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 09/22/14 EST. NO.02 TIME 10:37 AM R.E. NAME: SCOTT, JEFF 03-4M7004 --------------------------------------------------------------------------- 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 09/22/14 EST. NO.02 TIME 10:37 AM R.E. NAME: SCOTT, JEFF 03-4M7004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 051 -1,083.37 02 -1,083.37 -1,083.37 TOTAL DEDUCTIONS -1,083.37 -1,083.37 PROGRAM CAS145 PAGE 1 DATE 09/22/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4M7004 TIME 10:37 AM ESTIMATE NO. 02 BID OPENING 04/23/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/18/14 R.E. NAME: SCOTT, JEFF DATE OF THIS ESTIMATE 09/22/14 LOCATION PROGRESS ESTIMATE 03-YOL-5-9.4/ .0 ----------------- TRUESDELL CORPORATION OF IN SACRAMENTO, SAN JOAQUIN, SOLANO CALIFORNIA, INC. COUNTIES AT VARIOUS LOCATIONS 1310 W. 23RD STREET TEMPE AZ 85282 FED. AID NO. N O N E REPLACE METHACRYLATE 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 5,000.0000 5,000.00 1.000 5,000 002 CONSTRUCTION AREA SIGNS LS 8,000.0000 8,000.00 0.750 6,000.00 0.750 6,000 003 TRAFFIC CONTROL SYSTEM LS 85,114.1400 85,114.14 0.461 39,237.62 0.461 39,237 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 2,500.0000 2,500.00 0.461 1,152.50 0.461 1,152 005 JOB SITE MANAGEMENT LS 750.0000 750.00 0.461 345.75 0.461 345 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 15,000.0000 15,000.00 1.000 15,000 007 TEMPORARY CONCRETE WASHOUT LS 600.0000 600.00 0.461 276.60 0.461 276 008 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.3000 7,540.00 2,676.000 3,478.80 2,676.000 3,478 STRIPE (HAZARDOUS WASTE) 009 PUBLIC SAFETY PLAN LS 6,000.0000 6,000.00 0.500 3,000.00 0.500 3,000 010 RAPID SETTING CONCRETE (PATCH) CF 15.0000 5,685.00 0.000 0 011 ADJUST BALANCE CONDITION LS 20,000.0000 20,000.00 0.000 0 012 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 11,400.00 6,032.000 6,032.00 6,032.000 6,032 013 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 20.0000 24,400.00 0.000 0 014 REMOVE UNSOUND CONCRETE CF 15.0000 5,685.00 0.000 0 015 POLYESTER CONCRETE EXPANSION DAM CF 275.0000 18,975.00 0.000 0 016 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.1500 32,352.30 102,080.000 15,312.00 102,080.000 15,312 017 FURNISH POLYESTER CONCRETE OVERLAY CF 59.0000 319,485.00 0.000 0 018 PLACE POLYESTER CONCRETE OVERLAY SQFT 1.3800 99,624.96 0.000 0 (F) 019 MULTILAYER POLYMER OVERLAY SQFT 3.8500 30,630.60 0.000 0 020 TREAT BRIDGE DECK SQFT 0.2000 27,106.80 102,080.000 20,416.00 102,080.000 20,416 (F) 021 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 55.0000 99,495.00 859.120 47,251.60 859.120 47,251 022 BRIDGE REMOVAL (PORTION), LOCATION A LS 11,250.0000 11,250.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 09/22/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4M7004 TIME 10:37 AM ESTIMATE NO. 02 BID OPENING 04/23/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/18/14 R.E. NAME: SCOTT, JEFF DATE OF THIS ESTIMATE 09/22/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 BRIDGE REMOVAL (PORTION), LOCATION B LS 65,000.0000 65,000.00 0.000 0 024 RECONSTRUCT STEEL RAILING LF 132.0000 3,432.00 0.000 0 025 STRUCTURE EXCAVATION (BRIDGE) CY 288.0000 22,464.00 0.000 0 (F) 026 STRUCTURE BACKFILL (BRIDGE) CY 340.0000 26,520.00 0.000 0 (F) 027 HOT MIX ASPHALT (TYPE A) TON 490.0000 23,520.00 0.000 0 028 RUBBERIZED HOT MIX ASPHALT (OPEN GRADED) TON 380.0000 60,800.00 0.000 0 029 TACK COAT TON 500.0000 200.00 0.000 0 030 GRIND EXISTING CONCRETE SQYD 19.0000 5,130.00 0.000 0 PAVEMENT 031 GRIND EXISTING BRIDGE DECK SQFT 1.5000 11,934.00 0.000 0 032 STRUCTURAL CONCRETE, BRIDGE CY 3,300.0000 36,300.00 0.000 0 (F) 033 AGGREGATE BASE (APPROACH SLAB) CY 330.0000 2,970.00 0.000 0 034 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,340.0000 120,600.00 0.000 0 (TYPE R) 035 PAVING NOTCH EXTENSION CF 131.0000 13,755.00 0.000 0 036 CLEAN EXPANSION JOINT LF 40.0000 37,760.00 0.000 0 037 BONDED JOINT SEAL (MR=1.5") LF 37.0000 6,179.00 0.000 0 038 JOINT SEAL (MR 1/2") LF 18.0000 7,776.00 0.000 0 039 JOINT SEAL (MR 1") LF 65.0000 12,285.00 0.000 0 040 JOINT SEAL (MR 2") LF 80.0000 25,840.00 0.000 0 041 BAR REINFORCING STEEL (BRIDGE) LB 2.7000 3,971.70 0.000 0 (F) 042 6" PERFORATED STEEL PIPE UNDERDRAIN LF 85.0000 2,890.00 0.000 0 043 SLOPE PAVING (CONCRETE) CY 2,400.0000 28,800.00 0.000 0 044 MINOR CONCRETE (CURB, GUTTER, SIDEWALK CY 630.0000 3,780.00 0.000 0 AND DRIVEWAY) 045 STEEL BRIDGE RAILING LF 550.0000 11,550.00 0.000 0 046 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0500 10,920.00 0.000 0 047 4" PERMANENT TAPE TRAFFIC STRIPE LF 2.1000 7,770.00 0.000 0 048 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0500 2,614.50 0.000 0 (BROKEN 36-12) 049 4" PERMANENT TAPE TRAFFIC STRIPE LF 1.6000 5,600.00 0.000 0 (BROKEN 36-12) PROGRAM CAS145 PAGE 3 DATE 09/22/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4M7004 TIME 10:37 AM ESTIMATE NO. 02 BID OPENING 04/23/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/18/14 R.E. NAME: SCOTT, JEFF DATE OF THIS ESTIMATE 09/22/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 1,600.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 09/22/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4M7004 TIME 10:37 AM ESTIMATE NO. 02 BID OPENING 04/23/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/18/14 R.E. NAME: SCOTT, JEFF DATE OF THIS ESTIMATE 09/22/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 142,502.87 162,502.87 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 142,502.87 162,502.87 051 MOBILIZATION LS 157,000.0000 157,000.00 0.750 117,750.00 0.750 117,750 ORIGINAL CONTRACT AMOUNT 1,555,555.00 TOTAL WORK COMPLETED 260,252.87 280,252.87 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -1,083.37 -1,083.37 TOTAL 259,169.50 279,169.50 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 051 MOBILIZATION 155,555.50 157,000.00 1,444.50 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 05/29/14 115 07/01/14 07/01/14 12/22/14 52 4 0 0 18% 45% PROGRESS IS SATISFACTORY SCOTT, JEFF RESIDENT ENGINEER PROGRAM CAS145 DATE 09/22/14