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 12/22/17 EST. NO. 004 TIME 08:46 AM R.E. NAME: RILEY, JAMES 07-290404 --------------------------------------------------------------------------- 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 12/22/17 EST. NO. 004 TIME 08:46 AM R.E. NAME: RILEY, JAMES 07-290404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 027 -1,081.69 001 OVERBID ITEM NO. 027 -288.45 002 OVERBID ITEM NO. 027 -72.12 003 0.00 -1,442.26 TOTAL DEDUCTIONS 0.00 -1,442.26 PROGRAM CAS145 PAGE 1 DATE 12/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-290404 TIME 08:46 AM ESTIMATE NO. 004 BID OPENING 05/24/17 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: RILEY, JAMES DATE OF THIS ESTIMATE 12/22/17 LOCATION RERUN PROGRESS ESTIMATE 07-VEN-101-29.8/29.8 ----------------------- GUILLS, INC DBA INTEGRITY IN VENTURA AT ASH STREET PEDESTRIAN LANDSCAPE AND CONCRETE OVERCROSSING. 313 E ORANGE GROVE BLVD #290 PASADENA CA 91104 FED. AID NO. N O N E UPGRADE ADA RAMPS & ACCESSIBILITY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,700.0000 1,700.00 1.000 1,700 002 CONSTRUCTION AREA SIGNS LS 8,000.0000 8,000.00 0.100 800.00 0.900 7,200 003 TRAFFIC CONTROL SYSTEM LS 20,650.0000 20,650.00 0.100 2,065.00 0.900 18,585 004 JOB SITE MANAGEMENT LS 16,384.6400 16,384.64 0.100 1,638.46 0.900 14,746 005 PREPARE WATER POLLUTION CONTROL PROGRAM LS 5,000.0000 5,000.00 0.100 500.00 0.900 4,500 006 TEMPORARY CONCRETE WASHOUT LS 1,600.0000 1,600.00 0.250 400.00 1.000 1,600 007 TREATED WOOD WASTE LB 3.3500 4,502.40 0.000 0 008 STRUCTURE EXCAVATION (RETAINING WALL) CY 150.0000 7,650.00 51.000 7,650 (F) 009 STRUCTURE BACKFILL (RETAINING WALL) CY 77.0000 1,694.00 22.000 1,694.00 22.000 1,694 (F) 010 GRIND EXISTING BRIDGE DECK SQYD 200.0000 1,800.00 9.000 1,800.00 9.000 1,800 (F) 011 STRUCTURAL CONCRETE, RETAINING WALL CY 600.0000 15,600.00 26.000 15,600 (F) 012 CLEAN EXPANSION JOINT LF 56.0000 2,016.00 36.000 2,016.00 36.000 2,016 013 JOINT SEAL (MR 1") LF 100.0000 1,800.00 0.000 0 014 JOINT SEAL (MR 1 1/2") LF 121.0000 2,178.00 0.000 0 015 BAR REINFORCING STEEL (RETAINING WALL) LB 2.4500 6,578.25 2,685.000 6,578 (F) 016 PUBLIC SAFETY PLAN LS 9,500.0000 9,500.00 0.150 1,425.00 0.950 9,025 017 RAPID SETTING CONCRETE (PATCH) CF 18.0000 1,764.00 61.000 1,098.00 61.000 1,098 018 REMOVE RETAINING WALL (WOOD) LF 53.0000 4,187.00 79.000 4,187 019 REMOVE UNSOUND CONCRETE CF 12.0000 1,176.00 61.000 732 020 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 9.1000 35,599.20 3,912.000 35,599 021 FURNISH POLYESTER CONCRETE OVERLAY CF 93.0000 52,545.00 228.000 21,204.00 745.000 69,285 022 PLACE POLYESTER CONCRETE OVERLAY SQFT 12.0000 46,944.00 500.000 6,000.00 3,912.000 46,944 (F) PROGRAM CAS145 PAGE 2 DATE 12/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-290404 TIME 08:46 AM ESTIMATE NO. 004 BID OPENING 05/24/17 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: RILEY, JAMES DATE OF THIS ESTIMATE 12/22/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 MISCELLANEOUS METAL (BRIDGE) LB 7.0000 5,600.00 0.000 0 (F) 024 REMOVE CHAIN LINK FENCE LF 19.0000 1,501.00 79.000 1,501 025 CHAIN LINK RAILING (MODIFIED) LF 32.0000 2,560.00 80.000 2,560.00 80.000 2,560 (F) 026 BARRIER MOUNTED PIPE HANDRAILING LF 36.0000 33,048.00 80.000 2,880.00 918.000 33,048 (F) PROGRAM CAS145 PAGE 3 DATE 12/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-290404 TIME 08:46 AM ESTIMATE NO. 004 BID OPENING 05/24/17 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: RILEY, JAMES DATE OF THIS ESTIMATE 12/22/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 46,080.46 287,648.63 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 46,080.46 287,648.63 027 MOBILIZATION LS 34,000.0000 34,000.00 1.000 34,000 ORIGINAL CONTRACT AMOUNT 325,577.49 TOTAL WORK COMPLETED 46,080.46 321,648.63 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -1,442.26 TOTAL 46,080.46 320,206.37 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 027 MOBILIZATION 32,557.74 34,000.00 1,442.26 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 08/09/17 90 09/26/17 08/24/17 02/01/18 62 18 0 0 92% 69% PROGRESS IS SATISFACTORY RILEY, JAMES RESIDENT ENGINEER PROGRAM CAS145 DATE 12/22/17