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 10/25/04 EST. NO.09 TIME 07:27 AM R.E. NAME: AKBARIAN, MASSOD 07-194904 --------------------------------------------------------------------------- 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 434.00 E.W. @ F.A.(+) 080604 N 0014.0 0002 462.69 080704 N 0015.0 003 0003 23,400.00 E.W. @ L.S.(+) 101804 N 003 0 24,296.69 TOTAL THIS ESTIMATE 164,996.92 TOTAL PREVIOUS ESTIMATE 189,293.61 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 10/25/04 EST. NO.09 TIME 07:27 AM R.E. NAME: AKBARIAN, MASSOD 07-194904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MAY 04 -4,658.40 04 MAY 04 4,658.40 05 IMPERIAL INDUSTRIAL -10,000.00 09 -10,000.00 -10,000.00 OVERBID ITEMS OVERBID ITEM NO. 007 -2,750.00 02 OVERBID ITEM NO. 007 -1,650.00 04 0.00 -4,400.00 TOTAL DEDUCTIONS -10,000.00 -14,400.00 PROGRAM CAS145 PAGE 1 DATE 10/25/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-194904 TIME 07:27 AM ESTIMATE NO. 09 BID OPENING 12/04/03 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/04 R.E. NAME: AKBARIAN, MASSOD DATE OF THIS ESTIMATE 10/25/04 LOCATION PROGRESS ESTIMATE 07-LA-47-3.6/4.3 ----------------- WILLIAM P YOUNG CONSTRUCTION IN LOS ANGELES COUNTY IN LONG BEACH INC AND LOS ANGELES AT SCHUYLER HEIM 4055 NELSON AVENUE BRIDGE AND AT 0.8 KM NORTH OF CONCORD CA 94520 SCHUYLER HEIM BRIDGE FED. AID NO. ACNH-P047(5)E INSTALL INTERIM STEEL BRIDGE DECK ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PREPARE WATER POLLUTION CONTROL LS 550.0000 550.00 0.900 495.00 PROGRAM 02 WATER POLLUTION CONTROL LS 5,500.0000 5,500.00 0.100 550.00 0.800 4,400.00 03 CONSTRUCTION AREA SIGNS LS 2,020.0000 2,020.00 0.800 1,616.00 S) 04 TRAFFIC CONTROL SYSTEM LS 176,500.0000 176,500.00 0.200 35,300.00 0.800 141,200.00 S) 05 REMOVE YELLOW THERMOPLASTIC TRAFFIC M 12.0000 1,800.00 90.000 1,080.00 90.000 1,080.00 STRIPE 06 REMOVE OPEN STEEL DECK GRATE SYSTEM LS 97,452.0000 97,452.00 0.340 33,133.68 0.670 65,292.84 07 LEAD COMPLIANCE PLAN LS 8,500.0000 8,500.00 0.800 6,800.00 08 GRIND EXISTING ASPHALT CONCRETE M2 28.5000 37,620.00 0.000 0.00 PAVEMENT 09 STRUCTURAL STEEL (BRIDGE) KG 9.3500 313,225.00 12,443.200 116,343.92 24,488.000 228,962.80 SF) 10 FURNISH OPEN STEEL DECK GRATE SYSTEM M2 284.0000 397,600.00 505.440 143,544.96 1,244.210 353,355.64 11 INSTALL OPEN STEEL DECK GRATE SYSTEM M2 293.0000 410,200.00 388.800 113,918.40 855.360 250,620.48 12 CLEAN AND PAINT STRUCTURAL STEEL LS 66,000.0000 66,000.00 0.950 62,700.00 S) 13 CLEAN AND PAINT STEEL GRATING LS 202,300.0000 202,300.00 0.278 56,239.40 0.681 137,766.30 S) 14 SPOT BLAST CLEAN AND PAINT UNDERCOAT M2 580.0000 197,200.00 182.280 105,722.40 537.980 312,028.40 S) 15 WORK AREA MONITORING LS 30,000.0000 30,000.00 0.610 18,300.00 S) 16 COUNTERWEIGHT BLOCKS KG 3.7000 124,320.00 6,557.000 24,260.90 20,160.000 74,592.00 S) 17 INSTALL STATE FURNISHED COUNTERWEIGHT KG 0.5500 22,440.00 24,480.000 13,464.00 24,480.000 13,464.00 S) BLOCKS 18 THERMOPLASTIC TRAFFIC STRIPE M 6.0000 1,440.00 0.000 0.00 (SPRAYABLE) 19 100 MM THERMOPLASTIC TRAFFIC STRIPE M 6.0000 3,600.00 0.000 0.00 20 PAVEMENT MARKER (NON-REFLECTIVE) EA 20.0000 1,600.00 0.000 0.00 21 PAVEMENT MARKER (RETROREFLECTIVE) EA 20.0000 720.00 0.000 0.00 22 HIGH SPEED WEIGH-IN-MOTION SYSTEM LS 249,840.0000 249,840.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 10/25/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-194904 TIME 07:27 AM ESTIMATE NO. 09 BID OPENING 12/04/03 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/04 R.E. NAME: AKBARIAN, MASSOD DATE OF THIS ESTIMATE 10/25/04 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 643,557.66 1,672,673.46 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 24,296.69 189,293.61 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 667,854.35 1,861,967.07 23 MOBILIZATION LS 260,000.0000 260,000.00 0.050 13,000.00 1.000 260,000.00 ORIGINAL CONTRACT AMOUNT 2,610,427.00 TOTAL WORK COMPLETED 680,854.35 2,121,967.07 MATERIALS ON HAND ON SITE 33,406.55 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -10,000.00 -14,400.00 TOTAL 670,854.35 2,140,973.62 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 007 LEAD COMPLIANCE PLAN 3,000.00 8,500.00 5,500.00 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 02/04/04 190 02/18/04 03/04/04 12/02/04 165 0 0 0 68% 87% PROGRESS IS SATISFACTORY UNSATIS PROGRESS OVERRIDEN BECAU CCO DAYS PENDING AKBARIAN, MASSOD RESIDENT ENGINEER PROGRAM CAS145 DATE 10/25/04