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 08/21/19 EST. NO. 006 TIME 11:34 AM R.E. NAME: ROBERT DECKER 06-0W4604 --------------------------------------------------------------------------- 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 08/21/19 EST. NO. 006 TIME 11:34 AM R.E. NAME: ROBERT DECKER 06-0W4604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE ANT LDS 14@$4000/DAY -56,000.00 006 -56,000.00 -56,000.00 TOTAL DEDUCTIONS -56,000.00 -56,000.00 PROGRAM CAS145 PAGE 1 DATE 08/21/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0W4604 TIME 11:34 AM ESTIMATE NO. 006 BID OPENING 11/01/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/19 R.E. NAME: ROBERT DECKER DATE OF THIS ESTIMATE 08/21/19 LOCATION PROGRESS ESTIMATE 06-KER-5-15.8/ .0 ----------------- PETERSON-CHASE GENERAL IN KERN COUNTY NEAR GRAPEVINE AT ENGINEERING CONSTRUCTION, INC. CALIFORNIA AQUEDUCT 16351 CONSTRUCTION CIRCLE WES IRVINE CA 92606 FED. AID NO. B1IM- 005-4(202)E IMPROVE LOAD RATING ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 5,600.0000 5,600.00 1.000 5,600 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 2,450.0000 2,450.00 0.250 612.50 0.750 1,837 003 CONSTRUCTION AREA SIGNS LS 7,500.0000 7,500.00 0.140 1,050.00 1.000 7,500 004 TRAFFIC CONTROL SYSTEM LS 134,000.0000 134,000.00 0.560 75,040.00 1.000 134,000 005 CHANNELIZER (SURFACE MOUNTED) EA 42.0000 1,344.00 32.000 1,344 006 TEMPORARY TERMINAL SECTION (TYPE K) EA 1,800.0000 3,600.00 2.000 3,600 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 8,400.0000 8,400.00 0.560 4,704.00 1.000 8,400 008 TEMPORARY RAILING (TYPE K) LF 27.0000 27,000.00 1,000.000 27,000 009 TEMPORARY CRASH CUSHION MODULE EA 375.0000 10,500.00 28.000 10,500 010 JOB SITE MANAGEMENT LS 2,030.0000 2,030.00 0.560 1,136.80 1.000 2,030 011 PREPARE WATER POLLUTION CONTROL PROGRAM LS 800.0000 800.00 0.750 600 012 TEMPORARY DRAINAGE INLET PROTECTION EA 335.0000 335.00 1.000 335 013 TEMPORARY CONCRETE WASHOUT LS 4,500.0000 4,500.00 0.560 2,520.00 1.000 4,500 014 TREATED WOOD WASTE LB 0.2000 2,100.00 0.000 0 015 CLEARING AND GRUBBING (LS) LS 2,730.0000 2,730.00 1.000 2,730 016 ROADWAY EXCAVATION (TYPE Z-2) CY 305.0000 17,690.00 36.000 10,980.00 36.000 10,980 (AERIALLY DEPOSITED LEAD) 017 MINOR HOT MIX ASPHALT TON 172.0000 15,480.00 125.220 21,537 018 PLACE HOT MIX ASPHALT SQYD 14.3000 9,867.00 766.000 10,953 (MISCELLANEOUS AREA) 019 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 26.6000 3,857.00 584.200 15,539 020 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,680.0000 636,720.00 297.660 500,068.80 400.650 673,092 (TYPE R) 021 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,700.0000 42,500.00 25.000 42,500.00 25.000 42,500 (TYPE R MODIFIED) 022 STRUCTURAL CONCRETE, DRAINAGE INLET CY 5,600.0000 7,840.00 1.400 7,840 (F) PROGRAM CAS145 PAGE 2 DATE 08/21/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0W4604 TIME 11:34 AM ESTIMATE NO. 006 BID OPENING 11/01/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/19 R.E. NAME: ROBERT DECKER DATE OF THIS ESTIMATE 08/21/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PAVING NOTCH EXTENSION CF 160.0000 32,960.00 142.760 22,841.60 192.870 30,859 024 JOINT SEAL (MR 1/2") LF 36.0000 9,936.00 276.000 9,936.00 276.000 9,936 025 RAPID SETTING CONCRETE (PATCH) CF 190.0000 9,120.00 4.000 760 026 REMOVE ASPHALT CONCRETE SURFACING SQFT 2.0700 66,049.56 19,227.120 39,800 027 REMOVE UNSOUND CONCRETE CF 125.0000 6,000.00 4.000 500 028 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.3400 6,462.72 19,008.000 6,462 029 FURNISH POLYESTER CONCRETE OVERLAY CF 140.0000 199,640.00 1,790.540 250,675 030 PLACE POLYESTER CONCRETE OVERLAY SQFT 4.9500 94,089.60 19,008.000 94,089 (F) 031 18" REINFORCED CONCRETE PIPE LF 280.0000 7,840.00 28.000 7,840 032 MISCELLANEOUS IRON AND STEEL LB 1.5200 963.68 634.000 963.68 634.000 963 (F) 033 REMOVE PAVEMENT MARKER EA 33.0000 2,442.00 74.000 2,442 034 PAVEMENT MARKER (RETROREFLECTIVE) EA 33.0000 2,442.00 58.000 1,914.00 58.000 1,914 035 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 51.0000 4,590.00 87.500 4,462.50 87.500 4,462 036 VEGETATION CONTROL (MINOR CONCRETE) SQYD 97.0000 11,640.00 120.000 11,640.00 120.000 11,640 037 TRANSITION RAILING (TYPE WB-31) EA 5,000.0000 10,000.00 2.000 10,000.00 2.000 10,000 038 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,100.0000 8,200.00 2.000 8,200.00 2.000 8,200 039 CONCRETE BARRIER (TYPE 60MSC) LF 220.0000 48,400.00 220.000 48,400.00 220.000 48,400 040 CONCRETE BARRIER (TYPE 60MS MODIFIED) LF 370.0000 14,800.00 40.000 14,800 041 CONCRETE BARRIER (TYPE 60MF MODIFIED) LF 385.0000 115,500.00 300.000 115,500.00 300.000 115,500 042 REMOVE GUARDRAIL LF 14.6000 8,614.00 607.000 8,862 043 REMOVE CONCRETE BARRIER LF 35.0000 11,200.00 320.000 11,200 044 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 2,640.00 2,130.000 2,343.00 2,130.000 2,343 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 045 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.2000 3,520.00 1,520.000 3,344.00 1,520.000 3,344 (ENHANCED WET NIGHT VISIBILITY) 046 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 2.7500 6,050.00 2,200.000 6,050 PROGRAM CAS145 PAGE 3 DATE 08/21/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0W4604 TIME 11:34 AM ESTIMATE NO. 006 BID OPENING 11/01/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/19 R.E. NAME: ROBERT DECKER DATE OF THIS ESTIMATE 08/21/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 878,156.88 1,683,464.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 878,156.88 1,683,464.50 047 MOBILIZATION LS 138,000.0000 138,000.00 0.050 6,900.00 1.000 138,000 ORIGINAL CONTRACT AMOUNT 1,767,942.56 TOTAL WORK COMPLETED 885,056.88 1,821,464.50 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -56,000.00 -56,000.00 TOTAL 829,056.88 1,765,464.50 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 01/15/19 70 01/30/19 01/30/19 08/28/19 84 57 0 0 92% 100% PROGRESS IS SATISFACTORY ROBERT DECKER RESIDENT ENGINEER PROGRAM CAS145 DATE 08/21/19