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 02/03/15 EST. NO. 021 TIME 02:48 PM R.E. NAME: IZADPANAH, MOE 07-273404 --------------------------------------------------------------------------- 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 02/03/15 EST. NO. 021 TIME 02:48 PM R.E. NAME: IZADPANAH, MOE 07-273404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE ANNUAL 2013 SOLID WS -10,000.00 010 ANNUAL 2013 SOLID WS 10,000.00 011 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 02/03/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-273404 TIME 02:48 PM ESTIMATE NO. 021 BID OPENING 08/23/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/21/14 R.E. NAME: IZADPANAH, MOE DATE OF THIS ESTIMATE 02/03/15 LOCATION FINAL ESTIMATE 07-LA-134-0.0/10.0 -------------- POWELL CONSTRUCTORS INC IN LOS ANGELES COUNTY AT VARIOUS 8555 BANANA AVENUE LOCATIONS FROM WB 134 TO NB 170 FONTANA CA 92335 CONNECTOR OC TO FIGUEROA STREET OC FED. AID NO. ACNH-X037(158)E BRIDGE RAIL REPLACEMENT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 5,000.0000 5,000.00 1.000 5,000 002 PREPARE WATER POLLUTION CONTROL LS 1,500.0000 1,500.00 1.000 1,500 PROGRAM 003 TEMPORARY DRAINAGE INLET PROTECTION EA 225.0000 3,600.00 16.000 3,600 004 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 6,000.0000 6,000.00 1.000 6,000 005 CONSTRUCTION AREA SIGNS LS 15,000.0000 15,000.00 1.000 15,000 006 TRAFFIC CONTROL SYSTEM LS 100,000.0000 100,000.00 1.000 100,000 007 CHANNELIZER (SURFACE MOUNTED) EA 30.0000 3,900.00 130.000 3,900 008 TEMPORARY RAILING (TYPE K) LF 15.0000 113,550.00 7,570.000 113,550 009 TEMPORARY CRASH CUSHION MODULE EA 250.0000 40,000.00 170.000 42,500 010 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.1000 5,797.00 4,537.000 4,990 STRIPE (HAZARDOUS WASTE) 011 REMOVE PAINTED TRAFFIC STRIPE LF 0.8800 10,040.80 11,568.000 10,179 012 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 6,545.00 4,719.000 5,190 013 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 132.00 0.000 0 014 REMOVE PAVEMENT MARKER EA 1.0000 1,500.00 1,443.000 1,443 015 REMOVE ASPHALT CONCRETE DIKE LF 13.0000 1,820.00 139.000 1,807 016 REMOVE CONCRETE PAVEMENT (SQYD) SQYD 16.0000 8,320.00 513.000 8,208 017 SALVAGE METAL BRIDGE RAILING LF 25.0000 84,675.00 3,387.000 84,675 018 SALVAGE METAL BEAM GUARD RAILING LF 30.0000 11,100.00 623.000 18,690 019 REMOVE CONCRETE (CURB AND GUTTER) LF 15.0000 10,200.00 679.000 10,185 020 REMOVE UNSOUND CONCRETE CF 40.0000 18,680.00 399.960 15,998 021 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.1300 10,371.01 79,777.000 10,371 022 BRIDGE REMOVAL (PORTION), LOCATION A LS 6,500.0000 6,500.00 1.000 6,500 PROGRAM CAS145 PAGE 2 DATE 02/03/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-273404 TIME 02:48 PM ESTIMATE NO. 021 BID OPENING 08/23/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/21/14 R.E. NAME: IZADPANAH, MOE DATE OF THIS ESTIMATE 02/03/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 BRIDGE REMOVAL (PORTION), LOCATION B LS 5,000.0000 5,000.00 1.000 5,000 024 BRIDGE REMOVAL (PORTION), LOCATION C LS 3,500.0000 3,500.00 1.000 3,500 025 BRIDGE REMOVAL (PORTION), LOCATION D LS 3,500.0000 3,500.00 1.000 3,500 026 BRIDGE REMOVAL (PORTION), LOCATION E LS 3,800.0000 3,800.00 1.000 3,800 027 BRIDGE REMOVAL (PORTION), LOCATION F LS 3,000.0000 3,000.00 1.000 3,000 028 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 1.000 2,000 029 AGGREGATE BASE (APPROACH SLAB) CY 230.0000 14,260.00 62.000 14,260 030 MINOR HOT MIX ASPHALT TON 100.0000 12,000.00 144.000 14,400 031 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 5.0000 3,400.00 400.000 2,000 032 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 5.0000 700.00 0.000 0 033 PLACE HOT MIX ASPHALT SQYD 6.0000 4,020.00 667.000 4,002 (MISCELLANEOUS AREA) 034 STRUCTURAL CONCRETE, BRIDGE CY 600.0000 8,400.00 14.000 8,400 (F) 035 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,100.0000 675,400.00 594.890 654,379 (TYPE R) 036 DRILL AND BOND DOWEL LF 45.0000 9,315.00 207.000 9,315 037 RAPID SETTING CONCRETE PATCH CF 50.0000 28,950.00 399.960 19,998 038 JOINT SEAL (MR 1") LF 25.0000 18,075.00 708.000 17,700 039 BAR REINFORCING STEEL (BRIDGE) LB 2.0000 6,600.00 3,300.000 6,600 (F) 040 TREAT BRIDGE DECK SQFT 0.2000 15,955.40 79,777.000 15,955 (F) 041 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 46.0000 40,802.00 816.500 37,559 042 PUBLIC SAFETY PLAN LS 2,750.0000 2,750.00 1.000 2,750 043 METAL BEAM GUARD RAILING (WOOD POST) LF 23.0000 14,260.00 751.000 17,273 044 WEED CONTROL MAT (RUBBER) SQYD 125.0000 3,125.00 0.000 0 045 TRANSITION RAILING (TYPE WB) EA 3,250.0000 48,750.00 15.000 48,750 046 END CAP (TYPE TC) EA 250.0000 4,000.00 16.000 4,000 047 CRASH CUSHION (TYPE CAT) EA 5,000.0000 5,000.00 1.000 5,000 048 CRASH CUSHION (TYPE CAT) BACKUP EA 350.0000 350.00 1.000 350 049 CALIFORNIA ST-10 BRIDGE RAIL (MODIFIED) LF 165.0000 564,135.00 3,419.000 564,135 (F) PROGRAM CAS145 PAGE 3 DATE 02/03/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-273404 TIME 02:48 PM ESTIMATE NO. 021 BID OPENING 08/23/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/21/14 R.E. NAME: IZADPANAH, MOE DATE OF THIS ESTIMATE 02/03/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 12,400.00 18,364.000 14,691 051 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.2000 2,244.00 1,020.000 2,244 052 THERMOPLASTIC PAVEMENT MARKING SQFT 11.0000 484.00 77.000 847 053 PAINT TRAFFIC STRIPE (2-COAT) LF 0.6500 10,270.00 17,560.000 11,414 054 PAVEMENT MARKER (NON-REFLECTIVE) EA 5.5000 3,905.00 892.000 4,906 055 PAVEMENT MARKER (RETROREFLECTIVE) EA 9.0000 5,130.00 831.000 7,479 056 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 1.000 500 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 4 DATE 02/03/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-273404 TIME 02:48 PM ESTIMATE NO. 021 BID OPENING 08/23/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/21/14 R.E. NAME: IZADPANAH, MOE DATE OF THIS ESTIMATE 02/03/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 1,978,996.45 ADJUSTMENT OF COMPENSATION 0.00 158,537.84 EXTRA WORK 0.00 419,917.96 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 0.00 2,557,452.25 057 MOBILIZATION LS 200,000.0000 200,000.00 1.000 200,000 ORIGINAL CONTRACT AMOUNT 2,200,211.21 TOTAL WORK COMPLETED 0.00 2,757,452.25 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 0.00 2,757,452.25 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 10/17/12 210 01/09/13 11/02/12 10/21/14 210 278 0 0 100% 100% IZADPANAH, MOE RESIDENT ENGINEER PROGRAM CAS145 DATE 02/03/15