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 12/14/17 EST. NO. 007 TIME 09:36 AM R.E. NAME: PHAM, DAT 12-0N9404 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 006 0001 20,000.00 E.W. @ L.S.(+) 120717 N 001 0 20,000.00 TOTAL THIS ESTIMATE 109,382.52 TOTAL PREVIOUS ESTIMATE 129,382.52 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 12/14/17 EST. NO. 007 TIME 09:36 AM R.E. NAME: PHAM, DAT 12-0N9404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 12/14/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N9404 TIME 09:36 AM ESTIMATE NO. 007 BID OPENING 02/08/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/15/17 R.E. NAME: PHAM, DAT DATE OF THIS ESTIMATE 12/14/17 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 12-ORA-5-4.2/13.2 ---------------------------------- PETERSON-CHASE GENERAL IN ROUTES 1, 5, 22, 55, 405 VARIOUS ENGINEERING CONSTRUCTION, INC. LOCATIONS. 16351 CONSTRUCTION CIRCLE WES IRVINE CA 92606 FED. AID NO. N O N E METHACRYLATE DECK SEAL TREATMENT, ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION AREA SIGNS LS 20,400.0000 20,400.00 0.050 1,020.00 1.000 20,400 002 TRAFFIC CONTROL SYSTEM LS 140,000.0000 140,000.00 0.050 7,000.00 1.000 140,000 003 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 1.9300 945.70 179.000 345 004 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.1700 7,650.00 44,524.000 7,569 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 17,000.0000 17,000.00 0.050 850.00 1.000 17,000 006 JOB SITE MANAGEMENT LS 870.0000 870.00 0.050 43.50 1.000 870 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 780.0000 780.00 0.050 39.00 1.000 780 008 GRIND EXISTING BRIDGE DECK SQYD 33.6000 32,760.00 975.000 32,760 009 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,200.0000 309,600.00 233.720 280,464 (TYPE R) 010 CLEAN EXPANSION JOINT LF 26.0000 53,352.00 2,869.000 74,594 011 JOINT SEAL (MR 1") LF 25.5000 37,332.00 1,730.000 44,115 012 JOINT SEAL (MR 1 1/2") LF 75.0000 12,600.00 946.000 70,950 013 REPLACE NEOPRENE GLAND LF 220.0000 8,580.00 78.000 17,160 (WABO STRIP SEAL SE-500) 014 BONDED JOINT SEAL (MR 2") LF 44.0000 16,764.00 381.000 16,764 015 PUBLIC SAFETY PLAN LS 16,500.0000 16,500.00 0.005 82.50 0.945 15,592 016 RAPID SETTING CONCRETE (PATCH) CF 82.0000 8,200.00 100.000 8,200 017 REMOVE UNSOUND CONCRETE CF 80.0000 8,000.00 100.000 8,000 018 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.1100 63,756.77 -17,817.550 -1,959.93 563,162.000 61,947 019 FURNISH POLYESTER CONCRETE OVERLAY CF 94.0000 280,308.00 2,062.000 193,828.00 5,044.000 474,136 020 PLACE POLYESTER CONCRETE OVERLAY SQFT 1.1700 46,515.69 39,757.000 46,515 (F) 021 TREAT BRIDGE DECK SQFT 0.3200 172,752.00 -16,445.000 -5,262.40 523,405.000 167,489 (F) 022 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 40.5000 312,417.00 45.000 1,822.50 6,535.000 264,667 PROGRAM CAS145 PAGE 2 DATE 12/14/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N9404 TIME 09:36 AM ESTIMATE NO. 007 BID OPENING 02/08/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/15/17 R.E. NAME: PHAM, DAT DATE OF THIS ESTIMATE 12/14/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 SCOUR MONITORING SYSTEM LS 39,000.0000 39,000.00 1.000 39,000 024 REMOVE PAVEMENT MARKER EA 1.1000 2,563.00 328.000 360.80 2,758.000 3,033 025 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.6500 2,211.00 144.000 237 026 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.7500 2,750.00 204.000 561 027 CONCRETE BARRIER MARKER EA 16.0000 3,200.00 207.000 3,312 028 THERMOPLASTIC PAVEMENT MARKING SQFT 5.5000 2,695.00 368.000 2,024.00 368.000 2,024 (ENHANCED WET NIGHT VISIBILITY) 029 PAINT TRAFFIC STRIPE (2-COAT) LF 0.2200 3,168.00 10,800.000 2,376.00 10,800.000 2,376 030 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.2000 22,680.00 5,726.000 6,871 (ENHANCED WET NIGHT VISIBILITY) 031 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.8200 2,132.00 2,229.000 1,827 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 032 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.8300 11,703.00 834.000 692 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 033 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.6500 3,630.00 857.000 1,414 (ENHANCED WET NIGHT VISIBILITY) 034 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 2,046.00 696.000 765 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 035 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 4,169.00 2,850.000 3,135.00 2,850.000 3,135 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 036 REMOVE PAINTED TRAFFIC STRIPE LF 0.3900 2,113.80 4,606.000 1,796 037 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.3300 9,900.00 22,113.000 7,297 038 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.2000 1,276.00 497.000 1,093 PROGRAM CAS145 PAGE 3 DATE 12/14/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N9404 TIME 09:36 AM ESTIMATE NO. 007 BID OPENING 02/08/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/15/17 R.E. NAME: PHAM, DAT DATE OF THIS ESTIMATE 12/14/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 205,358.97 1,845,757.94 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 20,000.00 129,382.52 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 225,358.97 1,975,140.46 039 MOBILIZATION LS 80,000.0000 80,000.00 1.000 80,000 ORIGINAL CONTRACT AMOUNT 1,762,319.96 TOTAL WORK COMPLETED 225,358.97 2,055,140.46 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 225,358.97 2,055,140.46 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 03/24/17 110 04/11/17 04/10/17 11/15/17 127 26 34 0 100% 100% PHAM, DAT RESIDENT ENGINEER PROGRAM CAS145 DATE 12/14/17