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 08/21/18 EST. NO. 002 TIME 11:05 AM R.E. NAME: CALIXTO, MIGUEL 08-0K2914 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 004 0001 690.05 A.C. @ U.P.(+) 072018 N 1 0 690.05 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 690.05 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 08/21/18 EST. NO. 002 TIME 11:05 AM R.E. NAME: CALIXTO, MIGUEL 08-0K2914 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE EEO REPORT -10,000.00 002 -10,000.00 -10,000.00 LABOR COMPLIANCE VIOLATION DELINQ JULY CPR'S -3,000.00 002 -3,000.00 -3,000.00 TOTAL DEDUCTIONS -13,000.00 -13,000.00 PROGRAM CAS145 PAGE 1 DATE 08/21/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0K2914 TIME 11:05 AM ESTIMATE NO. 002 BID OPENING 02/13/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/18 R.E. NAME: CALIXTO, MIGUEL DATE OF THIS ESTIMATE 08/21/18 LOCATION PROGRESS ESTIMATE 08-SBD-10-30.9/33.3 ----------------- SECURITY PAVING COMPANY, INC. IN REDLANDS FROM ROUTE 38/ORANGE 13170 TELFAIR AVENUE STREET TO FORD STREET SYLMAR CA 91342 OFF-RAMP UNDERCROSSING FED. AID NO. ACIM- 010-2(265)E LANE REPLACEMENT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 6,000.0000 6,000.00 0.500 3,000.00 1.000 6,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 10,000.0000 10,000.00 0.250 2,500.00 0.250 2,500 003 TIME-RELATED OVERHEAD (WDAY) WDAY 3,500.0000 700,000.00 31.000 108,500.00 55.000 192,500 004 DEVELOP WATER SUPPLY LS 50,000.0000 50,000.00 0.250 12,500.00 0.250 12,500 005 CONSTRUCTION AREA SIGNS LS 43,000.0000 43,000.00 0.050 2,150.00 0.550 23,650 006 TRAFFIC CONTROL SYSTEM LS 800,000.0000 800,000.00 0.160 128,000.00 0.280 224,000 007 AUTOMATED WORK ZONE INFORMATION SYSTEM LS 14,000.0000 14,000.00 0.500 7,000.00 0.500 7,000 008 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 5.2000 676.00 129.000 670.80 129.000 670 009 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.3200 107,840.00 114,065.000 36,500.80 151,865.000 48,596 010 CHANNELIZER (SURFACE MOUNTED) EA 38.0000 17,860.00 285.000 10,830.00 285.000 10,830 011 TEMPORARY PAVEMENT MARKER EA 3.1000 18,414.00 1,786.000 5,536.60 2,574.000 7,979 012 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 12,800.0000 12,800.00 0.000 0 013 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 74,000.0000 74,000.00 0.250 18,500.00 0.250 18,500 014 TEMPORARY RAILING (TYPE K) LF 11.3000 804,560.00 20,413.000 230,666.90 30,733.000 347,282 015 TEMPORARY CRASH CUSHION MODULE EA 215.0000 34,400.00 98.000 21,070.00 98.000 21,070 016 TEMPORARY TRAFFIC SCREEN LF 3.6000 256,320.00 17,400.000 62,640.00 17,400.000 62,640 017 JOB SITE MANAGEMENT LS 108,000.0000 108,000.00 0.200 21,600.00 0.200 21,600 018 PREPARE STORM WATER POLLUTION PREVENTION LS 5,000.0000 5,000.00 0.750 3,750 PLAN 019 RAIN EVENT ACTION PLAN EA 500.0000 27,000.00 0.000 0 020 STORM WATER SAMPLING AND ANALYSIS DAY EA 250.0000 4,500.00 0.000 0 021 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 022 TEMPORARY SOIL BINDER SQYD 1.6000 1,920.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 08/21/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0K2914 TIME 11:05 AM ESTIMATE NO. 002 BID OPENING 02/13/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/18 R.E. NAME: CALIXTO, MIGUEL DATE OF THIS ESTIMATE 08/21/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY COVER SQYD 3.2000 4,800.00 0.000 0 024 TEMPORARY DRAINAGE INLET PROTECTION EA 265.0000 5,300.00 36.000 9,540.00 36.000 9,540 025 TEMPORARY FIBER ROLL LF 3.5000 1,750.00 0.000 0 026 STREET SWEEPING LS 242,000.0000 242,000.00 0.250 60,500.00 0.250 60,500 027 TEMPORARY CONCRETE WASHOUT LS 68,000.0000 68,000.00 0.100 6,800.00 0.100 6,800 028 TREATED WOOD WASTE LB 1.0000 9,100.00 0.000 0 029 REMOVE CONCRETE (MISCELLANEOUS) (CY) CY 225.0000 450.00 0.000 0 030 CLEARING AND GRUBBING (LS) LS 26,000.0000 26,000.00 0.000 0 031 ROADWAY EXCAVATION CY 20.0000 788,000.00 0.000 0 032 FINISHING ROADWAY LS 33,000.0000 33,000.00 0.000 0 033 CLASS 2 AGGREGATE SUBBASE CY 35.0000 483,000.00 0.000 0 034 CLASS 2 AGGREGATE BASE (CY) CY 35.0000 658,000.00 0.000 0 035 LEAN CONCRETE BASE CY 159.0000 798,180.00 0.000 0 036 LEAN CONCRETE BASE RAPID SETTING CY 252.0000 473,760.00 0.000 0 037 REPLACE BASE CY 253.0000 48,070.00 224.040 56,682 038 BASE BOND BREAKER SQYD 2.3000 139,380.00 1,920.360 4,416 039 REPLACE ASPHALT CONCRETE SURFACING CY 365.0000 43,800.00 0.000 0 040 PRIME COAT TON 1,010.0000 69,690.00 0.000 0 041 HOT MIX ASPHALT (TYPE A) TON 79.0000 1,777,500.00 420.230 33,198.17 420.230 33,198 042 MINOR HOT MIX ASPHALT TON 665.0000 7,980.00 0.000 0 043 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 110.0000 200,200.00 0.000 0 044 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 3.0000 4,410.00 0.000 0 045 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 3.0000 900.00 0.000 0 046 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 3.0000 75.00 0.000 0 047 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 3.0000 2,820.00 0.000 0 048 PLACE HOT MIX ASPHALT SQYD 178.0000 17,444.00 0.000 0 (MISCELLANEOUS AREA) 049 TACK COAT TON 550.0000 11,550.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 08/21/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0K2914 TIME 11:05 AM ESTIMATE NO. 002 BID OPENING 02/13/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/18 R.E. NAME: CALIXTO, MIGUEL DATE OF THIS ESTIMATE 08/21/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 REMOVE ASPHALT CONCRETE DIKE LF 1.3000 3,549.00 1,060.000 1,378.00 1,060.000 1,378 051 REMOVE BASE AND SURFACING CY 21.0000 300,300.00 1,070.580 22,482.18 1,070.580 22,482 052 JOINTED PLAIN CONCRETE PAVEMENT CY 146.0000 2,511,200.00 0.000 0 053 JOINTED PLAIN CONCRETE PAVEMENT CY 258.0000 1,658,940.00 0.000 0 (RSC) 054 DRILL AND BOND (DOWEL BAR) EA 29.0000 47,560.00 96.000 2,784.00 96.000 2,784 055 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 809.0000 323,600.00 480.090 388,392 056 JOINT SEAL (PREFORMED COMPRESSION) LF 3.0000 111,000.00 0.000 0 057 REPLACE JOINT SEAL (PREFORMED LF 3.5000 8,358.00 0.000 0 COMPRESSION, 7/16" TO 13/16") 058 ISOLATION JOINT SEAL (PREFORMED LF 3.6000 72,000.00 0.000 0 COMPRESSION) 059 REMOVE CONCRETE PAVEMENT AND BASE CY 36.0000 781,200.00 4,160.140 149,765.04 4,160.140 149,765 060 GRIND EXISTING CONCRETE SQYD 5.0000 134,000.00 27,064.080 135,320 PAVEMENT 061 STRUCTURAL CONCRETE, APPROACH SLAB CY 773.0000 892,042.00 0.000 0 (TYPE R) 062 MINOR CONCRETE (MINOR STRUCTURE) CY 2,950.0000 5,900.00 0.000 0 063 PAVING NOTCH EXTENSION CF 270.0000 137,970.00 65.750 17,752 064 CLEAN EXPANSION JOINT LF 20.0000 9,960.00 0.000 0 065 JOINT SEAL (MR 1") LF 40.0000 25,560.00 0.000 0 066 BONDED JOINT SEAL (MR 2") LF 80.0000 30,720.00 0.000 0 067 BONDED JOINT SEAL (MR 1 1/2") LF 85.0000 14,960.00 0.000 0 068 BAR REINFORCING STEEL LB 10.0000 650.00 0.000 0 069 DETECTABLE WARNING SURFACE SQFT 34.0000 7,820.00 0.000 0 070 MINOR CONCRETE (GUTTER DEPRESSION) CY 674.0000 1,348.00 0.000 0 071 MINOR CONCRETE (CURB, SIDEWALK AND CY 593.0000 23,127.00 0.000 0 CURB RAMP) 072 REMOVE CONCRETE SIDEWALK (SQYD) SQYD 63.0000 13,230.00 33.330 2,099.79 33.330 2,099 073 REMOVE CONCRETE (CURB AND GUTTER) LF 12.0000 3,480.00 58.340 700.08 58.340 700 074 PRE/POST CONSTRUCTION SURVEYS EA 1,000.0000 10,000.00 2.500 2,500.00 2.500 2,500 075 SURVEY MONUMENT (TYPE D) EA 2,200.0000 22,000.00 0.000 0 076 REMOVE PAVEMENT MARKER EA 1.0500 17,115.00 2,121.000 2,227.05 2,751.000 2,888 PROGRAM CAS145 PAGE 4 DATE 08/21/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0K2914 TIME 11:05 AM ESTIMATE NO. 002 BID OPENING 02/13/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/18 R.E. NAME: CALIXTO, MIGUEL DATE OF THIS ESTIMATE 08/21/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.1000 10,941.00 710.000 1,491.00 710.000 1,491 078 REMOVE ROADSIDE SIGN EA 250.0000 250.00 0.000 0 079 RELOCATE ROADSIDE SIGN EA 350.0000 700.00 0.000 0 080 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 26.0000 234.00 0.000 0 (0.080"-UNFRAMED) 081 ROADSIDE SIGN - ONE POST EA 420.0000 420.00 0.000 0 082 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 37.0000 92,500.00 0.000 0 083 VEGETATION CONTROL (MINOR CONCRETE) SQYD 67.0000 63,650.00 0.000 0 084 TRANSITION RAILING (TYPE WB-31) EA 3,600.0000 14,400.00 0.000 0 085 END CAP (TYPE A) EA 290.0000 290.00 0.000 0 086 END CAP (TYPE TC) EA 260.0000 1,040.00 0.000 0 087 END ANCHOR ASSEMBLY (TYPE SFT) EA 780.0000 1,560.00 0.000 0 088 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,600.0000 2,600.00 0.000 0 089 SOFTSTOP TERMINAL SYSTEM EA 4,000.0000 12,000.00 0.000 0 090 CONCRETE BARRIER (TYPE 60) LF 60.0000 90,000.00 0.000 0 091 CONCRETE BARRIER (TYPE 60GC MOD) LF 82.0000 49,200.00 0.000 0 092 CONCRETE BARRIER TRANSITION LF 163.0000 7,335.00 0.000 0 093 SALVAGE GUARDRAIL LF 14.0000 9,940.00 0.000 0 094 RECONSTRUCT GUARDRAIL LF 52.0000 4,680.00 0.000 0 095 REMOVE CONCRETE BARRIER LF 43.0000 90,300.00 2,114.000 90,902 096 THERMOPLASTIC PAVEMENT MARKING SQFT 2.1000 3,570.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 097 PAINT TRAFFIC STRIPE (2-COAT) LF 0.2200 44,220.00 0.000 0 098 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6300 149,940.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 099 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0500 19,320.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 100 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.3600 101,160.00 32,168.000 11,580.48 55,793.000 20,085 101 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.1000 3,570.00 0.000 0 102 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,100.0000 1,100.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 103 MICROWAVE VEHICLE DETECTION SYSTEM LS 55,000.0000 55,000.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 08/21/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0K2914 TIME 11:05 AM ESTIMATE NO. 002 BID OPENING 02/13/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/18 R.E. NAME: CALIXTO, MIGUEL DATE OF THIS ESTIMATE 08/21/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 MODIFYING EXISTING ELECTRICAL SYSTEM LS 80,000.0000 80,000.00 0.000 0 PROGRAM CAS145 PAGE 6 DATE 08/21/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0K2914 TIME 11:05 AM ESTIMATE NO. 002 BID OPENING 02/13/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/18 R.E. NAME: CALIXTO, MIGUEL DATE OF THIS ESTIMATE 08/21/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 978,710.89 2,020,748.85 ADJUSTMENT OF COMPENSATION 690.05 690.05 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 979,400.94 2,021,438.90 105 MOBILIZATION LS 1,107,042.0000 1,107,042.00 0.250 276,760.50 0.750 830,281 ORIGINAL CONTRACT AMOUNT 18,200,000.00 TOTAL WORK COMPLETED 1,256,161.44 2,851,720.40 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -13,000.00 -13,000.00 TOTAL 1,243,161.44 2,838,720.40 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 03/29/18 200 00/00/00 06/07/18 01/12/19 55 20 0 0 16% 28% PROGRESS IS SATISFACTORY CALIXTO, MIGUEL RESIDENT ENGINEER PROGRAM CAS145 DATE 08/21/18