSSEIN RESIDENT ENGINEER PROGRAM CAS145 DATE 12/23/13