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 07/22/21 EST. NO. 008 TIME 01:50 PM R.E. NAME: IZADPANAH, MOE 07-309304 --------------------------------------------------------------------------- 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 07/22/21 EST. NO. 008 TIME 01:50 PM R.E. NAME: IZADPANAH, MOE 07-309304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE LANE CLOSURE -10,000.00 004 LATE CLSRE REOPENING -90,300.00 007 0.00 -100,300.00 TOTAL DEDUCTIONS 0.00 -100,300.00 PROGRAM CAS145 PAGE 1 DATE 07/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-309304 TIME 01:50 PM ESTIMATE NO. 008 BID OPENING 02/25/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/21 R.E. NAME: IZADPANAH, MOE DATE OF THIS ESTIMATE 07/22/21 LOCATION PROGRESS ESTIMATE 07-LA-210-R38.6/R38.9 ----------------- BEADOR CONSTRUCTION COMPANY, IN LOS ANGELES COUNTY AT VARIOUS INC. LOCATIONS 26320 LESTER CIRCLE; CORONA CA 92883 FED. AID NO. N O N E SEISMIC RETROFIT ------------------------------------------------------------------------------------------------------------------------------------ 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 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,500.0000 5,500.00 0.050 275.00 0.550 3,025 003 TIME-RELATED OVERHEAD (WDAY) WDAY 525.0000 105,000.00 21.000 11,025.00 130.000 68,250 004 CONSTRUCTION AREA SIGNS LS 65,000.0000 65,000.00 0.030 1,950.00 0.630 40,950 005 TRAFFIC CONTROL SYSTEM LS 272,519.4000 272,519.40 0.050 13,625.97 0.590 160,786 006 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 6.0000 3,120.00 0.000 0 007 TEMPORARY TRAFFIC STRIPE (TAPE) LF 1.0000 78,100.00 8,862.000 8,862.00 40,987.000 40,987 008 CHANNELIZER (SURFACE MOUNTED) EA 34.0000 6,800.00 114.000 3,876 009 TEMPORARY PAVEMENT MARKER EA 2.1000 3,129.00 730.000 1,533.00 1,403.000 2,946 010 PORTABLE RADAR SPEED FEEDBACK SIGN LS 75,000.0000 75,000.00 0.080 6,000.00 0.350 26,250 011 TEMPORARY RAILING (TYPE K) LF 19.0000 323,000.00 4,880.000 92,720.00 15,990.000 303,810 012 TEMPORARY CRASH CUSHION MODULE EA 300.0000 72,000.00 28.000 8,400.00 196.000 58,800 013 TEMPORARY TRAFFIC SCREEN LF 5.0000 40,150.00 2,036.000 10,180.00 6,746.000 33,730 014 JOB SITE MANAGEMENT LS 32,500.0000 32,500.00 0.100 3,250.00 0.650 21,125 015 PREPARE WATER POLLUTION CONTROL PROGRAM LS 3,000.0000 3,000.00 0.750 2,250 016 TEMPORARY DRAINAGE INLET PROTECTION EA 105.0000 1,785.00 4.250 446.25 12.750 1,338 017 TEMPORARY CONCRETE WASHOUT LS 35,000.0000 35,000.00 0.550 19,250 018 ASBESTOS COMPLIANCE PLAN LS 5,250.0000 5,250.00 0.700 3,675 019 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.8000 7,600.00 840.000 672.00 7,611.000 6,088 STRIPE (HAZARDOUS WASTE) 020 ROADWAY EXCAVATION CY 64.0000 496,640.00 649.000 41,536.00 7,582.000 485,248 021 STRUCTURE EXCAVATION (BRIDGE) CY 125.0000 81,375.00 164.000 20,500.00 651.000 81,375 (F) 022 STRUCTURE BACKFILL (BRIDGE) CY 140.0000 78,120.00 0.000 0 (F) PROGRAM CAS145 PAGE 2 DATE 07/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-309304 TIME 01:50 PM ESTIMATE NO. 008 BID OPENING 02/25/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/21 R.E. NAME: IZADPANAH, MOE DATE OF THIS ESTIMATE 07/22/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 STRUCTURE BACKFILL (SLURRY CEMENT) CY 465.0000 91,140.00 0.000 0 (F) 024 CLASS 3 AGGREGATE BASE (CY) CY 50.0000 190,500.00 3,610.000 180,500 025 LEAN CONCRETE BASE CY 250.0000 312,500.00 1,201.000 300,250 026 LEAN CONCRETE BASE RAPID SETTING CY 335.0000 147,400.00 388.000 129,980 027 BASE BOND BREAKER SQYD 6.4000 2,624.00 0.000 0 028 HOT MIX ASPHALT (TYPE A) TON 120.0000 294,000.00 2,387.000 286,440 029 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 130.0000 148,200.00 1,039.000 135,070 030 HOT MIX ASPHALT (BRIDGE) TON 2,650.0000 10,600.00 12.000 31,800 031 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 1.3000 8,710.00 3,317.000 4,312 032 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 7.1000 1,846.00 175.000 1,242 033 TACK COAT TON 8,100.0000 8,910.00 0.000 0 034 REMOVE ASPHALT CONCRETE DIKE LF 3.3000 22,935.00 6,948.000 22,928 035 JOINTED PLAIN CONCRETE PAVEMENT CY 470.0000 70,500.00 0.000 0 036 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 1,085.0000 71,610.00 43.000 46,655 (F) 037 STRUCTURAL CONCRETE, BRIDGE CY 2,150.0000 75,250.00 35.000 75,250 (F) (POLYMER FIBER) 038 STRUCTURAL CONCRETE, DRAINAGE INLET CY 3,350.0000 36,850.00 0.000 0 (F) 039 DRILL AND BOND DOWEL LF 26.0000 25,480.00 576.000 14,976 040 CLEAN EXPANSION JOINT LF 58.0000 1,044.00 18.000 1,044 041 JOINT SEAL (MR 1") LF 260.0000 4,680.00 18.000 4,680 042 BAR REINFORCING STEEL (BRIDGE) LB 1.6000 47,625.60 22,200.000 35,520 (F) 043 ASPHALT MEMBRANE WATERPROOFING SQFT 10.0000 12,740.00 0.000 0 (F) 044 POLYESTER CONCRETE EXPANSION DAM CF 785.0000 7,850.00 10.000 7,850 045 BRIDGE REMOVAL (PORTION) LS 47,750.0000 47,750.00 1.000 47,750 046 COLUMN CASING LB 6.1000 1,052,250.00 0.000 0 (F) 047 24" REINFORCED CONCRETE PIPE LF 395.0000 12,640.00 0.000 0 048 18" SLOTTED CORRUGATED STEEL PIPE LF 210.0000 60,900.00 0.000 0 (.079" THICK) 049 REMOVE PIPE (LF) LF 80.0000 26,400.00 83.700 6,696.00 98.700 7,896 PROGRAM CAS145 PAGE 3 DATE 07/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-309304 TIME 01:50 PM ESTIMATE NO. 008 BID OPENING 02/25/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/21 R.E. NAME: IZADPANAH, MOE DATE OF THIS ESTIMATE 07/22/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 REMOVE INLET EA 2,100.0000 10,500.00 1.000 2,100.00 1.000 2,100 051 MISCELLANEOUS IRON AND STEEL LB 2.8000 6,706.00 0.000 0 (F) 052 REMOVE PAVEMENT MARKER EA 1.2500 4,225.00 149.000 186.25 3,157.000 3,946 053 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.2000 3,168.00 0.000 0 054 CONCRETE BARRIER (TYPE 60MSA MODIFIED) LF 205.0000 24,805.00 121.000 24,805 055 CONCRETE BARRIER (TYPE 60R) LF 375.0000 307,500.00 0.000 0 056 REMOVE CONCRETE BARRIER LF 110.0000 90,200.00 356.000 39,160.00 941.000 103,510 057 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 17,040.00 0.000 0 058 THERMOPLASTIC PAVEMENT MARKING SQFT 11.0000 5,720.00 0.000 0 059 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 17,460.00 0.000 0 (BROKEN 18-12) 060 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.5500 9,405.00 5,059.000 2,782.45 17,090.000 9,399 061 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.4000 1,248.00 0.000 0 062 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,500.0000 2,500.00 0.300 750 SYSTEM ELEMENTS DURING CONSTRUCTION 063 MODIFYING FIBER OPTIC CABLE SYSTEMS LS 25,000.0000 25,000.00 0.000 0 064 TEMPORARY MICROWAVE VEHICLE DETECTION LS 115,000.0000 115,000.00 0.900 103,500 SYSTEM FOR MAINLINE LOOPS 065 MODIFYING RAMP METERING SYSTEMS LS 16,500.0000 16,500.00 0.250 4,125 066 MODIFYING TRAFFIC MONITORING STATIONS LS 16,500.0000 16,500.00 0.250 4,125 PROGRAM CAS145 PAGE 4 DATE 07/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-309304 TIME 01:50 PM ESTIMATE NO. 008 BID OPENING 02/25/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/21 R.E. NAME: IZADPANAH, MOE DATE OF THIS ESTIMATE 07/22/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 271,899.92 2,956,666.05 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 25,041.54 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 271,899.92 2,981,707.59 067 MOBILIZATION LS 552,800.0000 552,800.00 0.050 27,640.00 1.000 552,800 ORIGINAL CONTRACT AMOUNT 5,812,300.00 TOTAL WORK COMPLETED 299,539.92 3,534,507.59 MATERIALS ON HAND ON SITE 157,145.01 157,145.01 DEDUCTIONS 0.00 -100,300.00 TOTAL 456,684.93 3,591,352.60 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 04/30/20 200 01/06/21 06/24/20 11/01/21 130 137 0 0 60% 65% PROGRESS IS SATISFACTORY IZADPANAH, MOE RESIDENT ENGINEER PROGRAM CAS145 DATE 07/22/21