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 11/24/15 EST. NO. 005 TIME 08:43 AM R.E. NAME: GEORGES, SAMER 08-1E3204 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 002 0001 1,641.86 E.W. @ F.A.(+) 072115 N 1.1 0 0002 1,508.94 072215 N 2.1 0 0003 735.54 072315 N 3.1 0 0004 659.64 072415 N 4.1 0 003 0001 5,997.00 E.W. @ L.S.(+) 072315 N 001 0 004 0001 8,591.00 E.W. @ L.S.(+) 092515 N 001 0 006 0001 6,685.50 E.W. @ L.S.(+) 101515 N 1 0 25,819.48 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 25,819.48 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 11/24/15 EST. NO. 005 TIME 08:43 AM R.E. NAME: GEORGES, SAMER 08-1E3204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION DELINQUENT CPR/JL-SP -7,000.00 004 DELINQUENT CPR/JL-SP 7,000.00 005 7,000.00 0.00 LIQUIDATED DAMAGES 9 DAYS @ $1,900./DAY -17,100.00 002 9 DAYS @ $1,900./DAY 17,100.00 003 0.00 0.00 TOTAL DEDUCTIONS 7,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 11/24/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1E3204 TIME 08:43 AM ESTIMATE NO. 005 BID OPENING 04/23/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/17/15 R.E. NAME: GEORGES, SAMER DATE OF THIS ESTIMATE 11/24/15 LOCATION PROGRESS ESTIMATE 08-SBD-15-41.4/ .0 ----------------- SMART TECH GROUP INC IN THE CITY OF VICTORVILLE AT ROY 3972 BARRANCA PARKWAY #J-283 ROGERS DRIVE IRVINE CA 92606 FED. AID NO. N O N E MODIFY TO ADA COMPLIANCE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,150.0000 1,150.00 1.000 1,150 002 CONSTRUCTION AREA SIGNS LS 3,500.0000 3,500.00 1.000 3,500 003 TRAFFIC CONTROL SYSTEM LS 6,600.0000 6,600.00 1.000 6,600 004 TYPE II BARRICADE EA 34.0000 952.00 28.000 952 005 CHANNELIZER (SURFACE MOUNTED) EA 18.0000 2,160.00 120.000 2,160 006 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 1,200.0000 2,400.00 1.500 1,800.00 4.000 4,800 007 JOB SITE MANAGEMENT LS 1,200.0000 1,200.00 1.000 1,200 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 900.0000 900.00 1.000 900 009 REMOVE CHAIN LINK FENCE LF 32.0000 1,920.00 60.000 1,920 010 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.3000 1,196.00 520.000 1,196 011 REMOVE ASPHALT CONCRETE PAVEMENT (SQFT) SQFT 6.8000 5,032.00 740.000 5,032 012 RESET ROADSIDE SIGN EA 225.0000 1,350.00 6.000 1,350 013 ADJUST MANHOLE TO GRADE EA 960.0000 960.00 1.000 960 014 ADJUST PULL BOX EA 150.0000 1,800.00 12.000 1,800 015 REMOVE CONCRETE CURB AND SIDEWALK (SQYD) SQYD 29.0000 7,250.00 250.000 7,250 016 REMOVE CONCRETE (CURB AND GUTTER) LF 14.0000 4,200.00 300.000 4,200 017 CORE CONCRETE (2") LF 600.0000 600.00 1.000 600 018 STRUCTURE EXCAVATION (RETAINING WALL) CY 240.0000 2,400.00 7.500 1,800.00 20.000 4,800 019 STRUCTURE BACKFILL (RETAINING WALL) CY 150.0000 1,800.00 9.000 1,350.00 24.000 3,600 020 HOT MIX ASPHALT (TYPE A) TON 96.0000 2,496.00 26.000 2,496 021 PLACE HOT MIX ASPHALT SQYD 54.0000 3,834.00 71.000 3,834 (MISCELLANEOUS AREA) 022 RETAINING WALL STEM (TYPE 6) SQFT 40.0000 3,600.00 7.500 300.00 120.000 4,800 PROGRAM CAS145 PAGE 2 DATE 11/24/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1E3204 TIME 08:43 AM ESTIMATE NO. 005 BID OPENING 04/23/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/17/15 R.E. NAME: GEORGES, SAMER DATE OF THIS ESTIMATE 11/24/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 MINOR CONCRETE (MINOR STRUCTURE) CY 600.0000 2,400.00 1.000 600.00 4.000 2,400 024 DETECTABLE WARNING SURFACE SQFT 23.0000 4,370.00 190.000 4,370 025 MINOR CONCRETE (CURB AND GUTTER) CY 380.0000 7,600.00 20.000 7,600 026 MINOR CONCRETE (CURB, SIDEWALK AND CY 276.0000 15,732.00 1.750 483.00 73.000 20,148 CURB RAMP) 027 CHAIN LINK FENCE (TYPE CL-6) LF 78.0000 5,304.00 74.000 5,772 028 THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 3,000.00 600.000 3,000 029 MODIFY SIGNAL AND LIGHTING (LOCATION 1) LS 41,000.0000 41,000.00 0.036 1,476.00 1.000 41,000 030 MODIFY SIGNAL AND LIGHTING (LOCATION 2) LS 8,000.0000 8,000.00 1.000 8,000 031 MODIFY LIGHTING LS 11,500.0000 11,500.00 1.000 11,500 PROGRAM CAS145 PAGE 3 DATE 11/24/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1E3204 TIME 08:43 AM ESTIMATE NO. 005 BID OPENING 04/23/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/17/15 R.E. NAME: GEORGES, SAMER DATE OF THIS ESTIMATE 11/24/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 7,809.00 168,890.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 25,819.48 25,819.48 SUBTOTAL AMOUNT EARNED 33,628.48 194,709.48 ORIGINAL CONTRACT AMOUNT 156,206.00 TOTAL WORK COMPLETED 33,628.48 194,709.48 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 7,000.00 0.00 TOTAL 40,628.48 194,709.48 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 06/09/15 30 00/00/00 00/00/00 12/17/15 64 41 32 0 100% 100% PROGRESS IS SATISFACTORY PENDING ADA APPROVAL GEORGES, SAMER RESIDENT ENGINEER PROGRAM CAS145 DATE 11/24/15