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 12/22/17 EST. NO. 003 TIME 09:06 AM R.E. NAME: PAKANDAM, MEHRDAD 11-2M8204 --------------------------------------------------------------------------- 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 12/22/17 EST. NO. 003 TIME 09:06 AM R.E. NAME: PAKANDAM, MEHRDAD 11-2M8204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION DEL SEP 17 CPR -5,000.00 001 DEL OCT 17 CPR -4,000.00 002 RECD SEP 17 DEL 5,000.00 002 RECD OCT 17 DEL 4,000.00 003 4,000.00 0.00 TOTAL DEDUCTIONS 4,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 12/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2M8204 TIME 09:06 AM ESTIMATE NO. 003 BID OPENING 06/21/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/17 R.E. NAME: PAKANDAM, MEHRDAD DATE OF THIS ESTIMATE 12/22/17 LOCATION PROGRESS ESTIMATE 11-SD-5-R25.9/R42.7 ----------------- TRUESDELL CORPORATION OF IN SAN DIEGO COUNTY AT VARIOUS CALIFORNIA, INC. LOCATIONS 1310 W. 23RD STREET TEMPE AZ 85282 FED. AID NO. ACST-X073(123)E APPLY METHACRYLATE TO DECKS, ------------------------------------------------------------------------------------------------------------------------------------ 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 92,000.0000 92,000.00 0.166 15,272.00 0.608 55,936 003 TRAFFIC CONTROL SYSTEM LS 260,000.0000 260,000.00 0.166 43,160.00 0.608 158,080 004 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 4,000.0000 16,000.00 0.730 2,920.00 2.430 9,720 005 JOB SITE MANAGEMENT LS 750.0000 750.00 0.166 124.50 0.608 456 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 5,000.0000 5,000.00 0.750 3,750 007 TEMPORARY CONCRETE WASHOUT LS 3,000.0000 3,000.00 0.608 1,824.00 0.608 1,824 008 REMOVE YELLOW PAINTED TRAFFIC STRIPE LF 1.5000 24,750.00 9,540.000 14,310.00 17,375.000 26,062 (HAZARDOUS WASTE) 009 MINOR HOT MIX ASPHALT TON 1,500.0000 2,100.00 1.400 2,100 010 TACK COAT TON 5,000.0000 500.00 0.100 500 011 TEMPORARY DECKING LS 26,500.0000 26,500.00 0.500 13,250.00 1.000 26,500 012 STRUCTURAL CONCRETE, BRIDGE CY 1,100.0000 34,760.00 17.000 18,700.00 26.400 29,040 (F) 013 STRUCTURAL CONCRETE, APPROACH SLAB CY 925.0000 420,875.00 93.400 86,395.00 93.400 86,395 (TYPE R) 014 PAVING NOTCH EXTENSION CF 190.0000 31,350.00 8.700 1,653.00 8.700 1,653 015 DRILL AND BOND DOWEL LF 50.0000 2,800.00 56.000 2,800 016 CLEAN EXPANSION JOINT LF 19.0000 49,229.00 158.000 3,002.00 1,789.260 33,995 017 JOINT SEAL (MR 1/2") LF 27.0000 10,368.00 84.000 2,268.00 377.000 10,179 018 JOINT SEAL (MR 1") LF 37.0000 33,855.00 761.340 28,169 019 JOINT SEAL (MR 1 1/2") LF 50.0000 1,450.00 0.000 0 020 JOINT SEAL ASSEMBLY (MR 4") LF 340.0000 19,040.00 56.000 19,040.00 56.000 19,040 021 JOINT SEAL (MR 2") LF 80.0000 22,160.00 70.920 5,673 022 JOINT SEAL (TYPE AL) LF 20.0000 1,200.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 12/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2M8204 TIME 09:06 AM ESTIMATE NO. 003 BID OPENING 06/21/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/17 R.E. NAME: PAKANDAM, MEHRDAD DATE OF THIS ESTIMATE 12/22/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 BONDED JOINT SEAL (MR 1 1/2") LF 34.0000 24,446.00 254.000 8,636 024 BONDED JOINT SEAL (MR 2") LF 39.0000 16,692.00 252.000 9,828 025 BAR REINFORCING STEEL (BRIDGE) LB 3.2000 18,352.00 4,535.000 14,512.00 5,735.000 18,352 (F) 026 PUBLIC SAFETY PLAN LS 14,000.0000 14,000.00 0.060 840.00 1.000 14,000 027 RAPID SETTING CONCRETE (PATCH) CF 25.0000 42,275.00 100.890 2,522 028 REMOVE UNSOUND CONCRETE CF 25.0000 42,275.00 100.890 2,522 029 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.1500 100,577.10 289.000 43.35 666,840.000 100,026 030 TREAT BRIDGE DECK SQFT 0.1500 100,577.10 3,963.000 594.45 670,514.000 100,577 (F) 031 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 64.0000 477,568.00 434.250 27,792.00 9,609.250 614,992 032 BRIDGE REMOVAL (PORTION), LOCATION A LS 18,000.0000 18,000.00 0.000 0 033 BRIDGE REMOVAL (PORTION), LOCATION B LS 53,000.0000 53,000.00 1.000 53,000.00 1.000 53,000 034 BRIDGE REMOVAL (PORTION), LOCATION C LS 6,200.0000 6,200.00 1.000 6,200 035 BRIDGE REMOVAL (PORTION), LOCATION D LS 8,900.0000 8,900.00 0.000 0 036 BRIDGE REMOVAL (PORTION), LOCATION E LS 3,400.0000 3,400.00 1.000 3,400.00 1.000 3,400 037 BRIDGE REMOVAL (PORTION), LOCATION F LS 27,000.0000 27,000.00 1.000 27,000 038 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.7000 3,230.00 0.000 0 039 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.3000 5,633.00 944.000 4,059.20 944.000 4,059 040 THERMOPLASTIC PAVEMENT MARKING SQFT 4.8000 10,944.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 041 PAINT TRAFFIC STRIPE (1-COAT) LF 0.5500 13,365.00 12,787.000 7,032.85 12,787.000 7,032 042 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.8500 24,480.00 19,588.000 16,649.80 19,588.000 16,649 (ENHANCED WET NIGHT VISIBILITY) 043 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 1,117.50 366.000 274.50 366.000 274 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 044 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 15,375.00 16,181.000 12,135.75 16,181.000 12,135 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 045 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 1,120.00 1,399.000 2,798.00 1,399.000 2,798 (ENHANCED WET NIGHT VISIBILITY) 046 6" THERMOPLASTIC TRAFFIC STRIPE LF 10.0000 540.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 8-4) 047 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.6000 9,672.00 2,360.000 6,136.00 2,360.000 6,136 (ENHANCED WET NIGHT VISIBILITY) PROGRAM CAS145 PAGE 3 DATE 12/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2M8204 TIME 09:06 AM ESTIMATE NO. 003 BID OPENING 06/21/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/17 R.E. NAME: PAKANDAM, MEHRDAD DATE OF THIS ESTIMATE 12/22/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 048 8" THERMOPLASTIC TRAFFIC STRIPE LF 5.0000 1,100.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 049 REMOVE PAINTED TRAFFIC STRIPE LF 0.6400 27,072.00 -12,465.000 -7,977.60 29,835.000 19,094 050 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.6400 5,376.00 17,813.000 11,400.32 26,213.000 16,776 051 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 4.2500 9,690.00 -953.000 -4,050.25 1,327.000 5,639 PROGRAM CAS145 PAGE 4 DATE 12/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2M8204 TIME 09:06 AM ESTIMATE NO. 003 BID OPENING 06/21/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/17 R.E. NAME: PAKANDAM, MEHRDAD DATE OF THIS ESTIMATE 12/22/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 370,558.87 1,558,526.79 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 370,558.87 1,558,526.79 052 MOBILIZATION LS 143,624.3000 143,624.30 1.000 143,624 ORIGINAL CONTRACT AMOUNT 2,288,288.00 TOTAL WORK COMPLETED 370,558.87 1,702,151.09 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 4,000.00 0.00 TOTAL 374,558.87 1,702,151.09 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 08/15/17 120 09/05/17 09/05/17 03/02/18 73 0 0 0 68% 61% PROGRESS IS SATISFACTORY PAKANDAM, MEHRDAD RESIDENT ENGINEER PROGRAM CAS145 DATE 12/22/17