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 06/24/16 EST. NO. 017 TIME 11:47 AM R.E. NAME: YII, JAMES 12-0M7204 --------------------------------------------------------------------------- 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 06/24/16 EST. NO. 017 TIME 11:47 AM R.E. NAME: YII, JAMES 12-0M7204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/24/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0M7204 TIME 11:47 AM ESTIMATE NO. 017 BID OPENING 11/06/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/16 R.E. NAME: YII, JAMES DATE OF THIS ESTIMATE 06/24/16 LOCATION RERUN PROGRESS ESTIMATE 12-ORA-0-7.8/9.9 ----------------------- PETERSON-CHASE GENERAL IN ORANGE COUNTY, IN BUENA PARK, ENGINEERING CONSTRUCTION, INC. IRVINE AND COSTA MESA, AT VARIOUS 1792 KAISER AVENUE LOCATION. IRVINE CA 92614 FED. AID NO. NHP-X059(58)E SEISMIC RETROFIT FOUR (4) BRIDGES. ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 825.0000 825.00 0.800 660 002 CONSTRUCTION AREA SIGNS LS 3,600.0000 3,600.00 0.500 1,800 003 TRAFFIC CONTROL SYSTEM LS 390,000.0000 390,000.00 0.030 11,700.00 0.870 339,300 004 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 3.3000 3,564.00 248.000 818 005 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.3500 35,350.00 69,016.000 24,155 006 CHANNELIZER (SURFACE MOUNTED) EA 30.0000 4,500.00 167.000 5,010 007 TEMPORARY PAVEMENT MARKER EA 2.7500 18,452.50 3,327.000 9,149 008 TEMPORARY RAILING (TYPE K) LF 16.0000 76,800.00 4,980.000 79,680 009 TEMPORARY CRASH CUSHION MODULE EA 225.0000 40,500.00 147.000 33,075 010 TEMPORARY CRASH CUSHION EA 3,000.0000 6,000.00 2.000 6,000 011 TEMPORARY TRAFFIC SCREEN LF 3.5000 16,800.00 4,920.000 17,220 012 JOB SITE MANAGEMENT LS 2,400.0000 2,400.00 0.030 72.00 0.810 1,944 013 PREPARE WATER POLLUTION CONTROL PROGRAM LS 660.0000 660.00 1.000 660 014 TEMPORARY DRAINAGE INLET PROTECTION EA 50.0000 550.00 11.000 550 015 TEMPORARY CONCRETE WASHOUT LS 3,000.0000 3,000.00 1.000 3,000 016 TREATED WOOD WASTE LB 0.2700 1,968.30 7,290.000 1,968 017 REMOVE GUARDRAIL LF 14.0000 9,100.00 645.000 9,030 018 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.4400 17,160.00 36,918.000 16,243 019 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.2000 1,914.00 332.000 730 020 REMOVE PAVEMENT MARKER EA 1.1000 7,381.00 1,997.000 2,196.70 6,156.000 6,771 021 REMOVE ASPHALT CONCRETE DIKE LF 1.7500 1,890.00 180.000 315.00 1,260.500 2,205 022 REMOVE INLET EA 600.0000 1,200.00 2.000 1,200 PROGRAM CAS145 PAGE 2 DATE 06/24/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0M7204 TIME 11:47 AM ESTIMATE NO. 017 BID OPENING 11/06/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/16 R.E. NAME: YII, JAMES DATE OF THIS ESTIMATE 06/24/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 RELOCATE ROADSIDE SIGN-ONE POST EA 200.0000 400.00 0.000 0 024 BRIDGE REMOVAL (PORTION), LOCATION A LS 19,700.0000 19,700.00 1.000 19,700 025 BRIDGE REMOVAL (PORTION), LOCATION B LS 6,000.0000 6,000.00 1.000 6,000 026 BRIDGE REMOVAL (PORTION), LOCATION C LS 27,000.0000 27,000.00 0.670 18,090 027 BRIDGE REMOVAL (PORTION), LOCATION D LS 57,000.0000 57,000.00 1.000 57,000 028 CLEARING AND GRUBBING (LS) LS 3,000.0000 3,000.00 1.000 3,000 029 ROADWAY EXCAVATION CY 120.0000 13,200.00 6.000 720.00 110.000 13,200 030 STRUCTURE EXCAVATION (BRIDGE) CY 115.0000 63,250.00 389.000 44,735 (F) 031 STRUCTURE BACKFILL (BRIDGE) CY 94.0000 37,318.00 360.000 33,840 (F) 032 CLASS 2 AGGREGATE BASE (TON) TON 48.0000 12,000.00 250.000 12,000.00 250.000 12,000 033 LEAN CONCRETE BASE CY 250.0000 4,750.00 4.000 1,000.00 19.000 4,750 034 HOT MIX ASPHALT (TYPE A) TON 110.0000 37,400.00 298.000 32,780 035 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 8.0000 3,040.00 159.000 1,272.00 380.000 3,040 036 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 8.0000 5,680.00 143.000 1,144.00 387.000 3,096 037 JOINTED PLAIN CONCRETE PAVEMENT CY 350.0000 11,900.00 16.000 5,600.00 34.000 11,900 038 SEAL ISOLATION JOINT LF 20.0000 1,400.00 28.000 560.00 70.000 1,400 039 36" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 560.0000 443,520.00 792.000 443,520 040 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 315.0000 41,895.00 136.000 42,840 041 STRUCTURAL CONCRETE, BRIDGE CY 1,180.0000 68,440.00 58.000 68,440 (F) 042 MINOR CONCRETE (MINOR STRUCTURE) CY 1,985.0000 5,756.50 2.900 5,756 (F) 043 DRILL AND BOND DOWEL LF 17.0000 9,639.00 525.000 8,925 044 BAR REINFORCING STEEL (BRIDGE) LB 1.7200 160,494.92 93,282.000 160,445 045 ASPHALT MEMBRANE WATERPROOFING SQFT 35.0000 27,230.00 636.000 22,260 046 INSTALL STUD CONNECTOR EA 40.0000 5,760.00 144.000 5,760 047 COMPOSITE COLUMN CASING SQFT 85.0000 163,370.00 1,922.000 163,370 048 COLUMN CASING LB 5.6000 489,216.00 26,176.000 146,585.60 92,339.000 517,098 049 18" REINFORCED CONCRETE PIPE LF 80.0000 800.00 10.000 800 PROGRAM CAS145 PAGE 3 DATE 06/24/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0M7204 TIME 11:47 AM ESTIMATE NO. 017 BID OPENING 11/06/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/16 R.E. NAME: YII, JAMES DATE OF THIS ESTIMATE 06/24/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 SLOPE PAVING CY 650.0000 9,750.00 18.750 12,187 051 MISCELLANEOUS IRON AND STEEL LB 2.0000 1,304.00 652.000 1,304 (F) 052 GUARD RAILING DELINEATOR EA 33.0000 660.00 10.000 330.00 20.000 660 053 OBJECT MARKER (TYPE P) EA 50.0000 1,500.00 17.000 850.00 30.000 1,500 054 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 28.0000 21,840.00 442.000 12,376.00 780.000 21,840 055 VEGETATION CONTROL (MINOR CONCRETE) SQYD 70.0000 30,800.00 208.000 14,560.00 440.630 30,844 056 CONCRETE BARRIER (SPECIAL) LF 400.0000 7,200.00 18.000 7,200 057 TRANSITION RAILING (TYPE WB-31) EA 3,800.0000 7,600.00 2.000 7,600 058 END ANCHOR ASSEMBLY (TYPE SFT) EA 745.0000 2,235.00 1.000 745 059 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,000.0000 4,000.00 1.000 4,000 060 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,438.0000 13,752.00 2.000 6,876 061 CONCRETE BARRIER (TYPE 60) LF 73.0000 4,380.00 34.000 2,482.00 145.000 10,585 062 CONCRETE BARRIER (TYPE 60R MODIFIED) LF 325.0000 57,200.00 177.000 57,525 063 CONCRETE BARRIER (TYPE 60G) LF 80.0000 5,600.00 70.000 5,600 064 CONCRETE BARRIER (TYPE 60GE) LF 225.0000 88,650.00 394.000 88,650 065 CONCRETE BARRIER (TYPE 60R) LF 320.0000 51,200.00 157.750 50,480.00 157.750 50,480 066 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3500 9,625.00 15,020.000 5,257.00 15,020.000 5,257 067 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 990.00 900.000 990.00 900.000 990 068 THERMOPLASTIC PAVEMENT MARKING SQFT 3.3000 2,871.00 602.000 1,986.60 602.000 1,986 069 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2200 6,842.00 23,527.000 5,175.94 23,527.000 5,175 (BROKEN 36-12) 070 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2200 110.00 500.000 110.00 500.000 110 (BROKEN 17-7) 071 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 7,106.00 6,460.000 7,106.00 6,460.000 7,106 (BROKEN 36-12) 072 PAINT TRAFFIC STRIPE (2-COAT) LF 0.1700 6,137.00 23,527.000 3,999.59 23,527.000 3,999 073 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.2000 3,278.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 074 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.1000 2,926.00 1,490.000 1,639.00 1,490.000 1,639 075 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.2000 8,932.00 1,326.000 2,917.20 1,326.000 2,917 PROGRAM CAS145 PAGE 4 DATE 06/24/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0M7204 TIME 11:47 AM ESTIMATE NO. 017 BID OPENING 11/06/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/16 R.E. NAME: YII, JAMES DATE OF THIS ESTIMATE 06/24/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 076 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,100.0000 1,100.00 0.330 363 SYSTEM ELEMENTS DURING CONSTRUCTION 077 ELECTRIC SERVICE (IRRIGATION) LS 1,700.0000 1,700.00 0.000 0 078 MODIFY LIGHTING LS 86,000.0000 86,000.00 0.900 77,400 PROGRAM CAS145 PAGE 5 DATE 06/24/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0M7204 TIME 11:47 AM ESTIMATE NO. 017 BID OPENING 11/06/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/16 R.E. NAME: YII, JAMES DATE OF THIS ESTIMATE 06/24/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 293,424.63 2,679,459.22 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 52,063.52 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 293,424.63 2,731,522.74 079 MOBILIZATION LS 160,000.0000 160,000.00 1.000 160,000 ORIGINAL CONTRACT AMOUNT 2,968,062.22 TOTAL WORK COMPLETED 293,424.63 2,891,522.74 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 293,424.63 2,891,522.74 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 12/18/14 250 01/06/15 01/02/15 06/30/16 305 60 0 0 91% 100% PROGRESS IS SATISFACTORY YII, JAMES RESIDENT ENGINEER PROGRAM CAS145 DATE 06/24/16