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 08/10/23 EST. NO. 011 TIME 03:16 PM R.E. NAME: OSORIO, OSCAR 07-325904 --------------------------------------------------------------------------- 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 0013 1,498.93 E.W. @ F.A.(+) 063023 N 0013 0 1,498.93 TOTAL THIS ESTIMATE 151,074.12 TOTAL PREVIOUS ESTIMATE 152,573.05 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 08/10/23 EST. NO. 011 TIME 03:16 PM R.E. NAME: OSORIO, OSCAR 07-325904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/10/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-325904 TIME 03:16 PM ESTIMATE NO. 011 BID OPENING 02/02/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/31/23 R.E. NAME: OSORIO, OSCAR DATE OF THIS ESTIMATE 08/10/23 LOCATION RERUN PROGRESS ESTIMATE AFTER ACCEPTANCE 07-LA-5-R87.4/R87.4 ---------------------------------------- POWELL CONSTRUCTORS INC IN LOS ANGELES COUNTY, NEAR KERN 8555 BANANA AVENUE; COUNTY LINE, AT THE TEJON PASS FONTANA CA 92335 OVERCROSSING BRIDGE NO 53-1779 FED. AID NO. N O N E SEISMIC RETROFIT OF BRIDGE, WIDEN ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,500.0000 3,500.00 1.000 3,500 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,000.0000 5,000.00 1.000 5,000 003 TIME-RELATED OVERHEAD (WDAY) WDAY 1,000.0000 180,000.00 180.000 180,000 004 CONSTRUCTION AREA SIGNS LS 12,600.0000 12,600.00 1.000 12,600 005 TRAFFIC CONTROL SYSTEM LS 97,000.0000 97,000.00 0.050 4,850.00 1.000 97,000 006 TEMPORARY TRAFFIC STRIPE (PAINT) LF 1.0000 11,800.00 13,600.000 13,600 007 CHANNELIZER (SURFACE MOUNTED) EA 55.0000 2,530.00 46.000 2,530 008 PORTABLE RADAR SPEED FEEDBACK SIGN EA 10.0000 3,600.00 360.000 3,600 SYSTEM DAY 009 TEMPORARY PAVEMENT MARKER EA 25.0000 5,500.00 302.000 7,550 010 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 8,000.0000 16,000.00 2.000 16,000 011 TEMPORARY RAILING (TYPE K) LF 32.0000 40,960.00 1,280.000 40,960 012 TEMPORARY CRASH CUSHION MODULE EA 250.0000 14,000.00 56.000 14,000 013 TEMPORARY TRAFFIC SCREEN LF 3.0000 3,840.00 40.000 120.00 1,280.000 3,840 014 TEMPORARY RADAR SPEED FEEDBACK EA 8,500.0000 17,000.00 2.000 17,000 SIGN SYSTEM 015 JOB SITE MANAGEMENT LS 15,000.0000 15,000.00 0.050 750.00 1.000 15,000 016 PREPARE WATER POLLUTION CONTROL PROGRAM LS 850.0000 850.00 0.350 297.50 1.000 850 017 TEMPORARY CONCRETE WASHOUT LS 4,500.0000 4,500.00 1.000 4,500 018 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 5.0000 9,000.00 1,800.000 9,000 STRIPE (HAZARDOUS WASTE) 019 CLEARING AND GRUBBING (LS) LS 10,000.0000 10,000.00 1.000 10,000 020 ROADWAY EXCAVATION (TYPE Z-2) CY 200.0000 5,000.00 31.760 6,352 (AERIALLY DEPOSITED LEAD) 021 STRUCTURE EXCAVATION (TYPE Z-2) CY 370.0000 38,850.00 105.000 38,850 (AERIALLY DEPOSITED LEAD) 022 STRUCTURE BACKFILL (BRIDGE) CY 650.0000 34,450.00 53.000 34,450 (F) PROGRAM CAS145 PAGE 2 DATE 08/10/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-325904 TIME 03:16 PM ESTIMATE NO. 011 BID OPENING 02/02/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/31/23 R.E. NAME: OSORIO, OSCAR DATE OF THIS ESTIMATE 08/10/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 CLASS 3 AGGREGATE BASE (CY) CY 575.0000 10,925.00 23.000 13,225 024 LEAN CONCRETE BASE CY 1,025.0000 11,275.00 13.500 13,837 025 HOT MIX ASPHALT (TYPE A) TON 950.0000 19,950.00 25.000 23,750 026 TACK COAT TON 18,000.0000 1,800.00 0.100 1,800 027 TEMPORARY DECKING LS 20,000.0000 20,000.00 1.000 20,000 028 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 850.0000 28,900.00 34.000 28,900 (F) 029 STRUCTURAL CONCRETE, BRIDGE CY 2,500.0000 90,000.00 36.000 90,000 (F) 030 DIAPHRAGM BOLSTER EA 18,000.0000 108,000.00 6.000 108,000 031 DRILL AND BOND DOWEL LF 70.0000 27,650.00 442.400 30,968 032 DRILL AND BOND DOWEL LF 150.0000 4,800.00 37.000 5,550 (CHEMICAL ADHESIVE)(LF) 033 BAR REINFORCING STEEL (EPOXY COATED) LB 4.5000 49,252.50 10,945.000 49,252 (F) (BRIDGE) 034 BAR REINFORCING STEEL (STAINLESS STEEL) LB 12.0000 7,020.00 585.000 7,020 (F) (BRIDGE) 035 ASPHALT MEMBRANE WATERPROOFING SQFT 110.0000 8,250.00 75.000 8,250 (F) 036 STRUCTURAL STEEL (PIPE PIN) LB 9.0000 84,663.00 9,407.000 84,663 (F) 037 CORE CONCRETE (7") LF 710.0000 4,260.00 6.000 4,260 038 CORE CONCRETE (10") LF 460.0000 3,220.00 7.000 3,220 039 ACCESS OPENING, SOFFIT EA 6,500.0000 39,000.00 6.000 39,000 040 BRIDGE REMOVAL (PORTION) LS 10,000.0000 10,000.00 1.000 10,000 041 COLUMN CASING LB 13.0000 129,740.00 9,980.000 129,740 (F) 042 SLOPE PAVING (EXPOSED AGGREGATE) CY 1,800.0000 81,000.00 48.690 87,642 043 REMOVE PAVEMENT MARKER EA 10.0000 4,200.00 386.000 3,860 044 GUARD RAILING DELINEATOR EA 35.0000 350.00 10.000 350 045 PAVEMENT MARKER EA 20.0000 3,200.00 157.000 3,140 (RETROREFLECTIVE-RECESSED) 046 MARKER EA 50.0000 500.00 10.000 500 047 DOUBLE THRIE BEAM BARRIER (STEEL POST) LF 235.0000 11,750.00 50.000 11,750 048 CONCRETE BARRIER (TYPE 60MGF MODIFIED) LF 550.0000 68,750.00 125.000 68,750 049 CONCRETE BARRIER TRANSITION LF 425.0000 21,250.00 50.000 21,250 (F) PROGRAM CAS145 PAGE 3 DATE 08/10/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-325904 TIME 03:16 PM ESTIMATE NO. 011 BID OPENING 02/02/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/31/23 R.E. NAME: OSORIO, OSCAR DATE OF THIS ESTIMATE 08/10/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 REMOVE GUARDRAIL LF 14.0000 5,600.00 400.000 5,600 051 6" THERMOPLASTIC TRAFFIC STRIPE LF 3.0000 16,200.00 0.000 0 (RECESSED, BROKEN 18-12) 052 6" THERMOPLASTIC TRAFFIC STRIPE LF 6.0000 21,600.00 0.000 0 (RECESSED) 053 REMOVE PAINTED TRAFFIC STRIPE LF 2.0000 10,000.00 5,850.000 11,700 054 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 7,000.00 4,200.000 8,400 055 12" RUMBLE STRIP STA 7,500.0000 6,000.00 0.800 6,000 (ASPHALT CONCRETE PAVEMENT) PROGRAM CAS145 PAGE 4 DATE 08/10/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-325904 TIME 03:16 PM ESTIMATE NO. 011 BID OPENING 02/02/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/31/23 R.E. NAME: OSORIO, OSCAR DATE OF THIS ESTIMATE 08/10/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 6,017.50 1,436,560.00 ADJUSTMENT OF COMPENSATION 0.00 146,592.00 EXTRA WORK 1,498.93 5,981.05 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 7,516.43 1,589,133.05 056 MOBILIZATION LS 155,000.0000 155,000.00 1.000 155,000 ORIGINAL CONTRACT AMOUNT 1,602,085.50 TOTAL WORK COMPLETED 7,516.43 1,744,133.05 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 7,516.43 1,744,133.05 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 03/16/22 180 06/07/22 05/10/22 07/31/23 141 164 0 0 100% 100% OSORIO, OSCAR RESIDENT ENGINEER