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 05/19/23 EST. NO. 008 TIME 07:29 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 --------------------------------------------------------------------------- 009 0001 15,000.00 E.W. @ L.S.(+) 040523 N 9-1 0 0003 120,000.00 041023 N 9-1C 0 135,000.00 TOTAL THIS ESTIMATE 109,386.74 TOTAL PREVIOUS ESTIMATE 244,386.74 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 05/19/23 EST. NO. 008 TIME 07:29 PM R.E. NAME: ALI DEMIR 11-2N0874 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE ANNUAL 22 CEM 4401 -10,000.00 005 ANNUAL 22 CEM 4401 10,000.00 006 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 05/19/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2N0874 TIME 07:29 PM ESTIMATE NO. 008 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 05/20/23 R.E. NAME: ALI DEMIR DATE OF THIS ESTIMATE 05/19/23 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 0.150 375.00 0.600 1,500 002 TIME-RELATED OVERHEAD (WDAY) WDAY 410.0000 57,400.00 21.000 8,610.00 84.000 34,440 003 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 0.060 1,139.70 0.640 12,156 006 TRAFFIC CONTROL SYSTEM LS 183,000.0000 183,000.00 0.150 27,450.00 0.600 109,800 007 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 150.0000 21,000.00 23.000 3,450.00 84.000 12,600 008 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.4500 10,035.00 21,421.000 9,639 009 PORTABLE RADAR SPEED FEEDBACK SIGN EA 20.0000 3,600.00 20.580 411.60 108.000 2,160 SYSTEM DAY 010 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 500.0000 3,000.00 0.900 450.00 3.600 1,800 011 AUTOMATED FLAGGER ASSISTANCE DEVICE EA 50.0000 3,300.00 9.900 495.00 39.600 1,980 DAY 012 JOB SITE MANAGEMENT LS 11,000.0000 11,000.00 0.150 1,650.00 0.600 6,600 013 PREPARE WATER POLLUTION CONTROL PROGRAM LS 3,900.0000 3,900.00 0.750 2,925 014 TEMPORARY CONCRETE WASHOUT LS 4,000.0000 4,000.00 0.147 588.00 0.588 2,352 015 ASBESTOS COMPLIANCE PLAN LS 4,200.0000 4,200.00 0.150 630.00 0.600 2,520 016 ASBESTOS SURVEY AND SAMPLING LS 22,000.0000 22,000.00 0.060 1,320.00 0.800 17,600 017 MANAGE SOLID WASTE GENERATED HR 200.0000 24,000.00 16.000 3,200 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 69.900 45,435.00 69.900 45,435 020 TACK COAT TON 800.0000 160.00 0.180 144.00 0.180 144 021 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 15.0000 13,500.00 719.000 10,785.00 719.000 10,785 022 GRIND EXISTING BRIDGE DECK SQYD 45.0000 33,570.00 746.000 33,570 PROGRAM CAS145 PAGE 2 DATE 05/19/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2N0874 TIME 07:29 PM ESTIMATE NO. 008 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 05/20/23 R.E. NAME: ALI DEMIR DATE OF THIS ESTIMATE 05/19/23 ------------------------------------------------------------------------------------------------------------------------------------ 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 4.200 21,840 (F) 025 DRILL AND BOND DOWEL LF 12.0000 1,056.00 36.000 432 026 CLEAN EXPANSION JOINT LF 25.0000 45,550.00 99.000 2,475.00 1,177.000 29,425 027 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 27,880.00 237.000 20,145 029 JOINT SEAL (MR 1/2") LF 32.0000 19,968.00 481.000 15,392 030 JOINT SEAL (MR 1") LF 45.0000 9,855.00 99.000 4,455.00 99.000 4,455 031 JOINT SEAL (MR 1 1/2") LF 55.0000 30,085.00 363.000 19,965 032 JOINT SEAL ASSEMBLY (MR 3") LF 800.0000 63,200.00 0.000 0 033 BAR REINFORCING STEEL (BRIDGE) LB 8.0000 8,936.00 322.000 2,576 (F) 034 PUBLIC SAFETY PLAN LS 4,500.0000 4,500.00 0.959 4,315 035 RAPID SETTING CONCRETE (PATCH) CF 40.0000 29,740.00 52.010 2,080 036 REMOVE UNSOUND CONCRETE CF 30.0000 22,305.00 52.010 1,560 037 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.2500 74,608.50 259,878.000 64,969 038 FURNISH POLYESTER CONCRETE OVERLAY CF 95.0000 893,000.00 5,094.150 483,944 039 PLACE POLYESTER CONCRETE OVERLAY SQFT 2.7500 258,478.00 53,966.000 148,406 (F) 040 TREAT BRIDGE DECK SQFT 0.3000 61,332.60 203,325.000 60,997 (F) 041 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 61.0000 139,263.00 2,721.600 166,017 042 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 1.000 12,000 044 BRIDGE REMOVAL (PORTION), LOCATION C LS 12,000.0000 12,000.00 1.000 12,000 045 CLEAN BRIDGE DECK DRAIN EA 500.0000 6,000.00 12.000 6,000 046 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.2000 3,016.00 323.000 1,679 047 THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 2,280.00 149.000 596 (ENHANCED WET NIGHT VISIBILITY) 048 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.3000 19,370.00 9,316.000 12,110 (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 05/19/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2N0874 TIME 07:29 PM ESTIMATE NO. 008 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 05/20/23 R.E. NAME: ALI DEMIR DATE OF THIS ESTIMATE 05/19/23 ------------------------------------------------------------------------------------------------------------------------------------ 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 750.00 293.000 1,465 051 CONTRAST STRIPE PAINT (1-COAT) LF 0.3000 4,410.00 8,464.000 2,539 052 REMOVE TRAFFIC STRIPE LF 0.5500 19,910.00 23,498.000 12,923 053 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 3.2000 22,688.00 4,302.000 13,766 (WARRANTY) (BROKEN 36-12) 054 8" TRAFFIC STRIPE TAPE WITH CONTRAST LF 3.9000 2,457.00 581.000 2,265 (WARRANTY) (BROKEN 12-3) PROGRAM CAS145 PAGE 4 DATE 05/19/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2N0874 TIME 07:29 PM ESTIMATE NO. 008 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 05/20/23 R.E. NAME: ALI DEMIR DATE OF THIS ESTIMATE 05/19/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 109,863.30 1,435,075.60 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 135,000.00 244,386.74 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 244,863.30 1,679,462.34 055 MOBILIZATION LS 185,000.0000 185,000.00 1.000 185,000 ORIGINAL CONTRACT AMOUNT 2,566,730.10 TOTAL WORK COMPLETED 244,863.30 1,864,462.34 MATERIALS ON HAND ON SITE -38,000.00 305,658.55 DEDUCTIONS 0.00 0.00 TOTAL 206,863.30 2,170,120.89 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 08/15/23 84 87 0 0 64% 60% PROGRESS IS SATISFACTORY *** SUSPENDED ON 09/09/22. ALI DEMIR RESIDENT ENGINEER