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 05/25/11 EST. NO.01 TIME 08:17 AM R.E. NAME: TRI, PRESTON 03-3M7304 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0001 4,929.30 E.W. @ F.A.(+) 050411 N 001 0 4,929.30 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 4,929.30 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 05/25/11 EST. NO.01 TIME 08:17 AM R.E. NAME: TRI, PRESTON 03-3M7304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 05/25/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3M7304 TIME 08:17 AM ESTIMATE NO. 01 BID OPENING 01/05/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/11 R.E. NAME: TRI, PRESTON DATE OF THIS ESTIMATE 05/25/11 LOCATION PROGRESS ESTIMATE 03-YOL-113-0.1/4.1 ----------------- BLAISDELL CONSTRUCTION INC IN COLUSA AND YOLO COUNTIES AT P O BOX 938 VARIOUS LOCATIONS ANDERSON CA 96007 FED. AID NO. N O N E BRIDGE DECK METHACRYLATE-8 BRIDGES ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 CONSTRUCTION SITE MANAGEMENT LS 650.0000 650.00 0.300 195.00 0.300 195.00 02 PREPARE WATER POLLUTION CONTROL LS 650.0000 650.00 0.300 195.00 0.300 195.00 PROGRAM 03 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 500.0000 500.00 0.000 0.00 04 CONSTRUCTION AREA SIGNS LS 9,600.0000 9,600.00 0.500 4,800.00 0.500 4,800.00 05 TRAFFIC CONTROL SYSTEM LS 20,000.0000 20,000.00 0.300 6,000.00 0.300 6,000.00 06 PORTABLE CHANGEABLE MESSAGE SIGN LS 8,000.0000 8,000.00 0.300 2,400.00 0.300 2,400.00 07 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 3.0000 10,230.00 2,716.000 8,148.00 2,716.000 8,148.00 STRIPE (HAZARDOUS WASTE) 08 REMOVE PAVEMENT MARKING SQFT 15.0000 225.00 15.000 225.00 15.000 225.00 09 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 3,969.00 3,491.000 2,443.70 3,491.000 2,443.70 10 REMOVE ASPHALT CONCRETE SURFACING SQFT 1.0000 720.00 720.000 720.00 720.000 720.00 11 REMOVE CONCRETE DECK SURFACE SQFT 3.5000 9,905.00 2,609.000 9,131.50 2,609.000 9,131.50 12 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 5.0000 4,000.00 0.000 0.00 13 REMOVE EPOXY CHIP SEAL SQFT 1.1000 8,103.70 6,735.000 7,408.50 6,735.000 7,408.50 14 REMOVE UNSOUND CONCRETE CF 17.0000 5,100.00 34.000 578.00 34.000 578.00 15 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.3500 15,986.95 0.000 0.00 16 CLEAN BRIDGE DECK SQFT 0.3200 23,636.80 66,753.000 21,360.96 66,753.000 21,360.96 17 BRIDGE REMOVAL (PORTION) LS 10,750.0000 10,750.00 0.000 0.00 18 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 0.300 450.00 0.300 450.00 19 AGGREGATE BASE (APPROACH SLAB) CY 200.0000 2,600.00 0.000 0.00 20 HOT MIX ASPHALT (TYPE A) TON 230.0000 21,160.00 0.000 0.00 21 TACK COAT TON 200.0000 200.00 0.000 0.00 22 STRUCTURAL CONCRETE, BRIDGE CY 1,200.0000 7,200.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 05/25/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3M7304 TIME 08:17 AM ESTIMATE NO. 01 BID OPENING 01/05/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/11 R.E. NAME: TRI, PRESTON DATE OF THIS ESTIMATE 05/25/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 STRUCTURAL CONCRETE, APPROACH SLAB CY 910.0000 112,840.00 0.000 0.00 (TYPE R) 24 PAVING NOTCH EXTENSION CF 150.0000 14,550.00 0.000 0.00 25 CLEAN EXPANSION JOINT LF 18.0000 2,268.00 0.000 0.00 26 RAPID SETTING CONCRETE (PATCH) CF 55.0000 16,500.00 2.000 110.00 2.000 110.00 27 FURNISH POLYESTER CONCRETE OVERLAY CF 68.0000 232,900.00 0.000 0.00 28 PLACE POLYESTER CONCRETE OVERLAY SQFT 1.0000 45,677.00 0.000 0.00 F) 29 JOINT SEAL (MR 1/2") LF 27.0000 3,402.00 0.000 0.00 30 JOINT SEAL (MR 1") LF 35.0000 2,030.00 0.000 0.00 31 JOINT SEAL (MR 1 1/2") LF 41.0000 5,371.00 0.000 0.00 32 BAR REINFORCING STEEL (BRIDGE) LB 1.1000 363.00 0.000 0.00 33 TREAT BRIDGE DECK SQFT 0.5500 40,625.75 66,753.000 36,714.15 66,753.000 36,714.15 F) 34 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 52.0000 42,692.00 797.000 41,444.00 797.000 41,444.00 35 PUBLIC SAFETY PLAN LS 1,250.0000 1,250.00 1.000 1,250.00 1.000 1,250.00 36 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.2500 10,512.50 2,001.000 2,501.25 2,001.000 2,501.25 37 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.8500 1,702.00 942.000 1,742.70 942.000 1,742.70 38 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.4500 220.50 90.000 220.50 90.000 220.50 39 THERMOPLASTIC PAVEMENT MARKING SQFT 12.5000 187.50 15.000 187.50 15.000 187.50 40 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 430.00 236.000 236.00 236.000 236.00 (BROKEN 36-12) 41 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 1,150.00 942.000 942.00 942.000 942.00 (BROKEN 17-7) 42 PAVEMENT MARKER (RETROREFLECTIVE) EA 11.0000 2,530.00 81.000 891.00 81.000 891.00 PROGRAM CAS145 PAGE 3 DATE 05/25/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3M7304 TIME 08:17 AM ESTIMATE NO. 01 BID OPENING 01/05/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/11 R.E. NAME: TRI, PRESTON DATE OF THIS ESTIMATE 05/25/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 150,294.76 150,294.76 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 4,929.30 4,929.30 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 155,224.06 155,224.06 43 MOBILIZATION LS 77,000.0000 77,000.00 0.950 73,150.00 0.950 73,150.00 ORIGINAL CONTRACT AMOUNT 778,887.70 TOTAL WORK COMPLETED 228,374.06 228,374.06 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 228,374.06 228,374.06 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 02/16/11 60 04/18/11 03/23/11 07/21/11 18 24 0 0 29% 30% PROGRESS IS SATISFACTORY PER RE REQUEST TRI, PRESTON RESIDENT ENGINEER PROGRAM CAS145 DATE 05/25/11