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 11/28/17 EST. NO. 005 TIME 09:29 AM R.E. NAME: AKBARIAN, MASSOD 07-290804 --------------------------------------------------------------------------- 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 11/28/17 EST. NO. 005 TIME 09:29 AM R.E. NAME: AKBARIAN, MASSOD 07-290804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 11/28/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-290804 TIME 09:29 AM ESTIMATE NO. 005 BID OPENING 10/19/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/17 R.E. NAME: AKBARIAN, MASSOD DATE OF THIS ESTIMATE 11/28/17 LOCATION PROGRESS ESTIMATE 07-LA-1-2.7/12.1 ----------------- GRIFFITH COMPANY IN LA COUNTY, IN LOS ANGELES AND 3050 E. BIRCH STREET LONG BEACH FROM E. ANAHEIM STREET BREA, CA 92821 TO VERMONT AVENUE FED. AID NO. ACST-PP00-1(616)E UPGRADE PEDESTRIAN FACILITIES ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 671.0000 671.00 0.500 335 002 CONSTRUCTION AREA SIGNS LS 50,000.0000 50,000.00 0.100 5,000.00 0.600 30,000 003 TRAFFIC CONTROL SYSTEM LS 62,000.0000 62,000.00 0.200 12,400 004 JOB SITE MANAGEMENT LS 22,000.0000 22,000.00 0.100 2,200.00 0.300 6,600 005 PREPARE STORM WATER POLLUTION PREVENTION LS 2,300.0000 2,300.00 1.000 2,300 PLAN 006 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 0.000 0 007 TEMPORARY DRAINAGE INLET PROTECTION EA 325.0000 8,125.00 15.000 4,875 008 STREET SWEEPING LS 20,000.0000 20,000.00 0.100 2,000.00 0.300 6,000 009 TEMPORARY CONCRETE WASHOUT LS 18,000.0000 18,000.00 0.100 1,800.00 0.300 5,400 010 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 20.0000 2,200.00 0.000 0 STRIPE (HAZARDOUS WASTE) 011 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 870.00 0.000 0 012 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.0000 6,700.00 0.000 0 013 REMOVE PAVEMENT MARKER EA 1.0000 110.00 0.000 0 014 RELOCATE ROADSIDE SIGN EA 300.0000 300.00 0.000 0 015 ADJUST MANHOLE TO GRADE EA 1,000.0000 3,000.00 0.000 0 016 ADJUST VALVE BOX FRAME AND COVER TO EA 150.0000 1,650.00 0.000 0 GRADE 017 ADJUST PULL BOX EA 375.0000 4,875.00 0.000 0 018 REMOVE CONCRETE (CY) CY 272.0000 255,680.00 448.150 121,896.80 577.680 157,128 019 ROADWAY EXCAVATION CY 95.0000 18,050.00 114.130 10,842.35 141.400 13,433 020 LEAN CONCRETE BASE RAPID SETTING CY 705.0000 133,950.00 94.490 66,615.45 121.760 85,840 021 DETECTABLE WARNING SURFACE SQFT 20.0000 62,000.00 900.000 18,000.00 1,185.000 23,700 022 MINOR CONCRETE (MISCELLANEOUS CY 901.0000 873,970.00 448.200 403,828.20 577.700 520,507 CONSTRUCTION) (RSC) PROGRAM CAS145 PAGE 2 DATE 11/28/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-290804 TIME 09:29 AM ESTIMATE NO. 005 BID OPENING 10/19/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/17 R.E. NAME: AKBARIAN, MASSOD DATE OF THIS ESTIMATE 11/28/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PRE/POST CONSTRUCTION SURVEYS EA 500.0000 90,000.00 90.000 45,000 024 THERMOPLASTIC PAVEMENT MARKING SQFT 2.8000 22,848.00 0.000 0 025 PAVEMENT MARKER (RETROREFLECTIVE) EA 10.0000 1,100.00 0.000 0 026 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 5,400.0000 5,400.00 0.250 1,350 SYSTEM ELEMENTS DURING CONSTRUCTION 027 LIGHTING (CITY STREET) LS 8,500.0000 8,500.00 0.000 0 028 MODIFYING EXISTING ELECTRICAL SYSTEM LS 661,212.0000 661,212.00 0.170 112,406.04 0.340 224,812 PROGRAM CAS145 PAGE 3 DATE 11/28/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-290804 TIME 09:29 AM ESTIMATE NO. 005 BID OPENING 10/19/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/17 R.E. NAME: AKBARIAN, MASSOD DATE OF THIS ESTIMATE 11/28/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 744,588.84 1,139,683.04 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 744,588.84 1,139,683.04 029 MOBILIZATION LS 125,000.0000 125,000.00 0.050 6,250.00 1.000 125,000 ORIGINAL CONTRACT AMOUNT 2,462,511.00 TOTAL WORK COMPLETED 750,838.84 1,264,683.04 MATERIALS ON HAND ON SITE 107,266.32 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 750,838.84 1,371,949.36 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 12/09/16 230 12/30/16 07/17/17 01/20/18 91 131 0 0 49% 40% PROGRESS IS SATISFACTORY AKBARIAN, MASSOD RESIDENT ENGINEER PROGRAM CAS145 DATE 11/28/17