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 06/19/20 EST. NO. 007 TIME 02:57 PM R.E. NAME: BRAJNIKOFF, LEONARD 04-0P5904 --------------------------------------------------------------------------- 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 06/19/20 EST. NO. 007 TIME 02:57 PM R.E. NAME: BRAJNIKOFF, LEONARD 04-0P5904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION DVBE COMMITMENT -50.50 007 -50.50 -50.50 OVERBID ITEMS OVERBID ITEM NO. 046 -74,483.70 001 OVERBID ITEM NO. 046 74,483.70 006 0.00 0.00 TOTAL DEDUCTIONS -50.50 -50.50 PROGRAM CAS145 PAGE 1 DATE 06/19/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0P5904 TIME 02:57 PM ESTIMATE NO. 007 BID OPENING 05/24/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/31/20 R.E. NAME: BRAJNIKOFF, LEONARD DATE OF THIS ESTIMATE 06/19/20 LOCATION FINAL ESTIMATE 04-SON-121-7.3/7.3 -------------- TRUESDELL CORPORATION OF IN SONOMA COUNTY AT VARIOUS CALIFORNIA, INC. LOCATIONS. 1310 W. 23RD STREET; TEMPE AZ 85282 FED. AID NO. N O N E TREAT BRIDGE DECK WITH ------------------------------------------------------------------------------------------------------------------------------------ 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 14,000.0000 14,000.00 1.000 14,000 003 TRAFFIC CONTROL SYSTEM LS 43,000.0000 43,000.00 1.000 43,000 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 4,800.0000 4,800.00 1.000 4,800 005 JOB SITE MANAGEMENT LS 2,000.0000 2,000.00 1.000 2,000 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 5,000.0000 5,000.00 0.250 1,250.00 1.000 5,000 007 STREET SWEEPING LS 1,000.0000 1,000.00 1.000 1,000 008 TEMPORARY CONCRETE WASHOUT LS 100.0000 100.00 0.000 0 009 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 3.5000 3,710.00 876.000 3,066 STRIPE (HAZARDOUS WASTE) 010 WORK AREA MONITORING (BRIDGE) LS 1,000.0000 1,000.00 1.000 1,000 011 TREATED WOOD WASTE LB 1.0000 1,292.00 3,660.000 3,660 012 NOISE MONITORING LS 2,000.0000 2,000.00 1.000 2,000 013 HOT MIX ASPHALT (TYPE A) TON 1,000.0000 90,000.00 114.380 114,380 014 GEOSYNTHETIC PAVEMENT INTERLAYER SQYD 5.5000 2,805.00 510.000 2,805 (PAVING FABRIC) 015 TACK COAT TON 2,500.0000 750.00 0.300 750 016 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 60.0000 30,600.00 510.000 30,600 017 STRUCTURAL CONCRETE BRIDGE (REPAIR) CF 1,300.0000 2,600.00 6.000 7,800 018 CLEAN EXPANSION JOINT LF 50.0000 3,700.00 65.000 3,250 019 JOINT SEAL (MR 1") LF 65.0000 4,810.00 65.000 4,225 020 PUBLIC SAFETY PLAN LS 7,900.0000 7,900.00 1.000 7,900 021 RAPID SETTING CONCRETE (PATCH) CF 175.0000 1,575.00 9.000 1,575 022 REPAIR SPALLED SURFACE AREA SQFT 1,000.0000 5,000.00 5.000 5,000 PROGRAM CAS145 PAGE 2 DATE 06/19/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0P5904 TIME 02:57 PM ESTIMATE NO. 007 BID OPENING 05/24/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/31/20 R.E. NAME: BRAJNIKOFF, LEONARD DATE OF THIS ESTIMATE 06/19/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE UNSOUND CONCRETE CF 175.0000 1,575.00 9.000 1,575 024 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.3500 11,101.30 30,688.000 10,740 025 TREAT BRIDGE DECK SQFT 0.3500 11,101.30 31,718.000 11,101 (F) 026 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 85.0000 29,920.00 390.000 33,150 027 ACCESS OPENING, SOFFIT EA 6,000.0000 6,000.00 1.000 6,000 028 PAINT BRIDGE IDENTIFICATION STRUCTURE EA 400.0000 3,600.00 9.000 3,600 029 BRIDGE REMOVAL (PORTION) LS 1,000.0000 1,000.00 1.000 1,000 030 REMOVE PAVEMENT MARKER EA 1.0000 120.00 90.000 90 031 PAVEMENT MARKER (RETROREFLECTIVE) EA 11.0000 1,210.00 67.000 737 032 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 600.00 29.500 590 (0.063"-UNFRAMED) 033 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 560.00 28.000 560 (0.080"-UNFRAMED) 034 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 25.0000 350.00 14.000 350 (0.080"-FRAMED) 035 ROADSIDE SIGN - ONE POST EA 500.0000 1,000.00 5.000 2,500 036 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 540.0000 540.00 1.000 540 METHOD) 037 INSTALL ADHESIVE SIGN PANEL ON EA 3,250.0000 3,250.00 1.000 3,250 EXISTING STRUCTURE 038 RECONSTRUCT METAL RAILING (BRIDGE) LF 300.0000 6,000.00 20.000 6,000 039 THERMOPLASTIC TRAFFIC STRIPE LF 4.3500 9,570.00 2,054.000 8,934 (ENHANCED WET NIGHT VISIBILITY) 040 6" THERMOPLASTIC TRAFFIC STRIPE LF 3.3000 2,574.00 675.000 2,227 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 041 8" THERMOPLASTIC TRAFFIC STRIPE LF 6.5000 1,170.00 168.000 1,092 (ENHANCED WET NIGHT VISIBILITY) 042 8" THERMOPLASTIC TRAFFIC STRIPE LF 8.0000 240.00 27.000 216 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 043 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 3.3000 3,267.00 946.000 3,121 044 CONTRAST STRIPE PAINT (2-COAT) LF 3.3000 5,346.00 2,124.000 7,009 045 MODIFYING EXISTING ELECTRICAL SYSTEM LS 13,500.0000 13,500.00 1.000 13,500 PROGRAM CAS145 PAGE 3 DATE 06/19/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0P5904 TIME 02:57 PM ESTIMATE NO. 007 BID OPENING 05/24/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/31/20 R.E. NAME: BRAJNIKOFF, LEONARD DATE OF THIS ESTIMATE 06/19/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,250.00 380,696.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,250.00 380,696.50 046 MOBILIZATION LS 121,230.4000 121,230.40 1.000 121,230 ORIGINAL CONTRACT AMOUNT 467,467.00 TOTAL WORK COMPLETED 1,250.00 501,926.90 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -50.50 -50.50 TOTAL 1,199.50 501,876.40 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 046 MOBILIZATION 46,746.70 121,230.40 74,483.70 DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 07/11/19 80 08/19/19 00/00/00 01/31/20 80 34 0 0 100% 100% BRAJNIKOFF, LEONARD RESIDENT ENGINEER PROGRAM CAS145 DATE 06/19/20