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 01/25/05 EST. NO.12 TIME 11:39 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 --------------------------------------------------------------------------- 004 0016 6,360.21 E.W. @ F.A.(+) 071404 N 006 0 0024 775.47 080504 N 35 0 0025 719.57 011805 N 37 0 007 0001 3,422.11 E.W. @ F.A.(+) 123004 N 26 0 0002 1,959.60 121604 N 27 0 0003 2,455.25 121004 N 28 0 0004 862.50 120104 N 29 0 0005 1,661.75 120704 N 30 0 0006 1,949.25 120604 N 31 0 0007 488.75 113004 N 32 0 0008 402.50 112904 N 33 0 0009 3,852.50 121304 N 34 0 0010 9,527.70 113004 N 055429 34,437.16 TOTAL THIS ESTIMATE 295,750.18 TOTAL PREVIOUS ESTIMATE 330,187.34 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 01/25/05 EST. NO.12 TIME 11:39 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 IMPERIAL INDUSTRIAL 10,000.00 10 OCTOBER 2004 PAYROLL -10,000.00 10 OCTOBER 2004 PAYROLL 10,000.00 11 DECEMBER 2004 -10,000.00 12 -10,000.00 -10,000.00 OVERBID ITEMS OVERBID ITEM NO. 007 -2,750.00 02 OVERBID ITEM NO. 007 -1,650.00 04 OVERBID ITEM NO. 007 -1,100.00 10 0.00 -5,500.00 TOTAL DEDUCTIONS -10,000.00 -15,500.00 PROGRAM CAS145 PAGE 1 DATE 01/25/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-194904 TIME 11:39 AM ESTIMATE NO. 12 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 01/20/05 R.E. NAME: AKBARIAN, MASSOD DATE OF THIS ESTIMATE 01/25/05 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 1.000 550.00 PROGRAM 02 WATER POLLUTION CONTROL LS 5,500.0000 5,500.00 1.000 5,500.00 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 1.000 176,500.00 S) 05 REMOVE YELLOW THERMOPLASTIC TRAFFIC M 12.0000 1,800.00 282.000 3,384.00 STRIPE 06 REMOVE OPEN STEEL DECK GRATE SYSTEM LS 97,452.0000 97,452.00 1.000 97,452.00 07 LEAD COMPLIANCE PLAN LS 8,500.0000 8,500.00 1.000 8,500.00 08 GRIND EXISTING ASPHALT CONCRETE M2 28.5000 37,620.00 1,453.000 41,410.50 PAVEMENT 09 STRUCTURAL STEEL (BRIDGE) KG 9.3500 313,225.00 33,500.000 313,225.00 SF) 10 FURNISH OPEN STEEL DECK GRATE SYSTEM M2 284.0000 397,600.00 1,400.000 397,600.00 11 INSTALL OPEN STEEL DECK GRATE SYSTEM M2 293.0000 410,200.00 1,400.000 410,200.00 12 CLEAN AND PAINT STRUCTURAL STEEL LS 66,000.0000 66,000.00 1.000 66,000.00 S) 13 CLEAN AND PAINT STEEL GRATING LS 202,300.0000 202,300.00 1.000 202,300.00 S) 14 SPOT BLAST CLEAN AND PAINT UNDERCOAT M2 580.0000 197,200.00 19.180 11,124.40 704.510 408,615.80 S) 15 WORK AREA MONITORING LS 30,000.0000 30,000.00 1.000 30,000.00 S) 16 COUNTERWEIGHT BLOCKS KG 3.7000 124,320.00 33,600.000 124,320.00 S) 17 INSTALL STATE FURNISHED COUNTERWEIGHT KG 0.5500 22,440.00 40,800.000 22,440.00 S) BLOCKS 18 THERMOPLASTIC TRAFFIC STRIPE M 6.0000 1,440.00 300.000 1,800.00 300.000 1,800.00 (SPRAYABLE) 19 100 MM THERMOPLASTIC TRAFFIC STRIPE M 6.0000 3,600.00 750.000 4,500.00 750.000 4,500.00 20 PAVEMENT MARKER (NON-REFLECTIVE) EA 20.0000 1,600.00 80.000 1,600.00 80.000 1,600.00 21 PAVEMENT MARKER (RETROREFLECTIVE) EA 20.0000 720.00 36.000 720.00 36.000 720.00 22 HIGH SPEED WEIGH-IN-MOTION SYSTEM LS 249,840.0000 249,840.00 0.500 124,920.00 0.750 187,380.00 PROGRAM CAS145 PAGE 2 DATE 01/25/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-194904 TIME 11:39 AM ESTIMATE NO. 12 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 01/20/05 R.E. NAME: AKBARIAN, MASSOD DATE OF THIS ESTIMATE 01/25/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 144,664.40 2,505,613.30 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 34,437.16 330,187.34 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 179,101.56 2,835,800.64 23 MOBILIZATION LS 260,000.0000 260,000.00 1.000 260,000.00 ORIGINAL CONTRACT AMOUNT 2,610,427.00 TOTAL WORK COMPLETED 179,101.56 3,095,800.64 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -10,000.00 -15,500.00 TOTAL 169,101.56 3,080,300.64 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 03/01/05 194 11 0 0 95% 100% PROGRESS IS SATISFACTORY UNSATIS PROGRESS OVERRIDEN BECAU CCO DAYS PENDING AKBARIAN, MASSOD RESIDENT ENGINEER PROGRAM CAS145 DATE 01/25/05