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 06/18/14 EST. NO.09 TIME 01:21 PM R.E. NAME: ELGHASSEIN, DEAN 03-4M5204 --------------------------------------------------------------------------- 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 06/18/14 EST. NO.09 TIME 01:21 PM R.E. NAME: ELGHASSEIN, DEAN 03-4M5204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION PER LTR DATED 9/13 -3,000.00 03 RETURN DEDUCT 9/13 3,000.00 04 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 06/18/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4M5204 TIME 01:21 PM ESTIMATE NO. 09 BID OPENING 04/03/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/16/14 R.E. NAME: ELGHASSEIN, DEAN DATE OF THIS ESTIMATE 06/18/14 LOCATION PROGRESS ESTIMATE 03-SAC-80-0.0/18.0 ----------------- TRUESDELL CORPORATION OF IN AND NEAR SACRAMENTO ON ROUTES 80 CALIFORNIA INC , 99, AND 160 AT VARIOUS LOCATIONS 1310 W 23RD STREET TEMPE AZ 85282 FED. AID NO. N O N E REHABILITATE 13 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 10,000.0000 10,000.00 1.000 10,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 2,000.0000 2,000.00 0.800 1,600 003 CONSTRUCTION AREA SIGNS LS 15,000.0000 15,000.00 0.800 12,000 004 TRAFFIC CONTROL SYSTEM LS 104,037.0000 104,037.00 0.750 78,027 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 2,000.0000 2,000.00 0.800 1,600 006 JOB SITE MANAGEMENT LS 1,000.0000 1,000.00 1.000 1,000 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 15,000.0000 15,000.00 1.000 15,000 008 TEMPORARY CONCRETE WASHOUT LS 500.0000 500.00 1.000 500 009 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.8000 10,908.00 5,826.500 10,487 STRIPE (HAZARDOUS WASTE) 010 PUBLIC SAFETY PLAN LS 5,000.0000 5,000.00 1.000 5,000 011 RAPID SETTING CONCRETE (PATCH) CF 12.0000 8,388.00 195.890 2,350.68 201.890 2,422 012 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.8000 7,200.00 4,280.250 7,704 013 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 1,100.00 128.000 640 014 REMOVE CONTRAST TREATMENT SQFT 1.7000 10,016.40 5,912.000 10,050 015 GRIND EPOXY GRIT OVERLAY SQFT 0.7500 7,992.75 10,657.000 7,992 016 MULTILAYER POLYMER OVERLAY SQFT 3.1000 97,414.40 31,424.000 97,414 017 REMOVE ASPHALT CONCRETE SURFACING SQFT 0.7500 38,028.00 23,255.000 17,441 018 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 24.5000 35,035.00 700.000 17,150.00 700.000 17,150 019 REMOVE UNSOUND CONCRETE CF 12.0000 8,388.00 195.890 2,350.68 201.890 2,422 020 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.0800 31,443.36 63,461.000 5,076.88 383,000.000 30,640 021 FURNISH POLYESTER CONCRETE OVERLAY CF 66.0000 252,384.00 3,280.000 216,480.00 3,280.000 216,480 022 PLACE POLYESTER CONCRETE OVERLAY SQFT 1.0000 39,883.00 34,300.000 34,300.00 34,300.000 34,300 (F) PROGRAM CAS145 PAGE 2 DATE 06/18/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4M5204 TIME 01:21 PM ESTIMATE NO. 09 BID OPENING 04/03/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/16/14 R.E. NAME: ELGHASSEIN, DEAN DATE OF THIS ESTIMATE 06/18/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TREAT BRIDGE DECK SQFT 0.1500 48,260.25 288,115.000 43,217 (F) 024 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 70.0000 250,670.00 3,555.000 248,850 025 REMOVE CHIP SEAL SQFT 0.6000 43,417.20 72,362.000 43,417 026 BRIDGE REMOVAL (PORTION) LS 13,000.0000 13,000.00 1.000 13,000 027 AGGREGATE BASE (APPROACH SLAB) CY 300.0000 5,400.00 17.000 5,100 028 HOT MIX ASPHALT (TYPE A) TON 500.0000 125,000.00 197.000 98,500.00 197.000 98,500 029 TACK COAT TON 100.0000 70.00 0.400 40.00 0.400 40 030 STRUCTURAL CONCRETE, BRIDGE CY 4,200.0000 8,400.00 2.000 8,400 (F) 031 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,455.0000 258,990.00 172.000 250,260 (TYPE R) 032 PAVING NOTCH EXTENSION CF 310.0000 37,510.00 130.000 40,300 033 CLEAN EXPANSION JOINT LF 20.0000 5,800.00 220.000 4,400.00 220.000 4,400 034 JOINT SEAL (MR 1/2") LF 20.0000 3,440.00 69.000 1,380 035 JOINT SEAL (MR 1") LF 20.0000 6,800.00 69.000 1,380 036 JOINT SEAL (MR 2") LF 90.0000 14,670.00 82.000 7,380.00 82.000 7,380 037 BAR REINFORCING STEEL (BRIDGE) LB 4.0000 1,156.00 289.000 1,156 (F) 038 NON-SKID STUDS EA 3.0000 362,700.00 60,160.000 180,480 039 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 10,620.00 9,442.000 5,665 040 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 2,290.00 1,077.000 1,077 041 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 1,010.00 710.000 710 042 THERMOPLASTIC PAVEMENT MARKING SQFT 6.0000 4,680.00 337.000 2,022 043 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 2,565.00 592.000 296 (BROKEN 36-12) 044 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 1,635.00 2,201.000 1,100 (BROKEN 17-7) 045 PAVEMENT MARKER (NON-REFLECTIVE) EA 5.0000 1,350.00 330.000 1,650 046 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 3,250.00 185.000 925 047 MODIFY ROADSIDE WEATHER INFORMATION LS 33,000.0000 33,000.00 0.000 0 SYSTEM PROGRAM CAS145 PAGE 3 DATE 06/18/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4M5204 TIME 01:21 PM ESTIMATE NO. 09 BID OPENING 04/03/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/16/14 R.E. NAME: ELGHASSEIN, DEAN DATE OF THIS ESTIMATE 06/18/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 388,028.24 1,540,580.21 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 207,737.34 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 388,028.24 1,748,317.55 048 MOBILIZATION LS 209,756.6400 209,756.64 1.000 209,756 ORIGINAL CONTRACT AMOUNT 2,158,158.00 TOTAL WORK COMPLETED 388,028.24 1,958,074.19 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 388,028.24 1,958,074.19 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 06/04/13 230 06/19/13 06/19/13 11/12/14 137 109 11 0 81% 57% PROGRESS IS SATISFACTORY *** SUSPENDED ON 11/25/13. ELGHASSEIN, DEAN RESIDENT ENGINEER PROGRAM CAS145 DATE 06/18/14