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 11/07/16 EST. NO. 004 TIME 03:06 PM R.E. NAME: SHALVIRI, ALI 07-3W0704 --------------------------------------------------------------------------- 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 11/07/16 EST. NO. 004 TIME 03:06 PM R.E. NAME: SHALVIRI, ALI 07-3W0704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 11/07/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-3W0704 TIME 03:06 PM ESTIMATE NO. 004 BID OPENING 04/06/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/16 R.E. NAME: SHALVIRI, ALI DATE OF THIS ESTIMATE 11/07/16 LOCATION SUPPLEMENTAL PROGRESS ESTIMATE 07-LA-2-15.8/R25.5 ------------------------------ J. FRANCIS COMPANY IN LOS ANGELES COUNTY ON ROUTES 2, 16197 KRAMERIA AVE. 210, 134 AND 5. FR PM 15.81/R25.51 RIVERSIDE CA 92504 FED. AID NO. N O N E PLACE METHACRYLATE ON BRIDGE DECK, ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 1.000 1,500 002 CONSTRUCTION AREA SIGNS LS 26,000.0000 26,000.00 0.750 19,500 003 TRAFFIC CONTROL SYSTEM LS 80,000.0000 80,000.00 1.000 80,000 004 CHANNELIZER (SURFACE MOUNTED) EA 40.0000 120.00 0.000 0 (LEFT IN PLACE) 005 JOB SITE MANAGEMENT LS 4,000.0000 4,000.00 1.000 4,000 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 1.000 1,000 007 TEMPORARY CONCRETE WASHOUT LS 1,000.0000 1,000.00 1.000 1,000 008 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.5000 8,700.00 15,338.540 7,669 STRIPE (HAZARDOUS WASTE) 009 PUBLIC SAFETY PLAN LS 3,500.0000 3,500.00 1.000 3,500 010 REPAIR SPALLED SURFACE AREA SQFT 300.0000 4,500.00 0.000 0 011 REMOVE PAINTED TRAFFIC STRIPE LF 0.7000 4,753.00 6,956.000 4,869 012 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 19,300.00 21,149.200 10,574 013 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 7,050.00 2,286.200 6,858 014 REMOVE PAVEMENT MARKER EA 1.0000 6,170.00 4,665.560 4,665 015 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.1300 81,026.53 219,712.000 28,562.56 469,408.000 61,023 016 TREAT BRIDGE DECK SQFT 0.1800 112,190.58 219,712.000 39,548.16 469,408.000 84,493 (F) 017 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 48.0000 374,304.00 3,099.800 148,790.40 6,218.765 298,500 018 RECONSTRUCT PIPE RAILING LF 100.0000 10,000.00 100.000 10,000 019 CLEAN EXPANSION JOINT LF 20.0000 13,680.00 427.400 8,548.00 427.400 8,548 020 JOINT SEAL (MR 1/2") LF 40.0000 2,240.00 56.000 2,240.00 56.000 2,240 021 JOINT SEAL (MR 1") LF 40.0000 6,240.00 99.400 3,976.00 99.400 3,976 022 JOINT SEAL (MR 1 1/2") LF 75.0000 28,725.00 141.500 10,612.50 141.500 10,612 PROGRAM CAS145 PAGE 2 DATE 11/07/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-3W0704 TIME 03:06 PM ESTIMATE NO. 004 BID OPENING 04/06/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/16 R.E. NAME: SHALVIRI, ALI DATE OF THIS ESTIMATE 11/07/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 BONDED JOINT SEAL (MR 1 1/2") LF 40.0000 3,560.00 89.000 3,560.00 89.000 3,560 024 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 25,125.00 1,091.000 818 025 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 6,550.00 288.000 288 026 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 3,160.00 95.000 190 (BROKEN 12-3) 027 THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 7,020.00 342.000 1,026 028 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 17,300.00 398.000 398 (BROKEN 36-12) 029 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 1,205.00 200.000 100 (BROKEN 17-7) 030 PAINT TRAFFIC STRIPE (2-COAT) LF 1.5000 2,625.00 0.000 0 031 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.0000 2,960.00 32.000 64 032 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 7,150.00 80.000 400 033 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,000.0000 2,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 11/07/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-3W0704 TIME 03:06 PM ESTIMATE NO. 004 BID OPENING 04/06/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/16 R.E. NAME: SHALVIRI, ALI DATE OF THIS ESTIMATE 11/07/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 245,837.62 631,375.18 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 245,837.62 631,375.18 034 MOBILIZATION LS 90,000.0000 90,000.00 0.050 4,500.00 1.000 90,000 ORIGINAL CONTRACT AMOUNT 964,654.11 TOTAL WORK COMPLETED 250,337.62 721,375.18 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 250,337.62 721,375.18 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 05/24/16 95 06/08/16 06/08/16 11/03/16 73 18 0 0 74% 77% PROGRESS IS SATISFACTORY SHALVIRI, ALI RESIDENT ENGINEER PROGRAM CAS145 DATE 11/07/16