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 12/26/17 EST. NO. 005 TIME 11:09 AM R.E. NAME: IZADPANAH, MOE 07-3W2004 --------------------------------------------------------------------------- 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 12/26/17 EST. NO. 005 TIME 11:09 AM R.E. NAME: IZADPANAH, MOE 07-3W2004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 12/26/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-3W2004 TIME 11:09 AM ESTIMATE NO. 005 BID OPENING 05/03/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/17 R.E. NAME: IZADPANAH, MOE DATE OF THIS ESTIMATE 12/26/17 LOCATION RERUN PROGRESS ESTIMATE 07-LA-10-24.8/46.7 ----------------------- PETERSON-CHASE GENERAL IN LOS ANGELES COUNTY ON ROUTES 10, ENGINEERING CONSTRUCTION, INC. 39, 164 AND 710. 16351 CONSTRUCTION CIRCLE WES IRVINE CA 92606 FED. AID NO. N O N E BRIDGE PRESERVATION: PATCH DECK ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 860.0000 860.00 0.600 516 002 CONSTRUCTION AREA SIGNS LS 21,700.0000 21,700.00 0.300 6,510 003 TRAFFIC CONTROL SYSTEM LS 349,000.0000 349,000.00 0.050 17,450.00 0.300 104,700 004 JOB SITE MANAGEMENT LS 1,800.0000 1,800.00 0.050 90.00 0.450 810 005 PREPARE WATER POLLUTION CONTROL PROGRAM LS 740.0000 740.00 0.300 222 006 TEMPORARY CONCRETE WASHOUT LS 6,700.0000 6,700.00 0.050 335.00 0.450 3,015 007 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.0800 6,814.80 6,905.000 7,457 STRIPE (HAZARDOUS WASTE) 008 HOT MIX ASPHALT (BRIDGE) TON 202.0000 249,470.00 2,062.060 416,536 009 TACK COAT TON 950.0000 4,655.00 8.670 8,236 010 STRUCTURAL CONCRETE BRIDGE (RSC) CY 1,580.0000 91,640.00 0.000 0 (F) 011 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,270.0000 1,628,140.00 230.380 292,582.60 860.200 1,092,454 (TYPE R) 012 PAVING NOTCH EXTENSION CF 162.0000 31,752.00 27.380 4,435.56 46.130 7,473 013 DRILL AND BOND DOWEL LF 16.0000 27,152.00 0.000 0 014 CLEAN EXPANSION JOINT LF 16.0000 90,608.00 1,563.300 25,012.80 1,775.300 28,404 015 JOINT SEAL (MR 1/2") LF 21.0000 98,364.00 1,409.800 29,605.80 1,513.800 31,789 016 JOINT SEAL (MR 1") LF 24.0000 8,400.00 0.000 0 017 JOINT SEAL (MR 1 1/2") LF 54.0000 47,898.00 199.500 10,773.00 307.500 16,605 018 JOINT SEAL ASSEMBLY (MR 2 1/2") LF 870.0000 24,360.00 0.000 0 019 JOINT SEAL ASSEMBLY (MR 3") LF 880.0000 12,320.00 0.000 0 020 JOINT SEAL ASSEMBLY (MR 3 1/2") LF 880.0000 12,320.00 0.000 0 021 BAR REINFORCING STEEL (BRIDGE) LB 0.4900 2,621.50 0.000 0 (F) 022 PUBLIC SAFETY PLAN LS 5,500.0000 5,500.00 0.050 275.00 0.350 1,925 PROGRAM CAS145 PAGE 2 DATE 12/26/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-3W2004 TIME 11:09 AM ESTIMATE NO. 005 BID OPENING 05/03/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/17 R.E. NAME: IZADPANAH, MOE DATE OF THIS ESTIMATE 12/26/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 RAPID SETTING CONCRETE (PATCH) CF 107.0000 16,799.00 11.740 1,256.18 15.740 1,684 024 REPAIR SPALLED SURFACE AREA SQFT 680.0000 4,760.00 1.000 680.00 1.000 680 025 REMOVE ASPHALT CONCRETE SURFACING SQFT 1.0400 105,248.00 101,490.000 105,549 026 REMOVE CONCRETE DECK SURFACE SQFT 290.0000 23,490.00 0.000 0 027 REMOVE UNSOUND CONCRETE CF 120.0000 18,840.00 11.740 1,408.80 15.740 1,888 028 POLYESTER CONCRETE EXPANSION DAM CF 394.0000 128,444.00 83.890 33,052.66 83.890 33,052 029 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.1200 13,028.40 81,778.000 9,813 030 TREAT BRIDGE DECK SQFT 0.3300 35,828.10 81,778.000 26,986 (F) 031 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 42.0000 57,078.00 1,064.500 44,709 032 BRIDGE REMOVAL (PORTION), LOCATION A LS 12,800.0000 12,800.00 0.000 0 033 BRIDGE REMOVAL (PORTION), LOCATION B LS 12,400.0000 12,400.00 0.000 0 034 BRIDGE REMOVAL (PORTION), LOCATION C LS 24,700.0000 24,700.00 0.000 0 035 BRIDGE REMOVAL (PORTION), LOCATION D LS 60,000.0000 60,000.00 0.000 0 036 BRIDGE REMOVAL (PORTION), LOCATION E LS 85,000.0000 85,000.00 0.000 0 037 BRIDGE REMOVAL (PORTION), LOCATION F LS 77,000.0000 77,000.00 0.000 0 038 BRIDGE REMOVAL (PORTION), LOCATION G LS 79,000.0000 79,000.00 0.000 0 039 BRIDGE REMOVAL (PORTION), LOCATION H LS 51,000.0000 51,000.00 0.000 0 040 REMOVE PAVEMENT MARKER EA 1.0800 1,782.00 1,401.000 1,513 041 PAVEMENT MARKER (NON-REFLECTIVE) EA 4.3000 3,139.00 0.000 0 042 PAVEMENT MARKER (RETROREFLECTIVE) EA 7.6000 6,992.00 0.000 0 043 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.8600 9,202.00 0.000 0 044 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.1600 8,380.80 0.000 0 045 THERMOPLASTIC PAVEMENT MARKING SQFT 7.6000 4,788.00 0.000 0 046 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5400 4,406.40 0.000 0 (BROKEN 36-12) 047 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5400 1,512.00 0.000 0 (BROKEN 17-7) 048 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.8600 9,976.00 12,383.000 10,649 049 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.2400 2,041.20 66.000 213 PROGRAM CAS145 PAGE 3 DATE 12/26/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-3W2004 TIME 11:09 AM ESTIMATE NO. 005 BID OPENING 05/03/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/17 R.E. NAME: IZADPANAH, MOE DATE OF THIS ESTIMATE 12/26/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 416,957.40 1,963,395.32 ADJUSTMENT OF COMPENSATION 0.00 35,383.21 EXTRA WORK 0.00 4,062.97 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 416,957.40 2,002,841.50 050 MOBILIZATION LS 101,000.0000 101,000.00 0.050 5,050.00 1.000 101,000 ORIGINAL CONTRACT AMOUNT 3,681,450.20 TOTAL WORK COMPLETED 422,007.40 2,103,841.50 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 422,007.40 2,103,841.50 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 06/09/17 135 07/21/17 00/00/00 03/01/18 115 7 0 0 54% 85% PROGRESS IS SATISFACTORY UNSATIS PROGRESS OVERRIDEN BECAU CCO DAYS IZADPANAH, MOE RESIDENT ENGINEER PROGRAM CAS145 DATE 12/26/17