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 10/24/17 EST. NO. 008 TIME 03:13 PM 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 --------------------------------------------------------------------------- 001 0025 560.43 E.W. @ F.A.(+) 053117 N 0025 0 003 0001 1,400.43 E.W. @ F.A.(+) 062317 N 001 0 0009 1,248.01 082817 N 009 0 0010 1,195.82 070617 N 0010 0 005 0005 1,195.32 E.W. @ F.A.(+) 071717 N 005 0 0018 609.90 032617 N 0018 0 6,209.91 TOTAL THIS ESTIMATE 5,248.54 TOTAL PREVIOUS ESTIMATE 11,458.45 TOTAL TO DATE 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 10/24/17 EST. NO. 008 TIME 03:13 PM 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 CPR JUNE'17 -5,000.00 005 CPR JULY "17 -6,000.00 006 CPR JUNE '17 5,000.00 006 CPR JULY '17 6,000.00 007 CPR SEPTEMBER '17 -10,000.00 008 -10,000.00 -10,000.00 TOTAL DEDUCTIONS -10,000.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 10/24/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-305504 TIME 03:13 PM ESTIMATE NO. 008 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 10/20/17 R.E. NAME: SHALVIRI, ALIASGHAR DATE OF THIS ESTIMATE 10/24/17 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 0.800 28,000 003 TRAFFIC CONTROL SYSTEM LS 425,000.0000 425,000.00 0.050 21,250.00 0.950 403,750 004 TEMPORARY TRAFFIC STRIPE (PAINT) LF 1.0000 3,520.00 3,520.000 3,520 005 CHANNELIZER (SURFACE MOUNTED) EA 20.0000 16,400.00 620.000 12,400 006 TEMPORARY TERMINAL SECTION (TYPE K) EA 1,800.0000 7,200.00 4.000 7,200 007 TEMPORARY RAILING (TYPE K) LF 20.0000 246,000.00 900.000 18,000.00 11,980.000 239,600 008 TEMPORARY CRASH CUSHION MODULE EA 250.0000 115,000.00 460.000 115,000 009 JOB SITE MANAGEMENT LS 10,000.0000 10,000.00 0.200 2,000.00 1.000 10,000 010 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 1.000 10,000 013 TREATED WOOD WASTE LB 0.2000 22,200.00 1,947.000 389.40 79,166.660 15,833 014 REMOVE GUARDRAIL LF 6.0000 42,660.00 125.000 750.00 6,097.500 36,585 015 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 1,186.000 14,232 020 REMOVE ASPHALT CONCRETE SURFACING SQFT 1.0000 372.00 372.000 372 021 REMOVE CONCRETE CURB (LF) LF 10.0000 40,000.00 4,033.500 40,335 022 REMOVE CONCRETE (STRUCTURE) CY 150.0000 21,750.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 10/24/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-305504 TIME 03:13 PM ESTIMATE NO. 008 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 10/20/17 R.E. NAME: SHALVIRI, ALIASGHAR DATE OF THIS ESTIMATE 10/24/17 ------------------------------------------------------------------------------------------------------------------------------------ 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 43.000 645 024 REMOVE CONCRETE BARRIER LF 170.0000 18,700.00 15.000 2,550 025 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 7,200.00 120.000 7,200 028 ROADWAY EXCAVATION (TYPE Z-2) CY 260.0000 75,400.00 235.100 61,126 (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 12.000 1,200.00 12.000 1,200 031 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 1,823.200 10,027 036 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 5.5000 7,700.00 1,110.700 6,108 037 TACK COAT TON 3,500.0000 350.00 0.000 0 038 MINOR CONCRETE (MINOR STRUCTURE) CY 2,000.0000 340,000.00 10.800 21,600.00 123.830 247,660 039 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 8,800.00 188.000 3,760 044 OBJECT MARKER (TYPE P) EA 20.0000 1,500.00 7.000 140 045 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 23.5000 206,095.00 575.000 13,512.50 6,492.500 152,573 046 VEGETATION CONTROL (MINOR CONCRETE) SQYD 65.0000 182,000.00 410.630 26,690.95 1,355.280 88,093 047 VEGETATION CONTROL (ASPHALT COMPOSITE) SQYD 65.0000 2,990.00 0.000 0 048 SINGLE THRIE BEAM BARRIER (WOOD POST) LF 38.0000 6,080.00 219.300 8,333 PROGRAM CAS145 PAGE 3 DATE 10/24/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-305504 TIME 03:13 PM ESTIMATE NO. 008 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 10/20/17 R.E. NAME: SHALVIRI, ALIASGHAR DATE OF THIS ESTIMATE 10/24/17 ------------------------------------------------------------------------------------------------------------------------------------ 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 1.000 3,500 050 TRANSITION RAILING (TYPE WB-31) EA 3,250.0000 104,000.00 2.000 6,500.00 28.000 91,000 051 END CAP (TYPE A) EA 280.0000 2,800.00 2.000 560.00 16.000 4,480 052 END ANCHOR ASSEMBLY (TYPE SFT) EA 580.0000 12,180.00 18.000 10,440 053 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,750.0000 30,250.00 14.000 38,500 054 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,400.0000 55,200.00 21.000 50,400 055 CONCRETE BARRIER (TYPE 60S MODIFIED) LF 170.0000 10,200.00 30.000 5,100 056 CONCRETE BARRIER (TYPE 60S) LF 150.0000 28,050.00 185.200 27,780.00 185.200 27,780 057 CONCRETE BARRIER (TYPE 60SC MODIFIED) LF 230.0000 69,690.00 0.000 0 058 CONCRETE BARRIER (TYPE 60SD) LF 400.0000 64,000.00 156.400 62,560 059 CONCRETE BARRIER (TYPE 60SD MODIFIED) LF 450.0000 33,750.00 -110.400 -49,680.00 75.000 33,750 060 CONCRETE BARRIER (TYPE 736B MODIFIED) LF 240.0000 566,400.00 12.550 3,012.00 1,892.250 454,140 061 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 0.910 227,500 068 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 10/24/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-305504 TIME 03:13 PM ESTIMATE NO. 008 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 10/20/17 R.E. NAME: SHALVIRI, ALIASGHAR DATE OF THIS ESTIMATE 10/24/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 93,564.85 2,543,215.13 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 6,209.91 11,458.45 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 99,774.76 2,554,673.58 070 MOBILIZATION LS 350,000.0000 350,000.00 1.000 350,000 ORIGINAL CONTRACT AMOUNT 3,601,398.00 TOTAL WORK COMPLETED 99,774.76 2,904,673.58 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -10,000.00 -10,000.00 TOTAL 89,774.76 2,894,673.58 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 11/30/17 120 9 0 0 79% 100% PROGRESS IS SATISFACTORY UNSATIS PROGRESS OVERRIDEN BECAU PENDING CCO DAYS SHALVIRI, ALIASGHAR RESIDENT ENGINEER PROGRAM CAS145 DATE 10/24/17