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 11/18/21 EST. NO. 004 TIME 02:09 PM R.E. NAME: MOHSENZADEH, ALI 07-314204 --------------------------------------------------------------------------- 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 11/18/21 EST. NO. 004 TIME 02:09 PM R.E. NAME: MOHSENZADEH, ALI 07-314204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 11/18/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-314204 TIME 02:09 PM ESTIMATE NO. 004 BID OPENING 06/30/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/21 R.E. NAME: MOHSENZADEH, ALI DATE OF THIS ESTIMATE 11/18/21 LOCATION PROGRESS ESTIMATE 07-LA-5-34.6/34.6 ----------------- CERTIFIED COATINGS COMPANY IN LOS ANGELES COUNTY,ON RTE 5 AT 2320 CORDELIA ROAD; SUN VALLEY OVERHEAD FAIRFIELD CA 94534 FED. AID NO. N O N E BRIDGE PAINT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 500.0000 105,000.00 21.000 10,500.00 56.000 28,000 003 CONSTRUCTION AREA SIGNS LS 5,500.0000 5,500.00 0.500 2,750 004 TRAFFIC CONTROL SYSTEM LS 84,950.0000 84,950.00 0.100 8,495.00 0.300 25,485 005 CHANNELIZER (SURFACE MOUNTED) EA 8.0000 320.00 0.000 0 006 TEMPORARY RAILING (TYPE K) LF 37.0000 34,040.00 0.000 0 007 TEMPORARY CRASH CUSHION MODULE EA 175.0000 5,250.00 0.000 0 008 JOB SITE MANAGEMENT LS 10,000.0000 10,000.00 0.100 1,000.00 0.300 3,000 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 5,000.0000 5,000.00 1.000 5,000 010 TEMPORARY CONCRETE WASHOUT LS 2,581.0000 2,581.00 0.000 0 011 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 6.0000 6,000.00 0.000 0 STRIPE (HAZARDOUS WASTE) 012 WORK AREA MONITORING (BRIDGE) LS 10,000.0000 10,000.00 0.100 1,000 013 REMOVE CONCRETE (CY) CY 4,000.0000 4,000.00 0.000 0 014 STRUCTURAL CONCRETE, CY 12,000.0000 24,000.00 0.000 0 (F) BRIDGE (RSC) 015 MINOR CONCRETE (MINOR STRUCTURE) CY 3,000.0000 3,000.00 0.000 0 016 PLUG DECK DRAIN EA 2,500.0000 5,000.00 0.000 0 017 BAR REINFORCING STEEL (BRIDGE) LB 7.0000 3,339.00 0.000 0 (F) 018 CLEAN STRUCTURAL STEEL (EXISTING BRIDGE) LS 1,099,919.0000 1,099,919.00 0.350 384,971.65 0.500 549,959 019 PAINT STRUCTURAL STEEL (EXISTING BRIDGE) LS 850,000.0000 850,000.00 0.290 246,500.00 0.350 297,500 020 SPOT BLAST CLEAN AND PAINT UNDERCOAT SQFT 20.0000 332,400.00 2,864.900 57,298.00 3,017.800 60,356 021 BRIDGE REMOVAL (PORTION) LS 75,000.0000 75,000.00 0.000 0 022 8" CORRUGATED STEEL PIPE (.079" THICK) LF 1,100.0000 5,500.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 11/18/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-314204 TIME 02:09 PM ESTIMATE NO. 004 BID OPENING 06/30/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/21 R.E. NAME: MOHSENZADEH, ALI DATE OF THIS ESTIMATE 11/18/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 BRIDGE DECK DRAINAGE SYSTEM LB 29.0000 160,080.00 0.000 0 (F) 024 REMOVE PAVEMENT MARKER EA 1.0000 170.00 0.000 0 025 PAVEMENT MARKER (RETROREFLECTIVE) EA 10.0000 1,700.00 0.000 0 026 6" THERMOPLASTIC TRAFFIC STRIPE LF 4.5000 4,500.00 0.000 0 027 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 130.00 0.000 0 028 THERMOPLASTIC PAVEMENT MARKING SQFT 10.0000 1,300.00 0.000 0 029 6" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 3.4500 3,450.00 0.000 0 (BROKEN 36-12) 030 8" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 6.0000 8,400.00 0.000 0 (BROKEN 36-12) 031 REMOVE PAINTED TRAFFIC STRIPE LF 1.0000 3,870.00 0.000 0 032 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.9000 4,320.00 0.000 0 033 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 390.00 0.000 0 034 CONTRAST STRIPE PAINT (2-COAT) LF 1.0000 2,000.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 11/18/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-314204 TIME 02:09 PM ESTIMATE NO. 004 BID OPENING 06/30/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/21 R.E. NAME: MOHSENZADEH, ALI DATE OF THIS ESTIMATE 11/18/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 708,764.65 978,050.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 3,850.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 708,764.65 981,900.50 035 MOBILIZATION LS 318,000.0000 318,000.00 0.450 143,100.00 0.950 302,100 ORIGINAL CONTRACT AMOUNT 3,184,109.00 TOTAL WORK COMPLETED 851,864.65 1,284,000.50 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 851,864.65 1,284,000.50 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 07/28/20 210 08/30/21 09/21/20 07/01/22 56 234 0 0 39% 27% PROGRESS IS SATISFACTORY MOHSENZADEH, ALI RESIDENT ENGINEER PROGRAM CAS145 DATE 11/18/21