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 10/21/13 EST. NO.05 TIME 04:04 PM R.E. NAME: TRENT, BRANDON 02-3E6504 --------------------------------------------------------------------------- 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 10/21/13 EST. NO.05 TIME 04:04 PM R.E. NAME: TRENT, BRANDON 02-3E6504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- EQUAL EMPLOYMENT OPPORTUNITY MISSING FHWA 1391 -10,000.00 03 REC'D FHWA 1391 10,000.00 04 0.00 0.00 LABOR COMPLIANCE VIOLATION PER LTR DATED 9/13 -10,000.00 04 PER LTR DATED 10/13 -10,000.00 05 -10,000.00 -20,000.00 TOTAL DEDUCTIONS -10,000.00 -20,000.00 PROGRAM CAS145 PAGE 1 DATE 10/21/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-3E6504 TIME 04:04 PM ESTIMATE NO. 05 BID OPENING 02/12/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/17/13 R.E. NAME: TRENT, BRANDON DATE OF THIS ESTIMATE 10/21/13 LOCATION PROGRESS ESTIMATE 02-SHA-5-0.1 ----------------- TRUESDELL CORPORATION OF IN SISKIYOU AND SHASTA COUNTIES CALIFORNIA INC AT VARIOUS LOCATIONS 1310 W 23RD STREET TEMPE AZ 85282 FED. AID NO. BHIM-000C(357)E BRIDGE MAINTENANCE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 15,000.0000 15,000.00 1.000 15,000 002 CONSTRUCTION AREA SIGNS LS 15,000.0000 15,000.00 0.610 9,150 003 TRAFFIC CONTROL SYSTEM LS 205,235.1500 205,235.15 0.190 38,994.68 0.840 172,397 004 TEMPORARY TRAFFIC STRIPE (TAPE) LF 1.0000 47,900.00 7,997.000 7,997.00 44,498.000 44,498 005 CHANNELIZER (SURFACE MOUNTED) LF 33.5000 14,740.00 84.000 2,814.00 410.000 13,735 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 5,800.0000 5,800.00 0.190 1,102.00 0.840 4,872 007 TEMPORARY RAILING (TYPE K) LF 12.0000 88,320.00 1,300.000 15,600.00 6,520.000 78,240 008 TEMPORARY CRASH CUSHION MODULE EA 224.0000 38,080.00 28.000 6,272.00 140.000 31,360 009 JOB SITE MANAGEMENT LS 1,500.0000 1,500.00 0.190 285.00 0.840 1,260 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 15,000.0000 15,000.00 0.750 11,250 011 TREATED WOOD WASTE LB 0.2500 1,075.00 0.000 0 012 RAPID SETTING CONCRETE (PATCH) CF 11.0000 4,246.00 0.000 0 013 REMOVE METAL BEAM GUARD RAILING LF 4.1000 1,189.00 0.000 0 014 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 11,150.00 15,484.800 7,742 015 REMOVE ASPHALT CONCRETE DIKE LF 5.5000 770.00 140.000 770 016 REMOVE ASPHALT CONCRETE SURFACING SQFT 1.7500 60,221.00 34,412.000 60,221 017 REMOVE POLYESTER CONCRETE OVERLAY SQFT 1.6500 70,634.85 40,970.000 67,600 018 RECONSTRUCT METAL BEAM GUARD RAILING LF 20.5000 4,100.00 0.000 0 019 ADJUST INLET EA 1,500.0000 1,500.00 0.000 0 020 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 20.0000 74,600.00 3,738.530 74,770.60 4,274.590 85,491 021 REMOVE CONCRETE (SQYD) SQYD 40.0000 248,000.00 1,536.330 61,453.20 6,206.570 248,262 022 REMOVE UNSOUND CONCRETE CF 11.0000 4,246.00 254.770 2,802 PROGRAM CAS145 PAGE 2 DATE 10/21/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-3E6504 TIME 04:04 PM ESTIMATE NO. 05 BID OPENING 02/12/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/17/13 R.E. NAME: TRENT, BRANDON DATE OF THIS ESTIMATE 10/21/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.2500 29,676.50 118,706.000 29,676 024 FURNISH POLYESTER CONCRETE OVERLAY CF 77.0000 974,589.00 11,616.450 894,466 025 PLACE POLYESTER CONCRETE OVERLAY SQFT 1.2500 148,382.50 118,706.000 148,382 (F) 026 ROADWAY EXCAVATION CY 168.0000 21,336.00 133.340 22,401 027 SHOULDER BACKING CY 188.0000 13,160.00 23.020 4,327 028 MULCH CY 110.0000 990.00 0.000 0 029 CLASS 2 AGGREGATE BASE (CY) CY 81.0000 208,170.00 1,090.980 88,369.38 2,099.460 170,056 030 HOT MIX ASPHALT (TYPE A) TON 200.0000 532,000.00 1,705.980 341,196.00 3,312.160 662,432 031 SHOULDER RUMBLE STRIP LF 2.7500 9,680.00 0.000 0 (HMA,GROUND-IN INDENTATIONS) 032 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 42.0000 2,730.00 0.000 0 033 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 42.0000 6,720.00 0.000 0 034 TACK COAT TON 1,000.0000 1,400.00 0.130 130 035 GRIND EXISTING BRIDGE DECK SQFT 8.0000 30,152.00 2,038.000 16,304 036 CLEAN EXPANSION JOINT LF 15.0000 27,810.00 0.000 0 037 JOINT SEAL (MR 1/2") LF 18.0000 25,596.00 0.000 0 038 JOINT SEAL (MR 1") LF 18.0000 7,776.00 0.000 0 039 METAL BEAM GUARD RAILING LF 26.5000 4,770.00 0.000 0 040 CONCRETE BARRIER LF 1,100.0000 28,600.00 26.000 28,600.00 26.000 28,600 (F) (TRANSITION ANCHOR BLOCK) 041 TRANSITION RAILING (TYPE WB) EA 3,350.0000 20,100.00 0.000 0 042 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,275.0000 9,100.00 0.000 0 043 THERMOPLASTIC TRAFFIC STRIPE LF 0.8500 33,235.00 31,517.000 26,789.45 31,517.000 26,789 (SPRAYABLE) 044 PAVEMENT MARKER EA 28.5000 11,115.00 0.000 0 (RETROREFLECTIVE-RECESSED) PROGRAM CAS145 PAGE 3 DATE 10/21/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-3E6504 TIME 04:04 PM ESTIMATE NO. 05 BID OPENING 02/12/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/17/13 R.E. NAME: TRENT, BRANDON DATE OF THIS ESTIMATE 10/21/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 694,243.31 2,858,219.74 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 694,243.31 2,858,219.74 045 MOBILIZATION LS 320,000.0000 320,000.00 1.000 320,000 ORIGINAL CONTRACT AMOUNT 3,395,395.00 TOTAL WORK COMPLETED 694,243.31 3,178,219.74 MATERIALS ON HAND ON SITE 21,975.43 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -10,000.00 -20,000.00 TOTAL 684,243.31 3,180,195.17 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 05/06/13 95 06/03/13 05/21/13 11/03/13 88 16 6 0 82% 87% PROGRESS IS SATISFACTORY TRENT, BRANDON RESIDENT ENGINEER PROGRAM CAS145 DATE 10/21/13