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 04/26/11 EST. NO.03 TIME 08:12 AM R.E. NAME: SAYKALI, ZARIF 07-4T1004 --------------------------------------------------------------------------- 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 0001 891.04 E.W. @ F.A.(+) 021011 N 8.0 0 0002 856.45 020911 N 7.0 0 003 0001 856.45 E.W. @ F.A.(+) 020911 N 7.0 0 0003 1,559.34 021111 N 9.0 0 0007 750.20 031711 N 13.0 0 4,913.48 TOTAL THIS ESTIMATE 10,604.59 TOTAL PREVIOUS ESTIMATE 15,518.07 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 04/26/11 EST. NO.03 TIME 08:12 AM R.E. NAME: SAYKALI, ZARIF 07-4T1004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 04/26/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4T1004 TIME 08:12 AM ESTIMATE NO. 03 BID OPENING 10/15/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/11 R.E. NAME: SAYKALI, ZARIF DATE OF THIS ESTIMATE 04/26/11 LOCATION PROGRESS ESTIMATE 07-LA-187-4.0/4.0 ----------------- FREEWAY ELECTRIC IN LOS ANGELES COUNTY IN LOS PO BOX 7745 ANGELES AT MAPLEWOOD AVENUE RIVERSIDE, CA 92513-7745 FED. AID NO. N O N E CONSTRUCT CURB RAMPS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 500.00 1.000 250.00 2.000 500.00 02 CONSTRUCTION SITE MANAGEMENT LS 500.0000 500.00 0.500 250.00 1.000 500.00 03 PREPARE WATER POLLUTION CONTROL LS 750.0000 750.00 0.500 375.00 1.000 750.00 PROGRAM 04 TEMPORARY DRAINAGE INLET PROTECTION EA 150.0000 300.00 2.000 300.00 2.000 300.00 05 STREET SWEEPING LS 400.0000 400.00 0.250 100.00 0.500 200.00 06 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 2,000.0000 2,000.00 0.500 1,000.00 1.000 2,000.00 07 CONSTRUCTION AREA SIGNS LS 1,600.0000 1,600.00 0.750 1,200.00 08 TRAFFIC CONTROL SYSTEM LS 7,700.0000 7,700.00 0.250 1,925.00 0.750 5,775.00 09 REMOVE YELLOW THERMOPLASTIC PAVEMENT SQFT 5.8500 1,287.00 0.000 0.00 MARKING 10 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 3.7300 410.30 0.000 0.00 11 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 6.4000 1,024.00 0.000 0.00 12 REMOVE PAVEMENT MARKER EA 2.2000 13.20 0.000 0.00 13 REMOVE CONCRETE CY 255.0000 3,825.00 8.750 2,231.25 18.750 4,781.25 14 CLEARING AND GRUBBING LS 2,750.0000 2,750.00 0.250 687.50 0.750 2,062.50 15 ROADWAY EXCAVATION CY 303.0000 5,454.00 7.500 2,272.50 22.500 6,817.50 16 LEAD COMPLIANCE PLAN (STRIPE REMOVAL) LS 2,025.0000 2,025.00 1.000 2,025.00 17 MAINTAIN EXISTING IRRIGATION FACILITIES LS 1,100.0000 1,100.00 1.000 1,100.00 1.000 1,100.00 18 IRRIGATION SYSTEM LS 2,550.0000 2,550.00 1.000 2,550.00 1.000 2,550.00 19 IRRIGATION SLEEVE LF 16.5000 1,320.00 80.000 1,320.00 80.000 1,320.00 20 MINOR CONCRETE (MINOR STRUCTURE) CY 880.0000 18,480.00 6.000 5,280.00 21.000 18,480.00 F) 21 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 25.0000 275.00 0.000 0.00 (0.063"-UNFRAMED) 22 ROADSIDE SIGN (METAL POST) EA 200.0000 400.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 04/26/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4T1004 TIME 08:12 AM ESTIMATE NO. 03 BID OPENING 10/15/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/11 R.E. NAME: SAYKALI, ZARIF DATE OF THIS ESTIMATE 04/26/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 MINOR CONCRETE (ISLAND PAVING) CY 985.0000 1,970.00 2.000 1,970.00 24 MINOR CONCRETE (CURB, SIDEWALK AND CY 715.0000 5,720.00 2.000 1,430.00 10.000 7,150.00 CURB RAMP) 25 HANDRAILING LF 60.5000 9,680.00 0.000 0.00 26 4" THERMOPLASTIC TRAFFIC STRIPE LF 4.6300 300.95 0.000 0.00 27 THERMOPLASTIC PAVEMENT MARKING SQFT 2.5500 3,876.00 0.000 0.00 28 4" THERMOPLASTIC TRAFFIC STRIPE LF 2.3000 299.00 0.000 0.00 (BROKEN 17-7) 29 PAVEMENT MARKER (RETROREFLECTIVE) EA 14.0000 84.00 0.000 0.00 30 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 200.0000 200.00 0.500 100.00 1.000 200.00 SYSTEM ELEMENTS DURING CONSTRUCTION 31 MODIFY SIGNAL AND LIGHTING LS 63,747.5500 63,747.55 0.250 15,936.89 0.850 54,185.42 PROGRAM CAS145 PAGE 3 DATE 04/26/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4T1004 TIME 08:12 AM ESTIMATE NO. 03 BID OPENING 10/15/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/11 R.E. NAME: SAYKALI, ZARIF DATE OF THIS ESTIMATE 04/26/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 37,108.14 113,866.67 ADJUSTMENT OF COMPENSATION 0.00 10,604.59 EXTRA WORK 4,913.48 4,913.48 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 42,021.62 129,384.74 32 MOBILIZATION LS 5,000.0000 5,000.00 1.000 5,000.00 ORIGINAL CONTRACT AMOUNT 145,541.00 TOTAL WORK COMPLETED 42,021.62 134,384.74 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 42,021.62 134,384.74 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 01/12/10 85 01/27/10 06/01/10 05/27/11 25 3 0 267 77% 30% PROGRESS IS SATISFACTORY TIME IMPACT ANALYSIS ADJ SAYKALI, ZARIF RESIDENT ENGINEER PROGRAM CAS145 DATE 04/26/11