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 09/16/22 EST. NO. 001 TIME 06:40 PM R.E. NAME: ALI DEMIR 11-2N0874 --------------------------------------------------------------------------- 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 09/16/22 EST. NO. 001 TIME 06:40 PM R.E. NAME: ALI DEMIR 11-2N0874 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 09/16/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2N0874 TIME 06:40 PM ESTIMATE NO. 001 BID OPENING 04/13/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/22 R.E. NAME: ALI DEMIR DATE OF THIS ESTIMATE 09/16/22 LOCATION PROGRESS ESTIMATE 11-SD-5-R47.9/R58.5 ----------------- J. FRANCIS COMPANY IN SAN DIEGO COUNTY AT VARIOUS 16197 KRAMERIA AVE.; LOCATIONS. RIVERSIDE CA 92504 FED. AID NO. N O N E BRIDGE PRESERVATION ------------------------------------------------------------------------------------------------------------------------------------ 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 0.010 25.00 0.010 25 002 TIME-RELATED OVERHEAD (WDAY) WDAY 410.0000 57,400.00 2.000 820.00 2.000 820 003 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 10,000.00 0.000 0 MEETING 004 HOURLY OFF-SITE HR 200.0000 2,000.00 0.000 0 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 005 CONSTRUCTION AREA SIGNS LS 18,995.0000 18,995.00 0.406 7,711.97 0.406 7,711 006 TRAFFIC CONTROL SYSTEM LS 183,000.0000 183,000.00 0.014 2,562.00 0.014 2,562 007 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 150.0000 21,000.00 2.000 300.00 2.000 300 008 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.4500 10,035.00 16,725.000 7,526.25 16,725.000 7,526 009 PORTABLE RADAR SPEED FEEDBACK SIGN EA 20.0000 3,600.00 2.570 51.40 2.570 51 SYSTEM DAY 010 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 500.0000 3,000.00 0.090 45.00 0.090 45 011 AUTOMATED FLAGGER ASSISTANCE DEVICE EA 50.0000 3,300.00 0.940 47.00 0.940 47 DAY 012 JOB SITE MANAGEMENT LS 11,000.0000 11,000.00 0.014 154.00 0.014 154 013 PREPARE WATER POLLUTION CONTROL PROGRAM LS 3,900.0000 3,900.00 0.010 39.00 0.010 39 014 TEMPORARY CONCRETE WASHOUT LS 4,000.0000 4,000.00 0.000 0 015 ASBESTOS COMPLIANCE PLAN LS 4,200.0000 4,200.00 0.010 42.00 0.010 42 016 ASBESTOS SURVEY AND SAMPLING LS 22,000.0000 22,000.00 0.500 11,000.00 0.500 11,000 017 MANAGE SOLID WASTE GENERATED HR 200.0000 24,000.00 0.000 0 BY THE PUBLIC 018 SHOULDER BACKING TON 473.0000 5,203.00 0.000 0 019 HOT MIX ASPHALT (TYPE A) TON 650.0000 56,550.00 0.000 0 020 TACK COAT TON 800.0000 160.00 0.000 0 021 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 15.0000 13,500.00 0.000 0 022 GRIND EXISTING BRIDGE DECK SQYD 45.0000 33,570.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 09/16/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2N0874 TIME 06:40 PM ESTIMATE NO. 001 BID OPENING 04/13/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/22 R.E. NAME: ALI DEMIR DATE OF THIS ESTIMATE 09/16/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY DECKING LS 12,000.0000 12,000.00 0.000 0 024 STRUCTURAL CONCRETE, BRIDGE (RSC) CY 5,200.0000 58,240.00 0.000 0 (F) 025 DRILL AND BOND DOWEL LF 12.0000 1,056.00 0.000 0 026 CLEAN EXPANSION JOINT LF 25.0000 45,550.00 0.000 0 027 BONDED JOINT SEAL (MR 2 1/2") LF 125.0000 3,125.00 0.000 0 028 BONDED JOINT SEAL (MR 2") LF 85.0000 27,880.00 0.000 0 029 JOINT SEAL (MR 1/2") LF 32.0000 19,968.00 0.000 0 030 JOINT SEAL (MR 1") LF 45.0000 9,855.00 0.000 0 031 JOINT SEAL (MR 1 1/2") LF 55.0000 30,085.00 0.000 0 032 JOINT SEAL ASSEMBLY (MR 3") LF 800.0000 63,200.00 0.000 0 033 BAR REINFORCING STEEL (BRIDGE) LB 8.0000 8,936.00 0.000 0 (F) 034 PUBLIC SAFETY PLAN LS 4,500.0000 4,500.00 0.336 1,512.00 0.336 1,512 035 RAPID SETTING CONCRETE (PATCH) CF 40.0000 29,740.00 0.000 0 036 REMOVE UNSOUND CONCRETE CF 30.0000 22,305.00 0.000 0 037 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.2500 74,608.50 0.000 0 038 FURNISH POLYESTER CONCRETE OVERLAY CF 95.0000 893,000.00 0.000 0 039 PLACE POLYESTER CONCRETE OVERLAY SQFT 2.7500 258,478.00 0.000 0 (F) 040 TREAT BRIDGE DECK SQFT 0.3000 61,332.60 0.000 0 (F) 041 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 61.0000 139,263.00 0.000 0 042 BRIDGE REMOVAL (PORTION), LOCATION A LS 16,000.0000 16,000.00 0.000 0 043 BRIDGE REMOVAL (PORTION), LOCATION B LS 12,000.0000 12,000.00 0.000 0 044 BRIDGE REMOVAL (PORTION), LOCATION C LS 12,000.0000 12,000.00 0.000 0 045 CLEAN BRIDGE DECK DRAIN EA 500.0000 6,000.00 12.000 6,000.00 12.000 6,000 046 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.2000 3,016.00 0.000 0 047 THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 2,280.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 048 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.3000 19,370.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 049 12" THERMOPLASTIC TRAFFIC STRIPE LF 2.9000 4,814.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) PROGRAM CAS145 PAGE 3 DATE 09/16/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2N0874 TIME 06:40 PM ESTIMATE NO. 001 BID OPENING 04/13/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/22 R.E. NAME: ALI DEMIR DATE OF THIS ESTIMATE 09/16/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 750.00 112.500 562.50 112.500 562 051 CONTRAST STRIPE PAINT (1-COAT) LF 0.3000 4,410.00 0.000 0 052 REMOVE TRAFFIC STRIPE LF 0.5500 19,910.00 27,150.000 14,932.50 27,150.000 14,932 053 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 3.2000 22,688.00 0.000 0 (WARRANTY) (BROKEN 36-12) 054 8" TRAFFIC STRIPE TAPE WITH CONTRAST LF 3.9000 2,457.00 0.000 0 (WARRANTY) (BROKEN 12-3) PROGRAM CAS145 PAGE 4 DATE 09/16/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2N0874 TIME 06:40 PM ESTIMATE NO. 001 BID OPENING 04/13/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/22 R.E. NAME: ALI DEMIR DATE OF THIS ESTIMATE 09/16/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 53,330.62 53,330.62 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 53,330.62 53,330.62 055 MOBILIZATION LS 185,000.0000 185,000.00 0.000 0 ORIGINAL CONTRACT AMOUNT 2,566,730.10 TOTAL WORK COMPLETED 53,330.62 53,330.62 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 53,330.62 53,330.62 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 06/16/22 140 08/10/22 08/10/22 04/07/23 2 0 0 0 2% 1% PROGRESS IS SATISFACTORY OVERRIDE IN AGREEMENT ALI DEMIR RESIDENT ENGINEER