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 07/15/22 EST. NO. 017 TIME 01:37 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 --------------------------------------------------------------------------- 001 0045 2,599.37 E.W. @ F.A.(+) 052721 N 0021.2 0047 1,607.68 060921 N 0022.2 0048 593.31 020222 N 0059.0 0049 4,730.74 112421 N 52.2 0 0050 1,103.11 040622 N 0060.0 002 0013 3,702.12 E.W. @ F.A.(+) 031722 N 12.1 0 14,336.33 TOTAL THIS ESTIMATE 133,047.50 TOTAL PREVIOUS ESTIMATE 147,383.83 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 07/15/22 EST. NO. 017 TIME 01:37 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 07/15/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-309304 TIME 01:37 PM ESTIMATE NO. 017 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 03/23/22 R.E. NAME: IZADPANAH, MOE DATE OF THIS ESTIMATE 07/15/22 LOCATION RERUN PROGRESS ESTIMATE AFTER ACCEPTANCE 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 0.400 2,200.00 1.000 5,500 003 TIME-RELATED OVERHEAD (WDAY) WDAY 525.0000 105,000.00 200.000 105,000 004 CONSTRUCTION AREA SIGNS LS 65,000.0000 65,000.00 0.090 5,850.00 1.000 65,000 005 TRAFFIC CONTROL SYSTEM LS 272,519.4000 272,519.40 0.050 13,625.97 1.000 272,519 006 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 6.0000 3,120.00 0.000 0 007 TEMPORARY TRAFFIC STRIPE (TAPE) LF 1.0000 78,100.00 70,160.000 70,160 008 CHANNELIZER (SURFACE MOUNTED) EA 34.0000 6,800.00 62.000 2,108.00 176.000 5,984 009 TEMPORARY PAVEMENT MARKER EA 2.1000 3,129.00 1,403.000 2,946 010 PORTABLE RADAR SPEED FEEDBACK SIGN LS 75,000.0000 75,000.00 0.110 8,250.00 1.000 75,000 011 TEMPORARY RAILING (TYPE K) LF 19.0000 323,000.00 -3,450.000 -65,550.00 16,200.000 307,800 012 TEMPORARY CRASH CUSHION MODULE EA 300.0000 72,000.00 -18.000 -5,400.00 240.000 72,000 013 TEMPORARY TRAFFIC SCREEN LF 5.0000 40,150.00 6,746.000 33,730 014 JOB SITE MANAGEMENT LS 32,500.0000 32,500.00 0.020 650.00 1.000 32,500 015 PREPARE WATER POLLUTION CONTROL PROGRAM LS 3,000.0000 3,000.00 0.250 750.00 1.000 3,000 016 TEMPORARY DRAINAGE INLET PROTECTION EA 105.0000 1,785.00 17.000 1,785 017 TEMPORARY CONCRETE WASHOUT LS 35,000.0000 35,000.00 1.000 35,000 018 ASBESTOS COMPLIANCE PLAN LS 5,250.0000 5,250.00 0.300 1,575.00 1.000 5,250 019 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.8000 7,600.00 7,611.000 6,088 STRIPE (HAZARDOUS WASTE) 020 ROADWAY EXCAVATION CY 64.0000 496,640.00 7,835.000 501,440 021 STRUCTURE EXCAVATION (BRIDGE) CY 125.0000 81,375.00 651.000 81,375 (F) 022 STRUCTURE BACKFILL (BRIDGE) CY 140.0000 78,120.00 558.000 78,120 (F) PROGRAM CAS145 PAGE 2 DATE 07/15/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-309304 TIME 01:37 PM ESTIMATE NO. 017 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 03/23/22 R.E. NAME: IZADPANAH, MOE DATE OF THIS ESTIMATE 07/15/22 ------------------------------------------------------------------------------------------------------------------------------------ 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 91,140.00 196.000 91,140.00 196.000 91,140 (F) 024 CLASS 3 AGGREGATE BASE (CY) CY 50.0000 190,500.00 3,835.000 191,750 025 LEAN CONCRETE BASE CY 250.0000 312,500.00 1,262.000 315,500 026 LEAN CONCRETE BASE RAPID SETTING CY 335.0000 147,400.00 388.000 129,980 027 BASE BOND BREAKER SQYD 6.4000 2,624.00 517.000 3,308 028 HOT MIX ASPHALT (TYPE A) TON 120.0000 294,000.00 39.400 4,728.00 2,700.400 324,048 029 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 130.0000 148,200.00 4.800 624.00 1,074.800 139,724 030 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 8,710.00 232.000 301.60 3,549.000 4,613 032 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 7.1000 1,846.00 12.250 86.98 187.250 1,329 033 TACK COAT TON 8,100.0000 8,910.00 1.100 8,910 034 REMOVE ASPHALT CONCRETE DIKE LF 3.3000 22,935.00 6,948.000 22,928 035 JOINTED PLAIN CONCRETE PAVEMENT CY 470.0000 70,500.00 187.000 87,890 036 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 1,085.0000 71,610.00 66.000 71,610 (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 12.800 42,880 (F) 039 DRILL AND BOND DOWEL LF 26.0000 25,480.00 980.000 25,480 040 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 29,766.000 47,625 (F) 043 ASPHALT MEMBRANE WATERPROOFING SQFT 10.0000 12,740.00 1,274.000 12,740 (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 1,052,250.00 172,500.000 1,052,250 (F) 047 24" REINFORCED CONCRETE PIPE LF 395.0000 12,640.00 -32.000 -12,640.00 32.000 12,640 048 18" SLOTTED CORRUGATED STEEL PIPE LF 210.0000 60,900.00 593.300 124,593 (.079" THICK) 049 REMOVE PIPE (LF) LF 80.0000 26,400.00 657.100 52,568 PROGRAM CAS145 PAGE 3 DATE 07/15/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-309304 TIME 01:37 PM ESTIMATE NO. 017 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 03/23/22 R.E. NAME: IZADPANAH, MOE DATE OF THIS ESTIMATE 07/15/22 ------------------------------------------------------------------------------------------------------------------------------------ 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 5.000 10,500 051 MISCELLANEOUS IRON AND STEEL LB 2.8000 6,706.00 3,047.000 8,531 (F) 052 REMOVE PAVEMENT MARKER EA 1.2500 4,225.00 3,157.000 3,946 053 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.2000 3,168.00 79.000 252.80 1,060.000 3,392 054 CONCRETE BARRIER (TYPE 60MSA MODIFIED) LF 205.0000 24,805.00 121.000 24,805 055 CONCRETE BARRIER (TYPE 60R) LF 375.0000 307,500.00 820.000 307,500 056 REMOVE CONCRETE BARRIER LF 110.0000 90,200.00 951.000 104,610 057 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 17,040.00 21,300.000 17,040 058 THERMOPLASTIC PAVEMENT MARKING SQFT 11.0000 5,720.00 344.000 3,784.00 855.000 9,405 059 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 17,460.00 29,100.000 17,460 (BROKEN 18-12) 060 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.5500 9,405.00 17,090.000 9,399 061 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.4000 1,248.00 511.000 1,226 062 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,500.0000 2,500.00 0.700 1,750.00 1.000 2,500 SYSTEM ELEMENTS DURING CONSTRUCTION 063 MODIFYING FIBER OPTIC CABLE SYSTEMS LS 25,000.0000 25,000.00 1.000 25,000.00 1.000 25,000 064 TEMPORARY MICROWAVE VEHICLE DETECTION LS 115,000.0000 115,000.00 0.100 11,500.00 1.000 115,000 SYSTEM FOR MAINLINE LOOPS 065 MODIFYING RAMP METERING SYSTEMS LS 16,500.0000 16,500.00 0.050 825.00 1.000 16,500 066 MODIFYING TRAFFIC MONITORING STATIONS LS 16,500.0000 16,500.00 0.050 825.00 1.000 16,500 PROGRAM CAS145 PAGE 4 DATE 07/15/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-309304 TIME 01:37 PM ESTIMATE NO. 017 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 03/23/22 R.E. NAME: IZADPANAH, MOE DATE OF THIS ESTIMATE 07/15/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 92,236.35 5,387,897.23 ADJUSTMENT OF COMPENSATION 0.00 27,251.94 EXTRA WORK 14,336.33 120,131.89 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 106,572.68 5,535,281.06 067 MOBILIZATION LS 552,800.0000 552,800.00 1.000 552,800 ORIGINAL CONTRACT AMOUNT 5,812,300.00 TOTAL WORK COMPLETED 106,572.68 6,088,081.06 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 -100,300.00 TOTAL 106,572.68 5,987,781.06 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 04/30/20 200 01/06/21 06/24/20 03/23/22 197 239 0 0 100% 100% IZADPANAH, MOE RESIDENT ENGINEER