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 06/21/17 EST. NO. 004 TIME 10:45 AM R.E. NAME: SHALVIRI, ALIASGHAR 07-305504 --------------------------------------------------------------------------- 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 06/21/17 EST. NO. 004 TIME 10:45 AM R.E. NAME: SHALVIRI, ALIASGHAR 07-305504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION CPR APR '17 -6,000.00 003 CPR APR '17 6,000.00 004 6,000.00 0.00 TOTAL DEDUCTIONS 6,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 06/21/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-305504 TIME 10:45 AM ESTIMATE NO. 004 BID OPENING 11/02/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/17 R.E. NAME: SHALVIRI, ALIASGHAR DATE OF THIS ESTIMATE 06/21/17 LOCATION RERUN PROGRESS ESTIMATE 07-LA-5-13.7/26.7 ----------------------- POWELL CONSTRUCTORS INC IN LOS ANGELES COUNTY, IN LOS 8555 BANANA AVENUE ANGELES AND GLENDALE, FROM I-710 TO FONTNA CA 92335 SR-34 FED. AID NO. ACHS-IMG0(529)85E SAFETY IMPROVEMENTS; UPGRADE METAL ------------------------------------------------------------------------------------------------------------------------------------ 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 CONSTRUCTION AREA SIGNS LS 35,000.0000 35,000.00 0.700 24,500 003 TRAFFIC CONTROL SYSTEM LS 425,000.0000 425,000.00 0.200 85,000.00 0.700 297,500 004 TEMPORARY TRAFFIC STRIPE (PAINT) LF 1.0000 3,520.00 3,520.000 3,520 005 CHANNELIZER (SURFACE MOUNTED) EA 20.0000 16,400.00 40.000 800.00 165.000 3,300 006 TEMPORARY TERMINAL SECTION (TYPE K) EA 1,800.0000 7,200.00 3.000 5,400.00 4.000 7,200 007 TEMPORARY RAILING (TYPE K) LF 20.0000 246,000.00 1,500.000 30,000.00 4,360.000 87,200 008 TEMPORARY CRASH CUSHION MODULE EA 250.0000 115,000.00 36.000 9,000.00 190.000 47,500 009 JOB SITE MANAGEMENT LS 10,000.0000 10,000.00 0.200 2,000.00 0.400 4,000 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,000.0000 2,000.00 1.000 2,000 011 TEMPORARY DRAINAGE INLET PROTECTION EA 300.0000 6,000.00 0.000 0 012 TEMPORARY CONCRETE WASHOUT LS 10,000.0000 10,000.00 0.200 2,000.00 0.600 6,000 013 TREATED WOOD WASTE LB 0.2000 22,200.00 13,987.000 2,797.40 51,438.860 10,287 014 REMOVE GUARDRAIL LF 6.0000 42,660.00 1,362.500 8,175.00 3,912.500 23,475 015 REMOVE DOUBLE METAL BEAM BARRIER LF 13.0000 6,487.00 0.000 0 016 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 2,640.00 2,640.000 2,640 017 REMOVE PAVEMENT MARKER EA 1.0000 180.00 180.000 180 018 REMOVE ROADSIDE SIGN EA 20.0000 220.00 0.000 0 019 REMOVE ASPHALT CONCRETE DIKE LF 12.0000 22,920.00 0.000 0 020 REMOVE ASPHALT CONCRETE SURFACING SQFT 1.0000 372.00 0.000 0 021 REMOVE CONCRETE CURB (LF) LF 10.0000 40,000.00 2,959.800 29,598 022 REMOVE CONCRETE (STRUCTURE) CY 150.0000 21,750.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 06/21/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-305504 TIME 10:45 AM ESTIMATE NO. 004 BID OPENING 11/02/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/17 R.E. NAME: SHALVIRI, ALIASGHAR DATE OF THIS ESTIMATE 06/21/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE CONCRETE (CURB AND GUTTER) LF 15.0000 2,250.00 0.000 0 024 REMOVE CONCRETE BARRIER LF 170.0000 18,700.00 7.000 1,190 025 REMOVE CONCRETE BARRIER (TYPE K) LF 8.0000 960.00 0.000 0 026 CLEARING AND GRUBBING (LS) LS 3,000.0000 3,000.00 0.000 0 027 ROADWAY EXCAVATION CY 60.0000 7,200.00 871.960 52,317 028 ROADWAY EXCAVATION (TYPE Z-2) CY 260.0000 75,400.00 18.000 4,680.00 99.900 25,974 (AERIALLY DEPOSITED LEAD) 029 STRUCTURE BACKFILL (BRIDGE) CY 75.0000 2,550.00 0.000 0 030 CLASS 3 AGGREGATE BASE (CY) CY 100.0000 4,000.00 0.000 0 031 LEAN CONCRETE BASE RAPID SETTING CY 350.0000 14,000.00 0.000 0 032 PREPAVING INERTIAL PROFILER LS 2,500.0000 2,500.00 0.000 0 033 HOT MIX ASPHALT (TYPE A) TON 250.0000 50,000.00 0.000 0 034 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 340.0000 12,580.00 0.000 0 035 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 5.5000 13,750.00 1,499.200 8,245.60 1,499.200 8,245 036 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 5.5000 7,700.00 634.700 3,490.85 634.700 3,490 037 TACK COAT TON 3,500.0000 350.00 0.000 0 038 MINOR CONCRETE (MINOR STRUCTURE) CY 2,000.0000 340,000.00 10.700 21,400 039 DRILL AND BOND DOWEL LF 5.0000 5,950.00 0.000 0 040 ROADSIDE SIGN - ONE POST EA 325.0000 1,950.00 0.000 0 041 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.5000 756.00 0.000 0 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 042 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 4.5000 324.00 0.000 0 043 GUARD RAILING DELINEATOR EA 20.0000 8,800.00 68.000 1,360 044 OBJECT MARKER (TYPE P) EA 20.0000 1,500.00 0.000 0 045 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 23.5000 206,095.00 2,724.000 64,014 046 VEGETATION CONTROL (MINOR CONCRETE) SQYD 65.0000 182,000.00 609.110 39,592.15 609.110 39,592 047 VEGETATION CONTROL (ASPHALT COMPOSITE) SQYD 65.0000 2,990.00 0.000 0 048 SINGLE THRIE BEAM BARRIER (WOOD POST) LF 38.0000 6,080.00 63.000 2,394 PROGRAM CAS145 PAGE 3 DATE 06/21/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-305504 TIME 10:45 AM ESTIMATE NO. 004 BID OPENING 11/02/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/17 R.E. NAME: SHALVIRI, ALIASGHAR DATE OF THIS ESTIMATE 06/21/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 049 TRANSITION RAILING (TYPE STB) EA 3,500.0000 3,500.00 0.000 0 050 TRANSITION RAILING (TYPE WB-31) EA 3,250.0000 104,000.00 16.000 52,000 051 END CAP (TYPE A) EA 280.0000 2,800.00 3.000 840 052 END ANCHOR ASSEMBLY (TYPE SFT) EA 580.0000 12,180.00 8.000 4,640 053 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,750.0000 30,250.00 10.000 27,500 054 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,400.0000 55,200.00 7.000 16,800 055 CONCRETE BARRIER (TYPE 60S MODIFIED) LF 170.0000 10,200.00 30.000 5,100 056 CONCRETE BARRIER (TYPE 60S) LF 150.0000 28,050.00 0.000 0 057 CONCRETE BARRIER (TYPE 60SC MODIFIED) LF 230.0000 69,690.00 0.000 0 058 CONCRETE BARRIER (TYPE 60SD) LF 400.0000 64,000.00 0.000 0 059 CONCRETE BARRIER (TYPE 60SD MODIFIED) LF 450.0000 33,750.00 75.000 33,750 060 CONCRETE BARRIER (TYPE 736B MODIFIED) LF 240.0000 566,400.00 775.700 186,168.00 1,083.600 260,064 061 CONCRETE BARRIER TRANSITION LF 125.0000 1,500.00 0.000 0 (F) 062 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 2,350.00 0.000 0 063 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.9500 1,121.00 0.000 0 (BROKEN 36-12) 064 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.0000 98.00 0.000 0 065 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.5000 525.00 0.000 0 066 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,000.0000 2,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 067 MODIFYING EXISTING ELECTRICAL SYSTEM LS 250,000.0000 250,000.00 0.000 0 068 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 069 ROADWAY EXCAVATION (TYPE Z-3) CY 350.0000 3,850.00 0.000 0 (AERIALLY DEPOSITED LEAD) PROGRAM CAS145 PAGE 4 DATE 06/21/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-305504 TIME 10:45 AM ESTIMATE NO. 004 BID OPENING 11/02/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/17 R.E. NAME: SHALVIRI, ALIASGHAR DATE OF THIS ESTIMATE 06/21/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 387,349.00 1,172,572.97 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 387,349.00 1,172,572.97 070 MOBILIZATION LS 350,000.0000 350,000.00 0.950 332,500 ORIGINAL CONTRACT AMOUNT 3,601,398.00 TOTAL WORK COMPLETED 387,349.00 1,505,072.97 MATERIALS ON HAND ON SITE 97,063.44 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 6,000.00 0.00 TOTAL 393,349.00 1,602,136.41 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 01/30/17 120 02/16/17 02/16/17 08/17/17 72 7 0 0 41% 60% PROGRESS IS SATISFACTORY SHALVIRI, ALIASGHAR RESIDENT ENGINEER PROGRAM CAS145 DATE 06/21/17