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 07/12/18 EST. NO. 011 TIME 10:01 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 --------------------------------------------------------------------------- 001 0006 3,211.37 E.W. @ F.A.(+) 040318 N 0015.0 0008 13.70 040918 N 0017.0 004 0002 9,639.98 E.W. @ F.A.(+) 010518 N 0014.0 12,865.05 TOTAL THIS ESTIMATE 51,716.91 TOTAL PREVIOUS ESTIMATE 64,581.96 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 07/12/18 EST. NO. 011 TIME 10:01 AM R.E. NAME: IZADPANAH, MOE 07-3W2004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE TEMP ITEM ADJ #8& 28 -30,000.00 011 -30,000.00 -30,000.00 LABOR COMPLIANCE VIOLATION MISSING FBS -4,000.00 011 -4,000.00 -4,000.00 TOTAL DEDUCTIONS -34,000.00 -34,000.00 PROGRAM CAS145 PAGE 1 DATE 07/12/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-3W2004 TIME 10:01 AM ESTIMATE NO. 011 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 04/30/18 R.E. NAME: IZADPANAH, MOE DATE OF THIS ESTIMATE 07/12/18 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 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 0.050 43.00 1.000 860 002 CONSTRUCTION AREA SIGNS LS 21,700.0000 21,700.00 0.100 2,170.00 1.000 21,700 003 TRAFFIC CONTROL SYSTEM LS 349,000.0000 349,000.00 0.050 17,450.00 1.000 349,000 004 JOB SITE MANAGEMENT LS 1,800.0000 1,800.00 0.050 90.00 1.000 1,800 005 PREPARE WATER POLLUTION CONTROL PROGRAM LS 740.0000 740.00 0.050 37.00 1.000 740 006 TEMPORARY CONCRETE WASHOUT LS 6,700.0000 6,700.00 0.050 335.00 1.000 6,700 007 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 58.000 91,640 (F) 011 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,270.0000 1,628,140.00 1,298.930 1,649,641 (TYPE R) 012 PAVING NOTCH EXTENSION CF 162.0000 31,752.00 196.000 31,752 013 DRILL AND BOND DOWEL LF 16.0000 27,152.00 1,552.000 24,832 014 CLEAN EXPANSION JOINT LF 16.0000 90,608.00 5,481.330 87,701 015 JOINT SEAL (MR 1/2") LF 21.0000 98,364.00 4,523.330 94,989 016 JOINT SEAL (MR 1") LF 24.0000 8,400.00 211.000 5,064 017 JOINT SEAL (MR 1 1/2") LF 54.0000 47,898.00 739.600 39,938 018 JOINT SEAL ASSEMBLY (MR 2 1/2") LF 870.0000 24,360.00 28.000 24,360 019 JOINT SEAL ASSEMBLY (MR 3") LF 880.0000 12,320.00 14.000 12,320 020 JOINT SEAL ASSEMBLY (MR 3 1/2") LF 880.0000 12,320.00 14.000 12,320 021 BAR REINFORCING STEEL (BRIDGE) LB 0.4900 2,621.50 5,350.000 2,621 (F) 022 PUBLIC SAFETY PLAN LS 5,500.0000 5,500.00 0.050 275.00 1.000 5,500 PROGRAM CAS145 PAGE 2 DATE 07/12/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-3W2004 TIME 10:01 AM ESTIMATE NO. 011 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 04/30/18 R.E. NAME: IZADPANAH, MOE DATE OF THIS ESTIMATE 07/12/18 ------------------------------------------------------------------------------------------------------------------------------------ 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 16.740 1,791 024 REPAIR SPALLED SURFACE AREA SQFT 680.0000 4,760.00 5.000 3,400 025 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 16.740 2,008 028 POLYESTER CONCRETE EXPANSION DAM CF 394.0000 128,444.00 598.090 235,647 029 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.1200 13,028.40 100,618.000 12,074 030 TREAT BRIDGE DECK SQFT 0.3300 35,828.10 7,952.000 2,624.16 108,570.000 35,828 (F) 031 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 42.0000 57,078.00 1,289.500 54,159 032 BRIDGE REMOVAL (PORTION), LOCATION A LS 12,800.0000 12,800.00 1.000 12,800 033 BRIDGE REMOVAL (PORTION), LOCATION B LS 12,400.0000 12,400.00 1.000 12,400 034 BRIDGE REMOVAL (PORTION), LOCATION C LS 24,700.0000 24,700.00 1.000 24,700 035 BRIDGE REMOVAL (PORTION), LOCATION D LS 60,000.0000 60,000.00 1.000 60,000 036 BRIDGE REMOVAL (PORTION), LOCATION E LS 85,000.0000 85,000.00 1.000 85,000 037 BRIDGE REMOVAL (PORTION), LOCATION F LS 77,000.0000 77,000.00 1.000 77,000 038 BRIDGE REMOVAL (PORTION), LOCATION G LS 79,000.0000 79,000.00 1.000 79,000 039 BRIDGE REMOVAL (PORTION), LOCATION H LS 51,000.0000 51,000.00 1.000 51,000 040 REMOVE PAVEMENT MARKER EA 1.0800 1,782.00 1,401.000 1,513 041 PAVEMENT MARKER (NON-REFLECTIVE) EA 4.3000 3,139.00 246.000 1,057.80 606.000 2,605 042 PAVEMENT MARKER (RETROREFLECTIVE) EA 7.6000 6,992.00 302.000 2,295.20 873.000 6,634 043 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.8600 9,202.00 4,688.000 4,031.68 11,688.000 10,051 044 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.1600 8,380.80 3,416.000 7,378.56 4,476.000 9,668 045 THERMOPLASTIC PAVEMENT MARKING SQFT 7.6000 4,788.00 325.000 2,470.00 391.000 2,971 046 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5400 4,406.40 4,712.000 2,544.48 8,712.000 4,704 (BROKEN 36-12) 047 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5400 1,512.00 1,091.000 589.14 2,851.000 1,539 (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 07/12/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-3W2004 TIME 10:01 AM ESTIMATE NO. 011 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 04/30/18 R.E. NAME: IZADPANAH, MOE DATE OF THIS ESTIMATE 07/12/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 43,391.02 3,798,620.89 ADJUSTMENT OF COMPENSATION 0.00 35,383.21 EXTRA WORK 12,865.05 29,198.75 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 56,256.07 3,863,202.85 050 MOBILIZATION LS 101,000.0000 101,000.00 1.000 101,000 ORIGINAL CONTRACT AMOUNT 3,681,450.20 TOTAL WORK COMPLETED 56,256.07 3,964,202.85 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -34,000.00 -34,000.00 TOTAL 22,256.07 3,930,202.85 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 06/09/17 135 07/21/17 06/26/17 04/30/18 134 76 0 0 100% 100% IZADPANAH, MOE RESIDENT ENGINEER PROGRAM CAS145 DATE 07/12/18