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 06/18/21 EST. NO. 006 TIME 07:32 PM R.E. NAME: FERRER, JOSE 07-4W5604 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 002 0001 9,889.80 E.W. @ L.S.(+) 060321 N 01 0 9,889.80 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 9,889.80 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 06/18/21 EST. NO. 006 TIME 07:32 PM R.E. NAME: FERRER, JOSE 07-4W5604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE CLOSURE LATE PICK UP -5,960.00 005 0.00 -5,960.00 TOTAL DEDUCTIONS 0.00 -5,960.00 PROGRAM CAS145 PAGE 1 DATE 06/18/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4W5604 TIME 07:32 PM ESTIMATE NO. 006 BID OPENING 11/17/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/21 R.E. NAME: FERRER, JOSE DATE OF THIS ESTIMATE 06/18/21 LOCATION PROGRESS ESTIMATE 07-LA-5-9.0/R59.0 ----------------- J. FRANCIS COMPANY IN LOS ANGELES COUNTY ON ROUTE 5 16197 KRAMERIA AVE. RIVERSIDE CA 92504 FED. AID NO. N O N E APPLY METHACRYLATE ON DECK, REPAIR ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 1.000 2,500 002 TIME-RELATED OVERHEAD (WDAY) WDAY 500.0000 67,500.00 20.000 10,000.00 69.000 34,500 003 CONSTRUCTION AREA SIGNS LS 67,795.0000 67,795.00 0.500 33,897 004 TRAFFIC CONTROL SYSTEM LS 209,000.0000 209,000.00 0.320 66,880.00 0.680 142,120 005 AUTOMATED WORK ZONE INFORMATION SYSTEM LS 19,800.0000 19,800.00 0.500 9,900.00 1.000 19,800 006 TRAFFIC CONE EA 20.0000 880.00 24.000 480.00 44.000 880 007 TYPE III BARRICADE EA 90.0000 720.00 4.000 360.00 8.000 720 008 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.4000 4,280.00 5,840.000 2,336.00 9,970.000 3,988 009 PORTABLE RADAR SPEED FEEDBACK SIGN EA 4,000.0000 8,000.00 1.000 4,000.00 2.000 8,000 SYSTEM DAY 010 TEMPORARY PAVEMENT MARKER EA 4.5000 2,295.00 242.000 1,089.00 471.000 2,119 011 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 4,000.0000 8,000.00 1.000 4,000.00 2.000 8,000 012 TEMPORARY RAILING (TYPE K) LF 33.0000 25,080.00 400.000 13,200.00 760.000 25,080 013 TEMPORARY CRASH CUSHION MODULE EA 250.0000 7,000.00 14.000 3,500.00 28.000 7,000 014 JOB SITE MANAGEMENT LS 8,000.0000 8,000.00 0.320 2,560.00 0.680 5,440 015 PREPARE WATER POLLUTION CONTROL PROGRAM LS 3,500.0000 3,500.00 1.000 3,500 016 TEMPORARY CONCRETE WASHOUT LS 3,500.0000 3,500.00 0.000 0 017 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.7000 9,027.00 1,110.000 1,887.00 4,358.000 7,408 STRIPE (HAZARDOUS WASTE) 018 HOT MIX ASPHALT (BRIDGE) TON 550.0000 56,100.00 101.400 55,770.00 101.400 55,770 019 TACK COAT TON 900.0000 360.00 0.200 180.00 0.200 180 020 GRIND EXISTING BRIDGE DECK SQYD 72.0000 12,960.00 180.000 12,960.00 180.000 12,960 021 STRUCTURAL CONCRETE, BRIDGE (RSC) CY 3,000.0000 73,500.00 20.000 60,000.00 28.500 85,500 (F) 022 STRUCTURAL CONCRETE, APPROACH SLAB CY 2,280.0000 159,600.00 0.000 0 (TYPE R) PROGRAM CAS145 PAGE 2 DATE 06/18/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4W5604 TIME 07:32 PM ESTIMATE NO. 006 BID OPENING 11/17/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/21 R.E. NAME: FERRER, JOSE DATE OF THIS ESTIMATE 06/18/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PAVING NOTCH EXTENSION CF 300.0000 10,800.00 0.000 0 024 CLEAN EXPANSION JOINT LF 15.0000 73,905.00 2,001.340 30,020.10 4,631.500 69,472 025 JOINT SEAL (MR 1/2") LF 20.0000 45,240.00 402.000 8,040.00 1,977.500 39,550 026 BONDED JOINT SEAL (MR 1 1/2") LF 65.0000 23,725.00 279.000 18,135.00 279.000 18,135 027 BONDED JOINT SEAL (MR 2") LF 54.0000 109,080.00 1,280.340 69,138.36 2,020.000 109,080 028 BONDED JOINT SEAL (MR 1") LF 40.0000 13,080.00 280.000 11,200 029 PUBLIC SAFETY PLAN LS 3,500.0000 3,500.00 0.250 875.00 0.750 2,625 030 RAPID SETTING CONCRETE (PATCH) CF 80.0000 53,280.00 8.300 664.00 80.300 6,424 031 REPAIR SPALLED SURFACE AREA SQFT 1,000.0000 6,000.00 6.450 6,450.00 9.450 9,450 032 REMOVE ASPHALT CONCRETE SURFACING SQFT 7.0000 24,472.00 0.000 0 033 REMOVE UNSOUND CONCRETE CF 40.0000 26,640.00 8.300 332.00 80.300 3,212 034 POLYESTER CONCRETE EXPANSION DAM CF 500.0000 60,000.00 28.000 14,000.00 169.500 84,750 035 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.2000 51,573.60 3,557.000 711.40 251,381.000 50,276 036 FURNISH POLYESTER CONCRETE OVERLAY CF 95.0000 30,400.00 296.300 28,148.50 296.300 28,148 037 PLACE POLYESTER CONCRETE OVERLAY SQFT 8.0000 30,720.00 3,840.000 30,720.00 3,840.000 30,720 (F) 038 TREAT BRIDGE DECK SQFT 0.3500 88,909.80 247,824.000 86,738 (F) 039 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 52.0000 147,836.00 2,708.250 140,829 040 REMOVE SOFFIT COVER PLATE EA 2,000.0000 6,000.00 3.000 6,000 041 BRIDGE REMOVAL (PORTION), LOCATION A LS 26,000.0000 26,000.00 0.330 8,580 042 BRIDGE REMOVAL (PORTION), LOCATION B LS 8,000.0000 8,000.00 1.000 8,000 043 BRIDGE REMOVAL (PORTION), LOCATION C LS 8,000.0000 8,000.00 1.000 8,000 044 BRIDGE REMOVAL (PORTION), LOCATION D LS 8,000.0000 8,000.00 1.000 8,000 045 REMOVE PAVEMENT MARKER EA 2.0000 4,140.00 660.000 1,320.00 1,489.000 2,978 046 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 3,120.00 448.000 1,792.00 545.000 2,180 047 CONCRETE BARRIER (TYPE 1A, PORTION) LF 1,200.0000 3,600.00 0.000 0 (F) 048 CONCRETE BARRIER (TYPE 2, PORTION) LF 1,200.0000 9,600.00 8.000 9,600 (F) 049 CONCRETE BARRIER (TYPE 736 LF 1,200.0000 7,200.00 6.000 7,200 (F) MODIFIED) PROGRAM CAS145 PAGE 3 DATE 06/18/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4W5604 TIME 07:32 PM ESTIMATE NO. 006 BID OPENING 11/17/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/21 R.E. NAME: FERRER, JOSE DATE OF THIS ESTIMATE 06/18/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 RECONSTRUCT METAL RAILING (BRIDGE) LF 300.0000 63,000.00 110.000 33,000.00 130.000 39,000 051 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 2,338.00 1,800.000 1,260.00 1,800.000 1,260 052 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 6,152.00 3,500.000 2,800.00 3,820.000 3,056 053 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 2,025.00 518.000 777.00 998.000 1,497 054 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 2,325.00 734.000 1,101.00 734.000 1,101 (BROKEN 12-3) 055 THERMOPLASTIC PAVEMENT MARKING SQFT 8.0000 5,040.00 0.000 0 056 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 9,240.00 7,762.000 4,657.20 11,752.000 7,051 (BROKEN 36-12) 057 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 860.00 236.000 472.00 236.000 472 (BROKEN 17-7) 058 PAINT TRAFFIC STRIPE (1-COAT) (BLACK LF 0.4000 1,372.00 510.000 204.00 510.000 204 CONTRAST) 059 REMOVE PAINTED TRAFFIC STRIPE LF 0.8000 7,832.00 2,833.000 2,266.40 5,313.000 4,250 060 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.9000 9,450.00 10,504.120 9,453 061 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 2,520.00 142.000 568 062 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,000.0000 2,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 063 INDUCTIVE LOOP DETECTOR (LS) LS 13,000.0000 13,000.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 06/18/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4W5604 TIME 07:32 PM ESTIMATE NO. 006 BID OPENING 11/17/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/21 R.E. NAME: FERRER, JOSE DATE OF THIS ESTIMATE 06/18/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 505,985.96 1,278,425.51 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 9,889.80 9,889.80 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 515,875.76 1,288,315.31 064 MOBILIZATION LS 185,000.0000 185,000.00 0.050 9,250.00 1.000 185,000 ORIGINAL CONTRACT AMOUNT 1,944,372.40 TOTAL WORK COMPLETED 525,125.76 1,473,315.31 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 -5,960.00 TOTAL 525,125.76 1,467,355.31 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 12/24/20 135 01/08/21 01/08/21 09/15/21 68 44 0 0 73% 50% PROGRESS IS SATISFACTORY FERRER, JOSE RESIDENT ENGINEER PROGRAM CAS145 DATE 06/18/21