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 12/18/15 EST. NO. 012 TIME 10:59 AM R.E. NAME: LEE, SUSHMA 03-4M7304 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 005 0026 5,603.39 E.W. @ F.A.(+) 051115 N 218406 0033 8,061.83 051815 N 218410 0047 5,478.12 110614 N 218414 0048 9,703.08 052615 N 218415 0050 8,605.27 052815 N 218417 006 0001 373.25 E.W. @ F.A.(+) 052915 N 218420 0002 444.81 060215 N 218421 0003 746.50 060315 N 218422 0004 598.37 060415 N 218423 39,614.62 TOTAL THIS ESTIMATE 392,460.02 TOTAL PREVIOUS ESTIMATE 432,074.64 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 12/18/15 EST. NO. 012 TIME 10:59 AM R.E. NAME: LEE, SUSHMA 03-4M7304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING FNL CEM4401 -10,000.00 010 MISSING 2014 CEM4401 -10,000.00 010 REC'D FNL CEM4401 10,000.00 012 REC'D 2014 CEM4401 10,000.00 012 VEHICLE DMG CLAIM -30,168.36 012 -10,168.36 -30,168.36 EQUAL EMPLOYMENT OPPORTUNITY MISSING CEM2402S -10,000.00 010 0.00 -10,000.00 LABOR COMPLIANCE VIOLATION PER LTR DATED 1/15 -1,300.00 004 PER LTR DATED 2/15 -5,000.00 005 RETURN 1/15 DEDUCT 1,300.00 006 RETURN 2/15 DEDUCT 5,000.00 006 CERTIFIED PAYROLLS -1,000.00 010 CERTIFIED PAYROLLS 1,000.00 012 1,000.00 0.00 TOTAL DEDUCTIONS -9,168.36 -40,168.36 PROGRAM CAS145 PAGE 1 DATE 12/18/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4M7304 TIME 10:59 AM ESTIMATE NO. 012 BID OPENING 05/14/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/28/15 R.E. NAME: LEE, SUSHMA DATE OF THIS ESTIMATE 12/18/15 LOCATION SEMI-FINAL ESTIMATE 03-SAC-51-2.6/R44.7 ------------------- WEST COAST STRUCTURES, INC DBA IN SACRAMENTO COUNTY ON ROUTES 51, WESTERN STRUCTURES 99, AND 160 AT VARIOUS LOCATIONS 6005 TYLER STREET RIVERSIDE CA 92503 FED. AID NO. N O N E DECK METHACRYLATE, REHAB AND JOINT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,458.0000 1,458.00 1.000 1,458 002 CONSTRUCTION AREA SIGNS LS 3,126.6000 3,126.60 1.000 3,126 003 TRAFFIC CONTROL SYSTEM LS 76,791.2400 76,791.24 1.000 76,791 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 5,292.0000 5,292.00 1.000 5,292 005 JOB SITE MANAGEMENT LS 1,529.2800 1,529.28 1.000 1,529 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,393.2000 1,393.20 1.000 1,393 007 TEMPORARY CONCRETE WASHOUT LS 626.4000 626.40 0.000 0 008 PUBLIC SAFETY PLAN LS 550.8000 550.80 1.000 550.80 1.000 550 009 RAPID SETTING CONCRETE (PATCH) CF 81.4800 168,174.72 0.000 0 010 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.7600 6,336.00 3,532.000 6,216 011 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 7.5600 166.32 22.000 166 012 REMOVE UNSOUND CONCRETE CF 51.6900 106,688.16 0.000 0 013 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.1200 24,075.84 207,470.000 24,896 014 TREAT BRIDGE DECK SQFT 0.6200 22,091.84 35,632.000 22,091 (F) 015 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 51.5800 20,425.68 424.000 21,869 016 MULTILAYER POLYMER OVERLAY SQFT 3.0200 498,300.00 165,000.000 498,300 (F) 017 REMOVE CHIP SEAL SQFT 0.5900 97,350.00 171,838.000 101,384 018 MODIFY STEEL PIN NUT EA 88.6500 15,602.40 0.000 0 019 PAINT STRUCTURAL STEEL (EXISTING BRIDGE) LS 16,038.0000 16,038.00 0.000 0 020 SPOT BLAST CLEAN AND PAINT UNDERCOAT SQFT 520.1900 42,655.58 0.000 0 021 4" PERMANENT TAPE TRAFFIC STRIPE LF 2.6500 20,034.00 7,560.000 20,034 022 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 902.00 924.000 1,016 PROGRAM CAS145 PAGE 2 DATE 12/18/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4M7304 TIME 10:59 AM ESTIMATE NO. 012 BID OPENING 05/14/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/28/15 R.E. NAME: LEE, SUSHMA DATE OF THIS ESTIMATE 12/18/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.6200 891.00 568.000 920 024 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.1600 1,771.20 901.000 1,946 025 THERMOPLASTIC PAVEMENT MARKING SQFT 8.6400 190.08 22.000 190 026 4" PERMANENT TAPE TRAFFIC STRIPE LF 0.7000 5,292.00 7,560.000 5,292 (BROKEN36-12) 027 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0800 1,177.20 894.000 965 (BROKEN 17-7) 028 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.8600 1,555.20 314.000 1,526 PROGRAM CAS145 PAGE 3 DATE 12/18/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4M7304 TIME 10:59 AM ESTIMATE NO. 012 BID OPENING 05/14/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/28/15 R.E. NAME: LEE, SUSHMA DATE OF THIS ESTIMATE 12/18/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 550.80 796,956.70 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 39,614.62 432,074.64 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 40,165.42 1,229,031.34 029 MOBILIZATION LS 98,760.9100 98,760.91 1.000 98,760 ORIGINAL CONTRACT AMOUNT 1,239,245.65 TOTAL WORK COMPLETED 40,165.42 1,327,792.25 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -9,168.36 -40,168.36 TOTAL 30,997.06 1,287,623.89 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 07/11/14 90 08/28/14 08/01/14 07/28/15 91 155 1 0 100% 100% LEE, SUSHMA RESIDENT ENGINEER PROGRAM CAS145 DATE 12/18/15