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 10/23/15 EST. NO. 002 TIME 09:10 AM R.E. NAME: BUI, KEVIN 07-2W7504 --------------------------------------------------------------------------- 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 10/23/15 EST. NO. 002 TIME 09:10 AM R.E. NAME: BUI, KEVIN 07-2W7504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/23/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-2W7504 TIME 09:10 AM ESTIMATE NO. 002 BID OPENING 06/11/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/15 R.E. NAME: BUI, KEVIN DATE OF THIS ESTIMATE 10/23/15 LOCATION PROGRESS ESTIMATE 07-LA-405-1.6/15.8 ----------------- J. FRANCIS COMPANY IN LOS ANGELES COUNTY, BETWEEN 16197 KRAMERIA AVE. WOODRUFF AVE AND W. 182ND ST RIVERSIDE CA 925045730 FED. AID NO. NHP-X037(177)E BRIDGE PRESERVATION / MINOR BRIDGE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,000.0000 1,000.00 1.000 1,000.00 1.000 1,000 002 CONSTRUCTION AREA SIGNS LS 19,000.0000 19,000.00 0.140 2,660.00 0.530 10,070 003 TRAFFIC CONTROL SYSTEM LS 108,000.0000 108,000.00 0.230 24,840.00 0.540 58,320 004 JOB SITE MANAGEMENT LS 5,000.0000 5,000.00 0.230 1,150.00 0.450 2,250 005 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,500.0000 1,500.00 0.750 1,125 006 TEMPORARY CONCRETE WASHOUT LS 1,000.0000 1,000.00 1.000 1,000.00 1.000 1,000 007 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.4000 1,760.00 2,897.000 1,158.80 2,897.000 1,158 STRIPE (HAZARDOUS WASTE) 008 PUBLIC SAFETY PLAN LS 3,500.0000 3,500.00 1.000 3,500.00 1.000 3,500 009 INJECT CRACK (EPOXY) LF 100.0000 3,100.00 25.000 2,500.00 25.000 2,500 010 RAPID SETTING CONCRETE (PATCH) CF 45.0000 22,140.00 456.990 20,564.55 458.990 20,654 011 REPAIR SPALLED SURFACE AREA SQFT 100.0000 24,500.00 101.000 10,100 012 REMOVE PAINTED TRAFFIC STRIPE LF 1.0000 930.00 206.000 206.00 206.000 206 013 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 2,690.00 3,958.000 1,979.00 3,958.000 1,979 014 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 480.00 120.000 240.00 120.000 240 015 REMOVE PAVEMENT MARKER EA 2.0000 1,200.00 313.000 626.00 313.000 626 016 REMOVE UNSOUND CONCRETE CF 45.0000 22,140.00 456.990 20,564.55 458.990 20,654 017 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.1500 26,160.00 105,900.000 15,885.00 105,900.000 15,885 018 TREAT BRIDGE DECK SQFT 0.3000 52,320.00 105,900.000 31,770.00 105,900.000 31,770 (F) 019 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 49.0000 108,535.00 1,548.000 75,852.00 1,548.000 75,852 020 BRIDGE REMOVAL (PORTION), LOCATION A LS 6,000.0000 6,000.00 1.000 6,000 021 BRIDGE REMOVAL (PORTION), LOCATION B LS 18,000.0000 18,000.00 0.500 9,000.00 1.000 18,000 022 BRIDGE REMOVAL (PORTION), LOCATION C LS 6,000.0000 6,000.00 0.070 420.00 1.000 6,000 PROGRAM CAS145 PAGE 2 DATE 10/23/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-2W7504 TIME 09:10 AM ESTIMATE NO. 002 BID OPENING 06/11/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/15 R.E. NAME: BUI, KEVIN DATE OF THIS ESTIMATE 10/23/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 BRIDGE REMOVAL (PORTION), LOCATION D LS 10,000.0000 10,000.00 1.000 10,000.00 1.000 10,000 024 STRUCTURAL CONCRETE, BRIDGE CY 1,300.0000 14,300.00 5.650 7,345.00 10.580 13,754 (F) 025 DRILL AND BOND DOWEL LF 100.0000 19,900.00 52.000 5,200.00 199.000 19,900 026 CLEAN EXPANSION JOINT LF 15.0000 61,335.00 2,911.000 43,665.00 3,670.000 55,050 027 JOINT SEAL (MR 1/2") LF 15.0000 61,335.00 3,239.000 48,585.00 3,670.000 55,050 028 BAR REINFORCING STEEL (BRIDGE) LB 10.0000 1,370.00 -6.400 -64.00 137.000 1,370 (F) 029 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 500.0000 500.00 1.000 500.00 1.000 500 METHOD) 030 MINOR CONCRETE (CURB) (CY) CY 1,500.0000 1,500.00 1.340 2,010.00 1.340 2,010 031 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 3,240.00 0.000 0 032 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 280.00 0.000 0 033 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 560.00 0.000 0 (BROKEN 12-3) 034 THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 720.00 0.000 0 035 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 1,104.00 0.000 0 (BROKEN 36-12) 036 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 726.00 0.000 0 (BROKEN 17-7) 037 PAINT TRAFFIC STRIPE (2-COAT) LF 1.0000 930.00 0.000 0 038 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.0000 440.00 0.000 0 039 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.0000 760.00 0.000 0 040 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 3,000.0000 3,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 10/23/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-2W7504 TIME 09:10 AM ESTIMATE NO. 002 BID OPENING 06/11/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/15 R.E. NAME: BUI, KEVIN DATE OF THIS ESTIMATE 10/23/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 332,156.90 446,524.90 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 332,156.90 446,524.90 041 MOBILIZATION LS 50,000.0000 50,000.00 0.250 12,500.00 1.000 50,000 ORIGINAL CONTRACT AMOUNT 666,955.00 TOTAL WORK COMPLETED 344,656.90 496,524.90 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 344,656.90 496,524.90 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 07/23/15 90 00/00/00 08/07/15 11/30/15 49 2 0 0 74% 54% PROGRESS IS SATISFACTORY BUI, KEVIN RESIDENT ENGINEER PROGRAM CAS145 DATE 10/23/15