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 12/20/18 EST. NO. 044 TIME 11:13 AM R.E. NAME: WANG, MIKE 07-295704 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 019 0001 40,111.49 A.C. @ L.S.(+) 121918 N 001 0 40,111.49 TOTAL THIS ESTIMATE 1,498,851.54 TOTAL PREVIOUS ESTIMATE 1,538,963.03 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 12/20/18 EST. NO. 044 TIME 11:13 AM R.E. NAME: WANG, MIKE 07-295704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE CEM 4401 ANNUAL 2017 -10,000.00 038 CEM 4401 ANNUAL 2017 10,000.00 039 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 12/20/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-295704 TIME 11:13 AM ESTIMATE NO. 044 BID OPENING 06/26/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/04/18 R.E. NAME: WANG, MIKE DATE OF THIS ESTIMATE 12/20/18 LOCATION FINAL ESTIMATE 07-LA-605-0.0/20.2 -------------- PETERSON-CHASE GENERAL SLAB REPLACEMENT AND GRINDING ENGINEERING CONSTRUCTION INC 16351 CONSTRUCTION CIRCLEWEST IRVINE, CA 92606 FED. AID NO. NHPI-605 -2(967)E PAV PRESERVATION,SLAB REPL/GRNDNG ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,000.0000 1,000.00 1.000 1,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 7,700.0000 7,700.00 1.000 7,700 003 TIME-RELATED OVERHEAD (WDAY) WDAY 2,400.0000 840,000.00 350.000 840,000 004 CONSTRUCTION AREA SIGNS LS 10,000.0000 10,000.00 1.000 10,000 005 TRAFFIC CONTROL SYSTEM LS 1,300,000.0000 1,300,000.00 1.000 1,300,000 006 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 1,260.00 36.000 1,260 007 TEMPORARY RAILING (TYPE K) LF 20.0000 27,000.00 6,200.000 124,000 008 TEMPORARY CRASH CUSHION MODULE EA 220.0000 52,800.00 364.000 80,080 009 JOB SITE MANAGEMENT LS 12,000.0000 12,000.00 1.000 12,000 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 700.0000 700.00 1.000 700 011 TEMPORARY DRAINAGE INLET PROTECTION EA 50.0000 1,250.00 25.000 1,250 012 TEMPORARY FIBER ROLL LF 4.0000 4,000.00 1,000.000 4,000 013 TEMPORARY CONCRETE WASHOUT LS 12,500.0000 12,500.00 1.000 12,500 014 TREATED WOOD WASTE LB 0.2000 9,100.00 44,391.000 8,878 015 REMOVE GUARDRAIL LF 6.0000 22,560.00 3,405.300 20,431 016 REMOVE PAINTED TRAFFIC STRIPE LF 0.1600 262,400.00 1,792,987.000 286,877 017 REMOVE PAINTED PAVEMENT MARKING SQFT 1.1000 26,620.00 18,642.000 20,506 018 REMOVE PAVEMENT MARKER EA 0.2700 33,750.00 157,030.000 42,398 019 REMOVE ROADSIDE SIGN EA 200.0000 6,000.00 29.000 5,800 020 REMOVE ASPHALT CONCRETE DIKE LF 1.7500 3,010.00 5,347.000 9,357 021 REMOVE CONCRETE PAVEMENT,BASE,AND CY 135.0000 731,700.00 6,251.840 843,998 SUBBASE 022 ADJUST INLET TO GRADE EA 2,300.0000 2,300.00 2.000 4,600 PROGRAM CAS145 PAGE 2 DATE 12/20/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-295704 TIME 11:13 AM ESTIMATE NO. 044 BID OPENING 06/26/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/04/18 R.E. NAME: WANG, MIKE DATE OF THIS ESTIMATE 12/20/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ADJUST PULL BOX TO GRADE EA 80.0000 1,120.00 17.000 1,360 024 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 0.9800 301,840.00 238,526.690 233,756 025 REMOVE CONCRETE (CURB AND GUTTER) LF 25.0000 27,750.00 1,365.100 34,127 026 REMOVE CONCRETE(SIDEWALK AND CURB SQYD 37.0000 29,230.00 938.500 34,724 RAMP) 027 REMOVE CRASH CUSHION (SAND FILLED) EA 500.0000 9,000.00 18.000 9,000 028 ROADWAY EXCAVATION CY 60.0000 43,200.00 765.290 45,917 029 STRUCTURE EXCAVATION (TYPE Z-2) CY 250.0000 84,000.00 336.000 84,000 (AERIALLY DEPOSITED LEAD) 030 ROCK BLANKET SQFT 15.0000 226,500.00 23,451.900 351,778 031 ALTERNATE TREATED BASE CY 370.0000 488,400.00 1,623.140 600,561 032 LEAN CONCRETE BASE RAPID SETTING CONCRET CY 550.0000 115,500.00 259.000 142,450 E(3/8") 033 REPLACE BASE CY 385.0000 173,250.00 457.290 176,056 034 BASE BOND BREAKER SQYD 0.7500 9,000.00 0.000 0 035 HOT MIX ASPHALT, SUPERPAVE (TYPE A) TON 100.0000 8,500.00 115.660 11,566 036 RUBBERIZED HOT MIX ASPHALT, TON 98.0000 3,439,800.00 28,724.610 2,815,011 SUPERPAVE (GAP GRADED) 037 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 9.5000 12,350.00 4,441.000 42,189 038 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 9.5000 7,030.00 924.000 8,778 039 TACK COAT TON 640.0000 35,200.00 44.720 28,620 040 PRECAST JOINTED CONCRETE PAVEMENT CY 742.0000 3,272,220.00 4,498.520 3,337,901 041 JOINTED PLAIN CONCRETE PAVEMENT CY 645.0000 174,150.00 308.000 198,660 (RSC) 042 DOWEL BAR RETROFIT EA 31.5000 573,300.00 19,665.000 619,447 043 SPALL REPAIR (FAST-SETTING CONCRETE) SQYD 525.0000 52,500.00 80.000 42,000 044 INDIVIDUAL PRECAST SLAB REPLACEMENT CY 1,028.0000 4,533,480.00 3,540.520 3,639,654 045 GRIND EXISTING CONCRETE SQYD 3.1000 1,119,100.00 319,968.000 991,900 PAVEMENT 046 AGGREGATE BASE (APPROACH SLAB) CY 550.0000 4,950.00 11.250 6,187 047 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,069.0000 612,537.00 490.000 523,810 (TYPE R) 048 MINOR CONCRETE (MINOR STRUCTURE) CY 1,000.0000 102,000.00 171.500 171,500 (F) 049 PAVING NOTCH EXTENSION CF 90.0000 15,750.00 180.000 16,200 PROGRAM CAS145 PAGE 3 DATE 12/20/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-295704 TIME 11:13 AM ESTIMATE NO. 044 BID OPENING 06/26/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/04/18 R.E. NAME: WANG, MIKE DATE OF THIS ESTIMATE 12/20/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 JOINT SEAL (MR 1/2") LF 22.0000 4,004.00 144.000 3,168 051 JOINT SEAL (MR 1") LF 25.0000 4,725.00 56.000 1,400 052 FURNISH FORMED PANEL SIGN (OVERHEAD) SQFT 8.8000 223,520.00 25,359.800 223,166 053 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 17.5000 142,275.00 8,129.600 142,268 054 FURNISH LAMINATED PANEL SIGN (1"-TYPE B) SQFT 17.0000 10,370.00 610.000 10,370 055 FURNISH LAMINATED PANEL SIGN SQFT 18.0000 15,120.00 840.000 15,120 (2 1/2"-TYPE B) 056 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 8.0000 1,040.00 130.000 1,040 (0.063"-UNFRAMED) 057 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 8.0000 1,600.00 200.000 1,600 (0.080"-UNFRAMED) 058 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.0000 2,700.00 270.000 2,700 (0.080"-FRAMED) 059 ROADSIDE SIGN - ONE POST EA 350.0000 2,100.00 7.000 2,450 060 ROADSIDE SIGN - TWO POST EA 1,600.0000 28,800.00 19.000 30,400 061 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 200.0000 2,600.00 9.000 1,800 METHOD) 062 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 6.5000 218,400.00 33,553.400 218,097 063 DETECTABLE WARNING SURFACE SQFT 30.0000 41,100.00 1,305.500 39,165 064 MINOR CONCRETE(RETAINING CURB,SIDEWALK CY 1,000.0000 180,000.00 248.760 248,760 CURB RAMP,CURB AND GUTTER) 065 PRE/POST CONSTRUCTION SURVEYS EA 900.0000 20,700.00 23.000 20,700 066 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 25.0000 49,500.00 1,587.500 39,687 067 MIDWEST GUARDRAIL SYSTEM (7' WOOD POST) LF 27.0000 144,180.00 3,480.900 93,984 068 VEGETATION CONTROL (MINOR CONCRETE) SQYD 70.0000 100,800.00 1,824.110 127,687 069 SINGLE THRIE BEAM BARRIER (WOOD POST) LF 38.0000 7,600.00 237.500 9,025 070 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 071 END CAP (TYPE A) EA 60.0000 240.00 7.000 420 072 END CAP (TYPE TC) EA 71.0000 2,059.00 0.000 0 073 END ANCHOR ASSEMBLY (TYPE SFT) EA 750.0000 8,250.00 10.000 7,500 074 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,080.0000 18,480.00 5.000 15,400 075 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,640.0000 36,960.00 14.000 36,960 076 CRASH CUSHION(SCI 100GM) EA 39,950.0000 79,900.00 2.000 79,900 PROGRAM CAS145 PAGE 4 DATE 12/20/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-295704 TIME 11:13 AM ESTIMATE NO. 044 BID OPENING 06/26/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/04/18 R.E. NAME: WANG, MIKE DATE OF THIS ESTIMATE 12/20/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 CONCRETE BARRIER(TYPE 736B MOD) LF 260.0000 231,400.00 0.000 0 078 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2400 136,800.00 704,883.000 169,171 079 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.5100 222,870.00 506,021.000 258,070 080 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.3800 12,844.00 35,261.000 13,399 (BROKEN 12-3) 081 THERMOPLASTIC PAVEMENT MARKING SQFT 2.2000 53,240.00 27,926.000 61,437 082 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.1600 112,480.00 711,490.000 113,838 (BROKEN 36-12) 083 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.1600 2,336.00 15,855.000 2,536 (BROKEN 17-7) 084 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.3800 11,590.00 47,296.000 17,972 (BROKEN 36-12) 085 PAINT TRAFFIC STRIPE (2-COAT) LF 0.1100 104,500.00 990,876.000 108,996 086 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.1000 64,680.00 61,951.000 68,146 087 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.2000 97,240.00 52,486.000 115,469 088 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,100.0000 1,100.00 1.000 1,100 SYSTEM ELEMENTS DURING CONSTRUCTION 089 INDUCTIVE LOOP DETECTOR (EA) EA 434.0000 251,720.00 506.000 219,604 090 MODIFY CHANGEABLE MESSAGE SIGN LS 24,750.0000 24,750.00 1.000 24,750 091 SYSTEM TESTING AND DOCUMENTATION LS 6,000.0000 6,000.00 1.000 6,000 092 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 093 TRANSITION RAILING (TYPE WB-31) EA 3,400.0000 85,000.00 22.000 74,800 PROGRAM CAS145 PAGE 5 DATE 12/20/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-295704 TIME 11:13 AM ESTIMATE NO. 044 BID OPENING 06/26/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/04/18 R.E. NAME: WANG, MIKE DATE OF THIS ESTIMATE 12/20/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 20,432,559.85 ADJUSTMENT OF COMPENSATION 40,111.49 534,689.62 EXTRA WORK 0.00 1,004,273.41 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 40,111.49 21,971,522.88 094 MOBILIZATION LS 225,000.0000 225,000.00 1.000 225,000 ORIGINAL CONTRACT AMOUNT 21,829,880.00 TOTAL WORK COMPLETED 40,111.49 22,196,522.88 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 40,111.49 22,196,522.88 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E 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 08/06/14 350 12/05/14 12/29/14 06/04/18 350 512 0 0 100% 100% WANG, MIKE RESIDENT ENGINEER PROGRAM CAS145 DATE 12/20/18