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 11/21/18 EST. NO. 006 TIME 03:14 PM R.E. NAME: HARLINE, JOE 03-0G8704 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0002 1,162.36 E.W. @ F.A.(+) 070218 N RNR001 0003 1,445.50 071018 N RNR002 0004 707.35 071818 N RNR003 0005 763.79 071918 N RNR004 0006 874.13 072218 N RNR005 0007 874.13 072318 N RNR006 002 0001 25,277.22 E.W. @ F.A.(+) 081918 N 0005.0 0002 23,576.90 082018 N 0006.0 54,681.38 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 54,681.38 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 11/21/18 EST. NO. 006 TIME 03:14 PM R.E. NAME: HARLINE, JOE 03-0G8704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 11/21/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0G8704 TIME 03:14 PM ESTIMATE NO. 006 BID OPENING 03/20/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/18 R.E. NAME: HARLINE, JOE DATE OF THIS ESTIMATE 11/21/18 LOCATION PROGRESS ESTIMATE 03-ED-50-18.5/ .0 ----------------- GOLDEN STATE BRIDGE, INC. IN EL DORADO, NEVADA, AND PLACER 3701 MALLARD DRIVE COUNTIES AT VARIOUS LOCATIONS BENICIA CA 945101195 FED. AID NO. N O N E BRIDGE DECK REHABILITATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 4,000.0000 4,000.00 1.000 4,000 002 CONSTRUCTION AREA SIGNS LS 14,000.0000 14,000.00 0.760 10,640 003 TRAFFIC CONTROL SYSTEM LS 170,000.0000 170,000.00 0.360 61,200.00 0.790 134,300 004 TYPE III BARRICADE EA 100.0000 1,300.00 4.000 400 005 TEMPORARY TRAFFIC STRIPE (TAPE) LF 3.1000 13,206.00 3,816.000 11,829 006 TRAFFIC PLASTIC DRUM EA 100.0000 5,500.00 21.000 2,100 007 TEMPORARY PAVEMENT MARKER EA 14.0000 1,204.00 86.000 1,204 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 22,000.0000 22,000.00 0.360 7,920.00 0.790 17,380 009 TEMPORARY RAILING (TYPE K) LF 35.0000 101,500.00 1,020.000 35,700 010 ALTERNATIVE TEMPORARY CRASH CUSHION EA 5,000.0000 25,000.00 2.000 10,000 011 TEMPORARY TRAFFIC SCREEN LF 8.0000 23,200.00 0.000 0 012 JOB SITE MANAGEMENT LS 15,000.0000 15,000.00 0.360 5,400.00 0.790 11,850 013 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,000.0000 2,000.00 0.750 1,500 014 TEMPORARY DRAINAGE INLET PROTECTION EA 400.0000 3,200.00 8.000 3,200 015 TEMPORARY CONCRETE WASHOUT LS 5,000.0000 5,000.00 0.360 1,800.00 0.790 3,950 016 TREATED WOOD WASTE LB 0.3000 1,197.00 0.000 0 017 HOT MIX ASPHALT (TYPE A) TON 288.0000 221,760.00 0.000 0 018 TACK COAT TON 8,500.0000 11,900.00 0.000 0 019 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 35.0000 102,900.00 1,470.000 51,450 020 FURNISH POLYESTER CONCRETE INLAY CF 85.0000 24,650.00 240.000 20,400.00 240.000 20,400 021 PLACE POLYESTER CONCRETE INLAY SQFT 15.0000 43,200.00 2,880.000 43,200.00 2,880.000 43,200 (F) 022 GRIND EXISTING CONCRETE SQYD 25.0000 8,250.00 270.000 6,750.00 270.000 6,750 PAVEMENT PROGRAM CAS145 PAGE 2 DATE 11/21/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0G8704 TIME 03:14 PM ESTIMATE NO. 006 BID OPENING 03/20/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/18 R.E. NAME: HARLINE, JOE DATE OF THIS ESTIMATE 11/21/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 STRUCTURAL CONCRETE, BRIDGE (RSC) CY 3,200.0000 393,600.00 51.000 163,200 (F) 024 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,675.0000 1,078,700.00 754.000 1,262,950 (TYPE R) 025 DRILL AND BOND DOWEL LF 75.0000 58,350.00 560.000 42,000 (CHEMICAL ADHESIVE)(LF) 026 CLEAN EXPANSION JOINT LF 35.0000 6,440.00 89.000 3,115.00 184.000 6,440 027 SNOWPLOW DEFLECTOR EA 75.0000 9,450.00 40.000 3,000.00 98.000 7,350 028 JOINT SEAL (MR 1") LF 55.0000 30,745.00 559.000 30,745.00 559.000 30,745 029 JOINT SEAL (MR 1 1/2") LF 65.0000 6,175.00 95.000 6,175 030 BAR REINFORCING STEEL (EPOXY COATED) LB 1.7500 41,506.50 9,835.000 17,211 (F) (BRIDGE) 031 BAR REINFORCING STEEL LB 6.0000 16,170.00 1,940.000 11,640 (F) (STAINLESS STEEL) (BRIDGE) 032 PUBLIC SAFETY PLAN LS 1,000.0000 1,000.00 1.000 1,000 033 REMOVE ASPHALT CONCRETE SURFACING SQFT 3.0000 28,440.00 9,480.000 28,440 034 REMOVE POLYESTER CONCRETE OVERLAY SQFT 2.0000 59,712.00 29,856.000 59,712 035 REMOVE CONCRETE DECK SURFACE SQFT 10.0000 47,300.00 1,577.000 15,770 036 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.5000 35,346.00 51,732.000 25,866 037 FURNISH POLYESTER CONCRETE OVERLAY CF 72.0000 380,880.00 4,211.300 303,213 038 PLACE POLYESTER CONCRETE OVERLAY SQFT 3.2500 171,964.00 52,912.000 171,964 (F) 039 TREAT BRIDGE DECK SQFT 1.5000 12,450.00 8,300.000 12,450 (F) 040 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 55.0000 5,665.00 103.000 5,665 041 BRIDGE REMOVAL (PORTION) LS 25,000.0000 25,000.00 1.000 25,000 042 PREPARE AND STAIN CONCRETE SQFT 12.0000 5,868.00 489.000 5,868 043 CONCRETE BARRIER DELINEATOR (16-INCH) EA 55.0000 110.00 0.000 0 044 PAVEMENT MARKER (RETROREFLECTIVE) EA 25.0000 500.00 18.000 450 045 PAVEMENT MARKER EA 80.0000 8,000.00 0.000 0 (RETROREFLECTIVE-RECESSED) 046 CONCRETE BARRIER MARKER (NON IMPACTABLE) EA 55.0000 220.00 0.000 0 047 OBJECT MARKER (TYPE L-1) EA 45.0000 45.00 0.000 0 048 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 100.0000 12,000.00 0.000 0 049 TRANSITION RAILING (TYPE WB-31) EA 5,200.0000 10,400.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 11/21/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0G8704 TIME 03:14 PM ESTIMATE NO. 006 BID OPENING 03/20/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/18 R.E. NAME: HARLINE, JOE DATE OF THIS ESTIMATE 11/21/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 END CAP (TYPE A) EA 150.0000 150.00 0.000 0 051 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,200.0000 3,200.00 0.000 0 (STEEL POST) 052 CONCRETE BARRIER (TYPE 60A MODIFIED) LF 175.0000 23,975.00 0.000 0 (F) 053 CONCRETE BARRIER (TYPE 60C) LF 225.0000 11,700.00 0.000 0 054 CONCRETE BARRIER (TYPE 742 MODIFIED) LF 175.0000 39,550.00 226.000 39,550 (F) 055 CONCRETE BARRIER (TYPE 742A MODIFIED) LF 300.0000 8,100.00 27.000 8,100 (F) 056 REMOVE GUARDRAIL LF 7.0000 1,400.00 0.000 0 057 REMOVE CONCRETE BARRIER (TYPE 50C) LF 85.0000 4,420.00 0.000 0 058 6" METHYL METHACRYLATE TRAFFIC STRIPE LF 2.0000 7,080.00 0.000 0 059 6" METHYL METHACRYLATE TRAFFIC STRIPE LF 1.5000 270.00 0.000 0 (BROKEN 17-7) 060 6" METHYL METHACRYLATE TRAFFIC STRIPE LF 2.0000 3,880.00 0.000 0 (BROKEN 36-12) 061 8" METHYL METHACRYLATE TRAFFIC STRIPE LF 12.5000 8,250.00 0.000 0 062 6" METHYL METHACRYLATE TRAFFIC STRIPE LF 6.0000 11,400.00 1,900.000 11,400.00 1,900.000 11,400 (RECESSED) 063 6" METHYL METHACRYLATE TRAFFIC STRIPE LF 9.0000 8,550.00 950.000 8,550.00 950.000 8,550 (RECESSED, BROKEN 36-12) 064 6" PERMANENT TAPE TRAFFIC STRIPE LF 4.0000 3,320.00 844.000 3,376 065 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 4.0000 3,320.00 830.000 3,320 066 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 9,940.00 4,970.000 9,940 (WATER BLASTING) PROGRAM CAS145 PAGE 4 DATE 11/21/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0G8704 TIME 03:14 PM ESTIMATE NO. 006 BID OPENING 03/20/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/18 R.E. NAME: HARLINE, JOE DATE OF THIS ESTIMATE 11/21/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 203,480.00 2,657,199.45 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 54,681.38 54,681.38 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 258,161.38 2,711,880.83 067 MOBILIZATION LS 275,000.0000 275,000.00 1.000 275,000 ORIGINAL CONTRACT AMOUNT 3,689,508.50 TOTAL WORK COMPLETED 258,161.38 2,986,880.83 MATERIALS ON HAND ON SITE 14,480.00 DEDUCTIONS 0.00 0.00 TOTAL 258,161.38 3,001,360.83 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 04/25/18 120 06/05/18 06/05/18 01/31/19 49 68 0 0 76% 41% PROGRESS IS SATISFACTORY HARLINE, JOE RESIDENT ENGINEER PROGRAM CAS145 DATE 11/21/18