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 08/22/17 EST. NO. 003 TIME 09:31 AM R.E. NAME: OULAD DAOUD, BRAHIM 03-0G4904 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 004 0001 16,325.00 E.W. @ U.P (+) 080117 N 0001 0 0002 -14,941.18 A.C. @ L.S.(-) 080117 N 0002 0 006 0003 11,101.02 E.W. @ F.A.(+) 062817 N 0628T1 0004 2,271.06 062817 N 0628D1 14,755.90 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 14,755.90 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 08/22/17 EST. NO. 003 TIME 09:31 AM R.E. NAME: OULAD DAOUD, BRAHIM 03-0G4904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISG THERM RESDU TST -10,000.00 003 -10,000.00 -10,000.00 TOTAL DEDUCTIONS -10,000.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 08/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0G4904 TIME 09:31 AM ESTIMATE NO. 003 BID OPENING 11/03/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/17 R.E. NAME: OULAD DAOUD, BRAHIM DATE OF THIS ESTIMATE 08/22/17 LOCATION PROGRESS ESTIMATE 03-PLA-50 ----------------- TRUESDELL CORPORATION OF IN EL DORADO AND PLACER COUNTIES AT CALIFORNIA, INC. VARIOUS LOCATIONS 1310 W. 23RD STREET TEMPE AZ 85282 FED. AID NO. N O N E REHABILITATE BRIDGE DECKS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000 002 CONSTRUCTION AREA SIGNS LS 8,000.0000 8,000.00 0.250 2,000.00 0.750 6,000 003 TRAFFIC CONTROL SYSTEM LS 98,300.0000 98,300.00 0.380 37,354.00 0.800 78,640 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 6,000.0000 6,000.00 0.380 2,280.00 0.800 4,800 005 JOB SITE MANAGEMENT LS 1,000.0000 1,000.00 0.380 380.00 0.800 800 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 5,000.0000 5,000.00 0.500 2,500 007 TEMPORARY DRAINAGE INLET PROTECTION EA 50.0000 1,400.00 2.000 100.00 24.000 1,200 008 STREET SWEEPING LS 2,000.0000 2,000.00 0.380 760.00 0.800 1,600 009 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.5000 1,335.00 882.000 1,323.00 882.000 1,323 STRIPE (HAZARDOUS WASTE) 010 PUBLIC SAFETY PLAN LS 6,000.0000 6,000.00 0.580 3,480.00 1.000 6,000 011 RAPID SETTING CONCRETE (PATCH) CF 30.0000 33,120.00 -109.889 -3,296.67 159.389 4,781 012 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 4,950.00 2,008.000 2,008.00 5,352.000 5,352 013 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 480.00 162.000 486.00 162.000 486 014 REMOVE ASPHALT CONCRETE DIKE LF 65.0000 5,850.00 0.000 0 015 REMOVE ASPHALT CONCRETE SURFACING SQFT 100.0000 900.00 9.000 900 016 RECONSTRUCT GUARDRAIL LF 300.0000 3,900.00 0.000 0 017 ADJUST GUARDRAIL LF 65.0000 19,500.00 0.000 0 018 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 24.0000 42,000.00 1,795.380 43,089.12 1,795.380 43,089 019 REMOVE POLYESTER CONCRETE OVERLAY SQFT 3.0000 92,553.00 30,851.000 92,553 020 REMOVE UNSOUND CONCRETE CF 30.0000 33,120.00 159.389 4,781 021 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 1.0000 83,081.00 34,250.000 34,250.00 83,081.000 83,081 022 FURNISH POLYESTER CONCRETE OVERLAY CF 75.0000 486,375.00 1,280.000 96,000.00 6,140.300 460,522 PROGRAM CAS145 PAGE 2 DATE 08/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0G4904 TIME 09:31 AM ESTIMATE NO. 003 BID OPENING 11/03/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/17 R.E. NAME: OULAD DAOUD, BRAHIM DATE OF THIS ESTIMATE 08/22/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PLACE POLYESTER CONCRETE OVERLAY SQFT 2.5000 162,115.00 31,275.000 78,187.50 80,106.000 200,265 (F) 024 TREAT BRIDGE DECK SQFT 0.5000 9,117.50 18,235.000 9,117.50 18,235.000 9,117 (F) 025 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 70.5000 14,311.50 203.000 14,311.50 203.000 14,311 026 BRIDGE REMOVAL (PORTION), LOCATION A LS 25,000.0000 25,000.00 1.000 25,000 027 BRIDGE REMOVAL (PORTION), LOCATION B LS 25,000.0000 25,000.00 1.000 25,000.00 1.000 25,000 028 HOT MIX ASPHALT (TYPE A) TON 600.0000 126,000.00 209.310 125,586.00 209.310 125,586 029 MINOR HOT MIX ASPHALT TON 1,000.0000 1,000.00 0.000 0 030 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 50.0000 1,000.00 0.000 0 031 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 50.0000 3,500.00 0.000 0 032 TACK COAT TON 1,500.0000 1,050.00 0.290 435.00 0.290 435 033 GRIND EXISTING CONCRETE SQYD 40.0000 93,200.00 1,334.640 53,385 PAVEMENT 034 GRIND EXISTING BRIDGE DECK SQYD 75.0000 11,100.00 0.000 0 035 STRUCTURAL CONCRETE, BRIDGE CY 4,800.0000 9,600.00 2.000 9,600.00 2.000 9,600 (F) 036 STRUCTURAL CONCRETE, BRIDGE (REPAIR) CY 4,800.0000 14,400.00 3.000 14,400 (F) 037 CLEAN EXPANSION JOINT LF 15.0000 6,915.00 116.000 1,740.00 116.000 1,740 038 SNOWPLOW DEFLECTOR EA 225.0000 13,500.00 0.000 0 039 JOINT SEAL (MR 2") LF 60.0000 18,060.00 116.000 6,960.00 116.000 6,960 040 BONDED JOINT SEAL (MR 2") LF 45.0000 7,200.00 0.000 0 041 BAR REINFORCING STEEL (EPOXY COATED) LB 1.0000 395.00 395.000 395.00 395.000 395 (F) (BRIDGE) 042 4" PERMANENT TAPE TRAFFIC STRIPE LF 3.5000 11,095.00 0.000 0 043 6" PERMANENT TAPE TRAFFIC STRIPE LF 6.0000 2,220.00 0.000 0 044 8" PERMANENT TAPE TRAFFIC STRIPE LF 9.2500 2,312.50 0.000 0 045 4" PERMANENT TAPE TRAFFIC STRIPE LF 3.5000 2,485.00 0.000 0 (BROKEN17-7) 046 METHYL METHACRYLATE PAVEMENT MARKING SQFT 26.0000 4,160.00 0.000 0 047 4" METHYL METHACRYLATE TRAFFIC STRIPE LF 8.0000 88,000.00 13,844.000 110,752.00 13,844.000 110,752 (RECESSED) 048 PAVEMENT MARKER (RETROREFLECTIVE) EA 8.0000 800.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 08/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0G4904 TIME 09:31 AM ESTIMATE NO. 003 BID OPENING 11/03/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/17 R.E. NAME: OULAD DAOUD, BRAHIM DATE OF THIS ESTIMATE 08/22/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 602,297.95 1,400,357.56 ADJUSTMENT OF COMPENSATION -14,941.18 -14,941.18 EXTRA WORK 29,697.08 29,697.08 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 617,053.85 1,415,113.46 049 MOBILIZATION LS 176,368.5000 176,368.50 0.050 8,818.43 1.000 176,368 ORIGINAL CONTRACT AMOUNT 1,769,769.00 TOTAL WORK COMPLETED 625,872.28 1,591,481.96 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -10,000.00 -10,000.00 TOTAL 615,872.28 1,581,481.96 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 01/11/17 55 02/14/17 02/14/17 09/05/17 44 86 0 0 80% 80% PROGRESS IS SATISFACTORY OULAD DAOUD, BRAHIM RESIDENT ENGINEER PROGRAM CAS145 DATE 08/22/17