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 01/22/21 EST. NO. 004 TIME 01:40 PM R.E. NAME: VU, KHOI 08-1K1404 --------------------------------------------------------------------------- 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 01/22/21 EST. NO. 004 TIME 01:40 PM R.E. NAME: VU, KHOI 08-1K1404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION NOVEMBER 2020 -7,000.00 002 DECEMBER 2020 -4,000.00 003 NOVEMBER 2020 RLS 7,000.00 004 7,000.00 -4,000.00 TOTAL DEDUCTIONS 7,000.00 -4,000.00 PROGRAM CAS145 PAGE 1 DATE 01/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1K1404 TIME 01:40 PM ESTIMATE NO. 004 BID OPENING 04/21/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/21 R.E. NAME: VU, KHOI DATE OF THIS ESTIMATE 01/22/21 LOCATION PROGRESS ESTIMATE 08-RIV-10-R139.0/R155.0 ----------------- TRUESDELL CORPORATION OF IN BLYTHE FR ISORA DITCH (BR CALIFORNIA, INC. #56-0015L) TO RTE 10/95 SEPARATION 1310 W. 23RD STREET; (BR #56-0598L/R) TEMPE AZ 85282 FED. AID NO. N O N E POLYESTER CONCRETE OVERLAY, COLUMN ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 7,500.0000 7,500.00 0.750 5,625 002 TIME-RELATED OVERHEAD (WDAY) WDAY 428.0000 55,640.00 9.000 3,852.00 37.000 15,836 003 CONSTRUCTION AREA SIGNS LS 14,000.0000 14,000.00 0.150 2,100.00 0.900 12,600 004 TRAFFIC CONTROL SYSTEM LS 148,033.0000 148,033.00 0.500 74,016.50 0.750 111,024 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 5,000.0000 5,000.00 0.500 2,500.00 0.750 3,750 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 10,800.0000 10,800.00 0.150 1,620.00 0.750 8,100 007 TEMPORARY CONCRETE WASHOUT LS 2,500.0000 2,500.00 1.000 2,500 008 REPLACE ASPHALT CONCRETE SURFACING CY 1,000.0000 5,000.00 0.000 0 009 HOT MIX ASPHALT (TYPE A) TON 470.0000 98,700.00 0.000 0 010 TACK COAT TON 500.0000 500.00 0.000 0 011 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 30.0000 9,900.00 0.000 0 012 GRIND EXISTING BRIDGE DECK SQYD 31.5000 50,463.00 1,493.500 47,045.25 1,493.500 47,045 013 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,475.0000 899,750.00 544.630 803,329 (TYPE R) 014 PAVING NOTCH EXTENSION CF 140.0000 39,060.00 279.000 39,060 015 JOINT SEAL (MR 1/2") LF 75.0000 24,300.00 36.000 2,700.00 36.000 2,700 016 JOINT SEAL (MR 1 1/2") LF 255.0000 12,240.00 0.000 0 017 PUBLIC SAFETY PLAN LS 4,000.0000 4,000.00 0.750 3,000.00 0.750 3,000 018 RAPID SETTING CONCRETE (PATCH) CF 15.0000 1,590.00 0.000 0 019 REMOVE ASPHALT CONCRETE SURFACING SQFT 5.5500 41,125.50 0.000 0 020 REMOVE UNSOUND CONCRETE CF 48.0000 5,088.00 4.500 216.00 4.500 216 021 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.3000 11,848.20 34,676.000 10,402.80 34,676.000 10,402 022 FURNISH POLYESTER CONCRETE OVERLAY CF 63.0000 315,000.00 3,563.630 224,508.69 3,563.630 224,508 PROGRAM CAS145 PAGE 2 DATE 01/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1K1404 TIME 01:40 PM ESTIMATE NO. 004 BID OPENING 04/21/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/21 R.E. NAME: VU, KHOI DATE OF THIS ESTIMATE 01/22/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PLACE POLYESTER CONCRETE OVERLAY SQFT 6.3500 250,786.90 34,676.000 220,192.60 34,676.000 220,192 (F) 024 DESERT TORTOISE FENCE LF 14.0000 17,500.00 1,041.000 14,574 025 PAVEMENT MARKER (RETROREFLECTIVE) EA 25.0000 900.00 0.000 0 026 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.7000 4,374.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 027 12" RUMBLE STRIP STA 650.0000 13,000.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 028 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 100.0000 100.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 01/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1K1404 TIME 01:40 PM ESTIMATE NO. 004 BID OPENING 04/21/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/21 R.E. NAME: VU, KHOI DATE OF THIS ESTIMATE 01/22/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 592,153.84 1,524,464.34 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 592,153.84 1,524,464.34 029 MOBILIZATION LS 72,422.4000 72,422.40 0.050 3,621.12 1.000 72,422 ORIGINAL CONTRACT AMOUNT 2,121,121.00 TOTAL WORK COMPLETED 595,774.96 1,596,886.74 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 7,000.00 -4,000.00 TOTAL 602,774.96 1,592,886.74 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 06/09/20 125 06/24/20 00/00/00 05/27/21 39 33 0 0 77% 31% PROGRESS IS SATISFACTORY VU, KHOI RESIDENT ENGINEER PROGRAM CAS145 DATE 01/22/21