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.03 TIME 04:01 PM R.E. NAME: DELONG, ERIC 03-4M7104 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 002 0001 35,091.21 E.W. @ U.P (+) 091814 N 0001 0 35,091.21 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 35,091.21 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 09/22/14 EST. NO.03 TIME 04:01 PM R.E. NAME: DELONG, ERIC 03-4M7104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION PER LTR DATED 8/14 -4,000.00 02 RETURN DEDUCT 8/14 4,000.00 03 4,000.00 0.00 TOTAL DEDUCTIONS 4,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 09/22/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4M7104 TIME 04:01 PM ESTIMATE NO. 03 BID OPENING 03/26/14 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: DELONG, ERIC DATE OF THIS ESTIMATE 09/22/14 LOCATION PROGRESS ESTIMATE 03-NEV-80-29.5/ .0 ----------------- TRUESDELL CORPORATION OF IN PLACER AND NEVADA COUNTIES AT CALIFORNIA, INC. VARIOUS LOCATIONS 1310 W. 23RD STREET TEMPE AZ 85282 FED. AID NO. N O N E REPLACE JOINT SEALS AND ------------------------------------------------------------------------------------------------------------------------------------ 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 0.750 3,750 002 CONSTRUCTION AREA SIGNS LS 5,000.0000 5,000.00 0.750 3,750 003 TRAFFIC CONTROL SYSTEM LS 170,571.0000 170,571.00 0.480 81,874.08 0.700 119,399 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 3,000.0000 3,000.00 0.480 1,440.00 0.700 2,100 005 JOB SITE MANAGEMENT LS 650.0000 650.00 0.480 312.00 0.700 455 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 10,000.0000 10,000.00 0.750 7,500 007 TEMPORARY CONCRETE WASHOUT LS 500.0000 500.00 0.500 250 008 PUBLIC SAFETY PLAN LS 2,950.0000 2,950.00 0.750 2,212 009 RAPID SETTING CONCRETE (PATCH) CF 55.0000 19,140.00 0.000 0 010 REMOVE PERMANENT TAPE TRAFFIC STRIPE LF 1.0000 1,100.00 1,125.000 1,125 011 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 2,470.00 2,470.000 2,470 012 REMOVE ASPHALT CONCRETE SURFACING SQFT 1.3500 17,050.50 12,630.000 17,050 013 REMOVE CONCRETE DECK SURFACE SQFT 5.6500 14,916.00 2,640.000 14,916 014 REMOVE POLYESTER CONCRETE OVERLAY SQFT 1.9500 245,505.00 125,900.000 245,505 015 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 19.0000 6,080.00 320.000 6,080.00 320.000 6,080 016 REMOVE UNSOUND CONCRETE CF 55.0000 19,140.00 150.000 8,250.00 150.000 8,250 017 POLYESTER CONCRETE EXPANSION DAM CF 275.0000 86,900.00 182.000 50,050.00 316.000 86,900 018 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.1500 34,068.00 125,610.000 18,841.50 227,120.000 34,068 019 FURNISH POLYESTER CONCRETE OVERLAY CF 69.0000 752,790.00 6,886.000 475,134.00 9,742.000 672,198 020 PLACE POLYESTER CONCRETE OVERLAY SQFT 1.2500 176,462.50 81,410.000 101,762.50 141,170.000 176,462 (F) 021 MULTILAYER POLYESTER OVERLAY SQFT 3.2500 143,650.00 44,200.000 143,650.00 44,200.000 143,650 (F) 022 TREAT BRIDGE DECK SQFT 0.2000 8,350.00 41,750.000 8,350 (F) PROGRAM CAS145 PAGE 2 DATE 09/22/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4M7104 TIME 04:01 PM ESTIMATE NO. 03 BID OPENING 03/26/14 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: DELONG, ERIC 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 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 75.0000 34,950.00 489.000 36,675 024 BRIDGE REMOVAL (PORTION), LOCATION A LS 11,500.0000 11,500.00 1.000 11,500.00 1.000 11,500 025 BRIDGE REMOVAL (PORTION), LOCATION B LS 22,800.0000 22,800.00 1.000 22,800 026 BRIDGE REMOVAL (PORTION), LOCATION C LS 118,000.0000 118,000.00 0.000 0 027 HOT MIX ASPHALT (TYPE A) TON 700.0000 23,800.00 42.050 29,435.00 42.050 29,435 028 STRUCTURAL CONCRETE, BRIDGE CY 4,250.0000 106,250.00 3.000 12,750.00 9.000 38,250 (F) 029 CLEAN EXPANSION JOINT LF 18.0000 26,478.00 1,379.000 24,822.00 1,379.000 24,822 030 SNOWPLOW DEFLECTOR EA 60.0000 5,400.00 0.000 0 031 JOINT SEAL (MR 1/2") LF 20.0000 6,020.00 0.000 0 032 JOINT SEAL (MR 1") LF 20.0000 12,700.00 635.000 12,700.00 635.000 12,700 033 JOINT SEAL (MR 1 1/2") LF 65.0000 34,775.00 382.000 24,830.00 382.000 24,830 034 JOINT SEAL ASSEMBLY (MR 3") LF 410.0000 16,400.00 0.000 0 035 JOINT SEAL ASSEMBLY (MR 4") LF 410.0000 16,400.00 0.000 0 036 JOINT SEAL ASSEMBLY (MR 8") LF 1,500.0000 60,000.00 0.000 0 037 BONDED JOINT SEAL (MR 2 1/2") LF 55.0000 4,290.00 78.000 4,290.00 78.000 4,290 038 4" PERMANENT TAPE TRAFFIC STRIPE LF 4.7500 11,780.00 2,534.000 12,036.50 2,534.000 12,036 039 6" PERMANENT TAPE TRAFFIC STRIPE LF 7.0000 4,830.00 694.000 4,858.00 694.000 4,858 040 4" PERMANENT TAPE TRAFFIC STRIPE LF 3.2000 3,328.00 0.000 0 (BROKEN 17-7) 041 4" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 1.9000 8,854.00 0.000 0 042 4" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 11.5000 43,700.00 0.000 0 (RECESSED) 043 4" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 9.5000 30,210.00 0.000 0 (RECESSED) (BROKEN 36-12) 044 PAVEMENT MARKER (RETROREFLECTIVE) EA 10.0000 830.00 83.000 830.00 83.000 830 PROGRAM CAS145 PAGE 3 DATE 09/22/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4M7104 TIME 04:01 PM ESTIMATE NO. 03 BID OPENING 03/26/14 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: DELONG, ERIC 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 1,025,445.58 1,779,468.70 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 35,091.21 35,091.21 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,060,536.79 1,814,559.91 045 MOBILIZATION LS 229,970.0000 229,970.00 0.050 11,498.50 1.000 229,970 ORIGINAL CONTRACT AMOUNT 2,558,558.00 TOTAL WORK COMPLETED 1,072,035.29 2,044,529.91 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 4,000.00 0.00 TOTAL 1,076,035.29 2,044,529.91 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 05/16/14 130 07/01/14 07/01/14 01/22/15 47 9 0 0 78% 36% PROGRESS IS SATISFACTORY DELONG, ERIC RESIDENT ENGINEER PROGRAM CAS145 DATE 09/22/14