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 04/22/14 EST. NO.03 TIME 11:24 AM R.E. NAME: MOHSENZADEH, ALI 07-290904 --------------------------------------------------------------------------- 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 04/22/14 EST. NO.03 TIME 11:24 AM R.E. NAME: MOHSENZADEH, ALI 07-290904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 024 -7,167.50 01 OVERBID ITEM NO. 024 -3,583.75 03 -3,583.75 -10,751.25 TOTAL DEDUCTIONS -3,583.75 -10,751.25 PROGRAM CAS145 PAGE 1 DATE 04/22/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-290904 TIME 11:24 AM ESTIMATE NO. 03 BID OPENING 11/07/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/14 R.E. NAME: MOHSENZADEH, ALI DATE OF THIS ESTIMATE 04/22/14 LOCATION PROGRESS ESTIMATE 07-LA-210-R6.8/R7.2 ----------------- PETERSON CHASE GENERAL IN LA COUNTY IN THE CITY OF LOS ENGINEERING CONSTRUCTION INC ANGELES, FROM PIERCE STREET TO 1792 KAISER AVENUE TERRA BELLA STREET IRVINE CA 92614 FED. AID NO. HPIG-2101(818)E SALVAGE MBGR INSTALL CONCRETE BARR ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 1.000 2,500 002 CONSTRUCTION AREA SIGNS LS 2,000.0000 2,000.00 0.900 1,800 003 TRAFFIC CONTROL SYSTEM LS 45,000.0000 45,000.00 0.150 6,750.00 0.500 22,500 004 CHANNELIZER (SURFACE MOUNTED) EA 30.0000 570.00 19.000 570 005 TEMPORARY RAILING (TYPE K) LF 12.8000 26,880.00 2,120.000 27,136 006 TEMPORARY CRASH CUSHION MODULE EA 250.0000 3,500.00 14.000 3,500 007 JOB SITE MANAGEMENT LS 1,950.0000 1,950.00 0.150 292.50 0.150 292 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 700.0000 700.00 1.000 700 009 TEMPORARY DRAINAGE INLET PROTECTION EA 50.0000 200.00 0.000 0 010 STREET SWEEPING LS 300.0000 300.00 0.150 45.00 0.150 45 011 TEMPORARY CONCRETE WASHOUT LS 1,500.0000 1,500.00 0.000 0 012 REMOVE ASPHALT CONCRETE DIKE LF 2.0000 500.00 0.000 0 013 SALVAGE METAL BEAM GUARD RAILING LF 5.5000 10,835.00 2,060.000 11,330 014 SALVAGE CONCRETE BARRIER (TYPE K) LF 7.0000 5,600.00 0.000 0 015 CLEARING AND GRUBBING (LS) LS 2,500.0000 2,500.00 0.150 375.00 0.150 375 016 HYDROSEED SQFT 0.1500 3,555.00 0.000 0 017 16" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 55.0000 150,150.00 337.500 18,562.50 337.500 18,562 018 CONCRETE BARRIER (TYPE 736 SV MODIFIED) LF 128.0000 240,640.00 0.000 0 (F) 019 TRANSITION RAILING (TYPE WB) EA 4,750.0000 4,750.00 0.000 0 020 END CAP EA 220.0000 220.00 0.000 0 021 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,800.0000 1,800.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 022 COMMUNICATION SYSTEM LS 95,000.0000 95,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 04/22/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-290904 TIME 11:24 AM ESTIMATE NO. 03 BID OPENING 11/07/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/14 R.E. NAME: MOHSENZADEH, ALI DATE OF THIS ESTIMATE 04/22/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 MODIFY LIGHTING AND SIGN ILLUMINATION LS 21,000.0000 21,000.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 04/22/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-290904 TIME 11:24 AM ESTIMATE NO. 03 BID OPENING 11/07/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/14 R.E. NAME: MOHSENZADEH, ALI DATE OF THIS ESTIMATE 04/22/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 26,025.00 89,311.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 26,025.00 89,311.00 024 MOBILIZATION LS 85,000.0000 85,000.00 0.250 21,250.00 0.750 63,750 ORIGINAL CONTRACT AMOUNT 706,650.00 TOTAL WORK COMPLETED 47,275.00 153,061.00 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -3,583.75 -10,751.25 TOTAL 43,691.25 142,309.75 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 024 MOBILIZATION 70,665.00 85,000.00 14,335.00 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 12/27/13 60 01/11/14 00/00/00 05/28/14 43 19 0 0 22% 72% PROGRESS IS SATISFACTORY MOHSENZADEH, ALI RESIDENT ENGINEER PROGRAM CAS145 DATE 04/22/14