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 10/23/17 EST. NO. 014 TIME 02:54 PM R.E. NAME: MOHSENZADEH, ALI 07-2849U4 --------------------------------------------------------------------------- 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 10/23/17 EST. NO. 014 TIME 02:54 PM R.E. NAME: MOHSENZADEH, ALI 07-2849U4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION WAGE UNDERPAYMENTS -10,000.00 011 WAGE UNDERPAYMENTS 10,000.00 013 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 10/23/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-2849U4 TIME 02:54 PM ESTIMATE NO. 014 BID OPENING 06/01/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/17 R.E. NAME: MOHSENZADEH, ALI DATE OF THIS ESTIMATE 10/23/17 LOCATION PROGRESS ESTIMATE 07-LA-118-R4.8/R4.8 ----------------- BEADOR CONSTRUCTION COMPANY, IN LOS ANGELES COUNTY IN LOS INC. ANGELES ON WESTBOUND ROUTE 118 AT 26320 LESTER CIRCLE TAMPA AVENUE OFF-RAMP CORONA CA 92883 FED. AID NO. N O N E WIDENING WESTBOUND OFF-RAMP ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,500.0000 5,500.00 1.000 5,500 003 CONSTRUCTION AREA SIGNS LS 4,500.0000 4,500.00 1.000 4,500 004 TRAFFIC CONTROL SYSTEM LS 62,348.4500 62,348.45 1.000 62,348 005 CHANNELIZER (SURFACE MOUNTED) EA 40.0000 480.00 12.000 480 006 TEMPORARY RAILING (TYPE K) LF 24.0000 17,280.00 660.000 15,840 007 TEMPORARY CRASH CUSHION MODULE EA 275.0000 3,850.00 25.000 6,875 008 JOB SITE MANAGEMENT LS 12,500.0000 12,500.00 1.000 12,500 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 1.000 1,000 010 TEMPORARY EROSION CONTROL BLANKET SQYD 5.0000 3,000.00 0.000 0 011 TEMPORARY HYDROSEED SQYD 4.4000 2,640.00 0.000 0 012 TEMPORARY DRAINAGE INLET PROTECTION EA 105.0000 525.00 4.000 420 013 TEMPORARY FIBER ROLL LF 5.3000 2,120.00 238.000 1,261 014 TEMPORARY GRAVEL BAG BERM LF 6.8000 2,720.00 200.000 1,360 015 TEMPORARY SILT FENCE LF 4.3000 1,720.00 0.000 0 016 TEMPORARY CONSTRUCTION ENTRANCE EA 3,000.0000 3,000.00 1.000 3,000 017 STREET SWEEPING LS 15,000.0000 15,000.00 1.000 15,000 018 TEMPORARY CONCRETE WASHOUT LS 7,500.0000 7,500.00 1.000 7,500 019 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 7.5000 3,900.00 500.000 3,750 STRIPE (HAZARDOUS WASTE) 020 REMOVE IRRIGATION FACILITY LS 4,000.0000 4,000.00 1.000 4,000 021 REMOVE PAINTED TRAFFIC STRIPE LF 1.3500 2,025.00 1,718.000 2,319 022 REMOVE PAINTED PAVEMENT MARKING SQFT 2.6000 624.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 10/23/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-2849U4 TIME 02:54 PM ESTIMATE NO. 014 BID OPENING 06/01/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/17 R.E. NAME: MOHSENZADEH, ALI DATE OF THIS ESTIMATE 10/23/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.3500 1,471.50 932.000 1,258 024 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.4000 1,156.00 0.000 0 025 REMOVE PAVEMENT MARKER EA 3.6000 208.80 0.000 0 026 REMOVE ROADSIDE SIGN EA 250.0000 250.00 2.000 500 027 REMOVE ASPHALT CONCRETE DIKE LF 3.5000 1,785.00 510.000 1,785 028 ROADWAY EXCAVATION CY 44.0000 27,720.00 728.600 32,058 029 STRUCTURE EXCAVATION (RETAINING WALL) CY 55.0000 203,500.00 3,700.000 203,500 (F) 030 STRUCTURE BACKFILL (RETAINING WALL) CY 53.0000 90,100.00 1,700.000 90,100 (F) 031 PERVIOUS BACKFILL MATERIAL (RETAINING CY 180.0000 17,820.00 99.000 17,820 (F) WALL) 032 ROADSIDE CLEARING LS 37,500.0000 37,500.00 1.000 37,500 033 SLOW-RELEASE FERTILIZER LB 6.7500 209.25 31.000 209 034 PLANT (GROUP A) EA 15.7500 630.00 10.000 157 035 PLANT (GROUP B) EA 37.5000 1,575.00 32.000 1,200 036 PLANT ESTABLISHMENT WORK LS 16,000.0000 16,000.00 0.120 1,920.00 0.480 7,680 037 WOOD MULCH CY 70.0000 10,500.00 165.000 11,550 038 CHECK AND TEST EXISTING IRRIGATION LS 2,100.0000 2,100.00 1.000 2,100 FACILITIES 039 OPERATE EXISTING IRRIGATION FACILITIES LS 2,625.0000 2,625.00 1.000 2,625 040 CONTROL AND NEUTRAL CONDUCTORS LS 2,100.0000 2,100.00 1.000 2,100 041 1" REMOTE CONTROL VALVE EA 575.0000 1,150.00 2.000 1,150 042 2" BACKFLOW PREVENTER ASSEMBLY EA 4,200.0000 4,200.00 1.000 4,200 043 RISER SPRINKLER ASSEMBLY EA 25.0000 2,050.00 42.000 1,050 044 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 6.0000 2,622.00 437.000 2,622 (F) LINE) 045 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 14.0000 8,890.00 635.000 8,890 (F) LINE) 046 2" PLASTIC PIPE (SCHEDULE 40) LF 14.0000 1,050.00 75.000 1,050 (F) (SUPPLY LINE) 047 BALL VALVE EA 525.0000 525.00 1.000 525 048 CLASS 3 AGGREGATE BASE (CY) CY 64.0000 20,480.00 418.600 26,790 049 LEAN CONCRETE BASE CY 210.0000 35,700.00 180.520 37,909 PROGRAM CAS145 PAGE 3 DATE 10/23/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-2849U4 TIME 02:54 PM ESTIMATE NO. 014 BID OPENING 06/01/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/17 R.E. NAME: MOHSENZADEH, ALI DATE OF THIS ESTIMATE 10/23/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 HOT MIX ASPHALT (TYPE A) TON 110.0000 38,500.00 377.500 41,525 051 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 16.0000 6,400.00 370.000 5,920 052 GROUND ANCHOR (VERTICAL) EA 3,125.0000 56,250.00 18.000 56,250 053 STRUCTURAL CONCRETE, RETAINING WALL CY 370.0000 248,640.00 672.000 248,640 (F) 054 BAR REINFORCING STEEL (RETAINING WALL) LB 1.2500 73,443.75 58,755.000 73,443 (F) 055 ROADSIDE SIGN - ONE POST EA 400.0000 400.00 1.000 400 056 MINOR CONCRETE (GUTTER) (LF) LF 47.0000 19,881.00 443.000 20,821 057 CABLE RAILING LF 23.5000 9,940.50 423.000 9,940 (F) 058 CONCRETE BARRIER (TYPE 60D) LF 58.0000 22,040.00 328.000 19,024 059 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.6000 2,192.00 1,684.000 2,694 060 THERMOPLASTIC PAVEMENT MARKING SQFT 4.2500 1,572.50 368.000 1,564 061 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0500 1,260.00 1,089.000 1,143 (BROKEN 18-12) 062 PAINT TRAFFIC STRIPE (2-COAT) LF 0.5000 945.00 1,881.000 940 063 PAINT PAVEMENT MARKING (2-COAT) SQFT 5.2500 1,260.00 0.000 0 064 PAVEMENT MARKER (RETROREFLECTIVE) EA 6.7500 425.25 55.000 371 065 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 3,000.0000 3,000.00 1.000 3,000 SYSTEM ELEMENTS DURING CONSTRUCTION 066 LIGHTING (TEMPORARY) LS 35,000.0000 35,000.00 1.000 35,000 067 INDUCTIVE LOOP DETECTOR (REPLACEMENT) LS 8,000.0000 8,000.00 1.000 8,000 (CITY) 068 MODIFY RAMP METERING SYSTEM LS 28,000.0000 28,000.00 1.000 28,000 069 MODIFY LIGHTING AND SIGN ILLUMINATION LS 25,000.0000 25,000.00 1.000 25,000 PROGRAM CAS145 PAGE 4 DATE 10/23/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-2849U4 TIME 02:54 PM ESTIMATE NO. 014 BID OPENING 06/01/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/17 R.E. NAME: MOHSENZADEH, ALI DATE OF THIS ESTIMATE 10/23/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,920.00 1,230,661.95 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 47,677.74 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,920.00 1,278,339.69 070 MOBILIZATION LS 130,000.0000 130,000.00 1.000 130,000 ORIGINAL CONTRACT AMOUNT 1,367,300.00 TOTAL WORK COMPLETED 1,920.00 1,408,339.69 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,920.00 1,408,339.69 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 07/21/16 325 08/01/16 00/00/00 03/22/18 223 81 0 0 99% 69% PROGRESS IS SATISFACTORY MOHSENZADEH, ALI RESIDENT ENGINEER PROGRAM CAS145 DATE 10/23/17