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 11/21/14 EST. NO. 012 TIME 01:16 PM R.E. NAME: AKBARIAN MASSOD 07-278304 --------------------------------------------------------------------------- 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 11/21/14 EST. NO. 012 TIME 01:16 PM R.E. NAME: AKBARIAN MASSOD 07-278304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE ANNUAL 2013 SOLID WS -10,000.00 002 ANNUAL 2013 SOLID WS 10,000.00 003 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 11/21/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-278304 TIME 01:16 PM ESTIMATE NO. 012 BID OPENING 09/05/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/14 R.E. NAME: AKBARIAN MASSOD DATE OF THIS ESTIMATE 11/21/14 LOCATION PROGRESS ESTIMATE 07-LA-405-3.4/4.5 ----------------- POWELL CONSTRUCTORS INC IN LOS ANGELES COUNTY IN LONG BEACH 8555 BANANA AVE AT TEMPLE AVENUE OC, BR #531198 FONTANA CA 92335 FED. AID NO. NHPI-4053(34)E BRIDGE REHAB ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,000.0000 3,000.00 1.000 3,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,000.0000 5,000.00 0.050 250.00 0.650 3,250 003 CONSTRUCTION AREA SIGNS LS 8,000.0000 8,000.00 0.750 6,000 004 TRAFFIC CONTROL SYSTEM LS 150,000.0000 150,000.00 0.100 15,000.00 0.750 112,500 005 TYPE II BARRICADE EA 100.0000 500.00 5.000 500 006 CHANNELIZER (SURFACE MOUNTED) EA 30.0000 4,800.00 140.000 4,200 007 TEMPORARY TERMINAL SECTION (TYPE K) EA 2,000.0000 4,000.00 2.000 4,000 008 TEMPORARY RAILING (TYPE K) LF 17.0000 38,760.00 2,360.000 40,120 009 TEMPORARY CRASH CUSHION MODULE EA 300.0000 15,000.00 50.000 15,000 010 JOB SITE MANAGEMENT LS 30,000.0000 30,000.00 0.260 7,800.00 0.500 15,000 011 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,000.0000 2,000.00 0.890 1,780 012 TEMPORARY EROSION CONTROL BLANKET SQYD 4.0000 9,840.00 0.000 0 013 TEMPORARY DRAINAGE INLET PROTECTION EA 250.0000 1,250.00 3.000 750 014 TEMPORARY FIBER ROLL LF 2.0000 3,600.00 500.000 1,000.00 1,220.000 2,440 015 TEMPORARY SILT FENCE LF 3.5000 2,450.00 200.000 700 016 STREET SWEEPING LS 6,000.0000 6,000.00 0.100 600.00 0.700 4,200 017 TEMPORARY CONCRETE WASHOUT LS 8,000.0000 8,000.00 0.650 5,200 018 ASBESTOS COMPLIANCE PLAN LS 700.0000 700.00 1.000 700 019 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.2500 6,525.00 6,030.000 7,537 STRIPE (HAZARDOUS WASTE) 020 REMOVE METAL BEAM GUARD RAILING LF 20.0000 680.00 34.000 680 021 REMOVE PAINTED TRAFFIC STRIPE LF 0.5000 6,450.00 4,359.000 2,179 022 REMOVE PAINTED PAVEMENT MARKING SQFT 5.0000 285.00 30.000 150 PROGRAM CAS145 PAGE 2 DATE 11/21/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-278304 TIME 01:16 PM ESTIMATE NO. 012 BID OPENING 09/05/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/14 R.E. NAME: AKBARIAN MASSOD DATE OF THIS ESTIMATE 11/21/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 2,640.00 5,870.000 3,522 024 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 1,750.00 297.000 1,485 025 REMOVE PAVEMENT MARKER EA 1.0000 1,930.00 1,166.000 1,166 026 REMOVE STEEL POST (BOLLARD) EA 500.0000 2,000.00 4.000 2,000 027 REMOVE ASPHALT CONCRETE DIKE LF 10.0000 380.00 38.000 380 028 REMOVE CURB LF 10.0000 1,900.00 190.000 1,900 029 REMOVE PIPE (LF) LF 15.0000 5,850.00 0.000 0 030 REMOVE INLET EA 1,600.0000 3,200.00 0.000 0 031 REMOVE CONCRETE PAVEMENT (SQYD) SQYD 70.0000 30,800.00 359.930 25,195 032 SALVAGE METAL BRIDGE RAILING LF 10.0000 6,000.00 600.000 6,000 033 RECONSTRUCT METAL BEAM GUARD RAILING LF 50.0000 650.00 0.000 0 034 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 30.0000 3,300.00 0.000 0 035 REMOVE CONCRETE BARRIER LF 150.0000 6,000.00 40.000 6,000 036 REMOVE CONCRETE CY 120.0000 3,600.00 30.000 3,600 (CURB, GUTTER AND SIDEWALK) (CY) 037 CAP INLET EA 2,000.0000 2,000.00 0.000 0 038 BRIDGE REMOVAL (PORTION) LS 160,000.0000 160,000.00 1.000 160,000 039 CLEARING AND GRUBBING (LS) LS 15,000.0000 15,000.00 0.900 13,500 040 ROADWAY EXCAVATION CY 30.0000 22,800.00 160.000 4,800 041 STRUCTURE EXCAVATION (BRIDGE) CY 600.0000 195,600.00 1.000 600.00 326.000 195,600 (F) 042 STRUCTURE EXCAVATION (TYPE Z-2) CY 300.0000 1,200.00 4.000 1,200 (AERIALLY DEPOSITED LEAD) 043 STRUCTURE BACKFILL (BRIDGE) CY 90.0000 79,650.00 49.000 4,410.00 650.000 58,500 (F) 044 CULTIVATE SQYD 3.0000 7,500.00 0.000 0 045 SOIL AMENDMENT CY 65.0000 2,145.00 0.000 0 046 SLOW RELEASE OR CONTROLLED RELEASE LB 2.0000 260.00 0.000 0 FERTILIZER 047 PLANT (GROUP H) EA 0.6500 6,396.00 0.000 0 048 PLANT ESTABLISHMENT WORK LS 7,000.0000 7,000.00 0.000 0 049 CHECK AND TEST EXISTING IRRIGATION LS 4,000.0000 4,000.00 0.000 0 FACILITIES PROGRAM CAS145 PAGE 3 DATE 11/21/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-278304 TIME 01:16 PM ESTIMATE NO. 012 BID OPENING 09/05/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/14 R.E. NAME: AKBARIAN MASSOD DATE OF THIS ESTIMATE 11/21/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 CONTROL AND NEUTRAL CONDUCTORS LS 4,000.0000 4,000.00 0.000 0 051 1" ELECTRIC REMOTE CONTROL VALVE EA 450.0000 450.00 0.000 0 052 1 1/2" ELECTRIC REMOTE CONTROL VALVE EA 550.0000 1,650.00 0.000 0 053 24 STATION IRRIGATION CONTROLLER EA 8,000.0000 8,000.00 0.000 0 (WALL MOUNTED) 054 IRRIGATION CONTROLLER ENCLOSURE EA 2,500.0000 2,500.00 0.000 0 CABINET 055 SPRINKLER (TYPE A-5) EA 55.0000 1,760.00 0.000 0 056 SPRINKLER (TYPE B-2) EA 30.0000 240.00 0.000 0 057 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 3.0000 1,755.00 0.000 0 (F) LINE) 058 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 3.0000 1,035.00 0.000 0 (F) LINE) 059 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 4.0000 1,120.00 0.000 0 (F) (SUPPLY LINE) 060 3" PLASTIC PIPE (SCHEDULE 40) LF 6.0000 330.00 0.000 0 (F) (SUPPLY LINE) 061 4" PLASTIC PIPE (SCHEDULE 40) LF 20.0000 800.00 0.000 0 (F) (SUPPLY LINE) 062 CLASS 3 AGGREGATE BASE (CY) CY 160.0000 25,600.00 60.000 9,600 063 LEAN CONCRETE BASE CY 250.0000 20,250.00 25.000 6,250 064 HOT MIX ASPHALT (TYPE A) TON 350.0000 11,900.00 10.000 3,500 065 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 25.0000 950.00 0.000 0 066 JOINTED PLAIN CONCRETE PAVEMENT CY 350.0000 56,000.00 54.030 18,910 067 SEAL PAVEMENT JOINT LF 8.0000 7,840.00 0.000 0 068 SEAL ISOLATION JOINT LF 12.0000 6,240.00 0.000 0 069 PRESTRESSING PRECAST GIRDER LS 18,000.0000 18,000.00 0.000 0 070 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 900.0000 155,700.00 173.000 155,700 (F) 071 STRUCTURAL CONCRETE, BRIDGE CY 900.0000 311,400.00 18.000 16,200.00 239.000 215,100 (F) 072 MINOR CONCRETE (MINOR STRUCTURE) CY 1,500.0000 10,800.00 0.000 0 (F) 073 DRILL AND BOND DOWEL LF 25.0000 8,850.00 354.000 8,850 074 FURNISH PRECAST PRESTRESSED CONCRETE EA 25,000.0000 75,000.00 3.000 75,000.00 3.000 75,000 BULB-TEE GIRDER (80'-90') 075 FURNISH PRECAST PRESTRESSED CONCRETE EA 28,000.0000 84,000.00 3.000 84,000.00 3.000 84,000 BULB-TEE GIRDER (90'-100') 076 ERECT PRECAST PRESTRESSED CONCRETE EA 10,000.0000 60,000.00 6.000 60,000.00 6.000 60,000 (F) GIRDER PROGRAM CAS145 PAGE 4 DATE 11/21/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-278304 TIME 01:16 PM ESTIMATE NO. 012 BID OPENING 09/05/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/14 R.E. NAME: AKBARIAN MASSOD DATE OF THIS ESTIMATE 11/21/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 REFINISH CONCRETE SURFACE SQFT 22.0000 26,818.00 0.000 0 078 JOINT SEAL (MR 1 1/2") LF 90.0000 3,960.00 0.000 0 079 BAR REINFORCING STEEL LB 2.0000 212.00 0.000 0 (F) 080 BAR REINFORCING STEEL (BRIDGE) LB 1.0000 110,500.00 3,200.000 3,200.00 81,200.000 81,200 (F) 081 COMPOSITE COLUMN CASING SQFT 30.0000 100,800.00 3,360.000 100,800 (F) 082 CONCRETE BACKFILL (PIPE TRENCH) CY 200.0000 840.00 0.000 0 (F) 083 12" PLASTIC PIPE LF 40.0000 1,400.00 0.000 0 084 24" REINFORCED CONCRETE PIPE LF 180.0000 2,160.00 0.000 0 085 30" REINFORCED CONCRETE PIPE LF 100.0000 7,600.00 0.000 0 086 8" PERFORATED PLASTIC PIPE UNDERDRAIN LF 20.0000 5,200.00 0.000 0 087 CLASS 1 PERMEABLE MATERIAL (BLANKET) CY 150.0000 4,740.00 0.000 0 (F) 088 DETECTABLE WARNING SURFACE SQFT 30.0000 1,590.00 0.000 0 089 MINOR CONCRETE (MISCELLANEOUS CY 800.0000 10,400.00 0.000 0 CONSTRUCTION) 090 MISCELLANEOUS IRON AND STEEL LB 2.0000 498.00 0.000 0 (F) 091 MANHOLE FRAME AND COVER EA 450.0000 450.00 0.000 0 092 CHAIN LINK FENCE (TYPE CL-6) LF 100.0000 800.00 0.000 0 093 10' CHAIN LINK GATE (TYPE CL-6) EA 1,800.0000 3,600.00 0.000 0 094 CHAIN LINK RAILING (TYPE 7) LF 60.0000 18,900.00 0.000 0 (F) 095 CONCRETE BARRIER (TYPE 26 MODIFIED) LF 175.0000 55,125.00 0.000 0 (F) 096 CONCRETE BARRIER (TYPE 50 MODIFIED) LF 350.0000 14,000.00 0.000 0 097 TRANSITION RAILING (TYPE WB) EA 4,000.0000 4,000.00 0.000 0 098 END CAP (TYPE TC) EA 150.0000 150.00 0.000 0 099 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 9,900.00 0.000 0 100 8" THERMOPLASTIC TRAFFIC STRIPE LF 3.3000 6,105.00 0.000 0 101 THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 2,850.00 0.000 0 102 PAINT TRAFFIC STRIPE (2-COAT) LF 0.2500 5,275.00 20,691.000 5,172 103 PAINT PAVEMENT MARKING (2-COAT) SQFT 5.0000 360.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 11/21/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-278304 TIME 01:16 PM ESTIMATE NO. 012 BID OPENING 09/05/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/14 R.E. NAME: AKBARIAN MASSOD DATE OF THIS ESTIMATE 11/21/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.5000 2,825.00 472.000 1,180 105 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.5000 3,690.00 473.000 2,128 106 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.500 500 SYSTEM ELEMENTS DURING CONSTRUCTION 107 COMMUNICATION SYSTEM (MODIFY) LS 26,000.0000 26,000.00 0.000 0 108 COMMUNICATION SYSTEM (TEMPORARY) LS 30,000.0000 30,000.00 1.000 30,000 109 SYSTEM TESTING AND DOCUMENTATION LS 7,000.0000 7,000.00 0.000 0 110 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 111 ROADSIDE CLEARING LS 2,000.0000 2,000.00 0.000 0 112 CLASS 2 AGGREGATE BASE (CY) CY 170.0000 8,160.00 0.000 0 PROGRAM CAS145 PAGE 6 DATE 11/21/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-278304 TIME 01:16 PM ESTIMATE NO. 012 BID OPENING 09/05/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/14 R.E. NAME: AKBARIAN MASSOD DATE OF THIS ESTIMATE 11/21/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 268,060.00 1,572,626.85 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 108,919.18 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 268,060.00 1,681,546.03 113 MOBILIZATION LS 234,531.0000 234,531.00 1.000 234,531 ORIGINAL CONTRACT AMOUNT 2,470,000.00 TOTAL WORK COMPLETED 268,060.00 1,916,077.03 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 268,060.00 1,916,077.03 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 10/22/13 480 12/17/13 12/16/13 11/19/16 224 8 0 0 73% 47% PROGRESS IS SATISFACTORY AKBARIAN MASSOD RESIDENT ENGINEER PROGRAM CAS145 DATE 11/21/14