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 10/25/17 EST. NO. 002 TIME 05:56 PM R.E. NAME: QURESHI, MUJAHID 08-1G1104 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 002 0003 506,065.06 A.C. @ U.P.(+) 101717 N 0008.1 0004 149,756.88 101717 N 0009.1 003 0004 44,053.80 E.W. @ U.P (+) 101717 N 0010.3 004 0001 1,203.24 E.W. @ F.A.(+) 100317 N 0006.0 0002 1,203.24 100417 N 0007.0 702,282.22 TOTAL THIS ESTIMATE 2,719.64 TOTAL PREVIOUS ESTIMATE 705,001.86 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 10/25/17 EST. NO. 002 TIME 05:56 PM R.E. NAME: QURESHI, MUJAHID 08-1G1104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/25/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1G1104 TIME 05:56 PM ESTIMATE NO. 002 BID OPENING 05/17/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/19/17 R.E. NAME: QURESHI, MUJAHID DATE OF THIS ESTIMATE 10/25/17 LOCATION PROGRESS ESTIMATE 08-RIV-15-3.0/8.1 ----------------- CALMEX ENGINEERING INC IN TEMECULA FROM 0.42 MILES S/O RTE 2764 S VISTA AVE 15/79 SEP TO 0.64 MILES S/O RTE BLOOMINGTON CA 92316 15/215 SEP - OVERLAY FED. AID NO. ACIM-155(163)E PREVENTATIVE MAINTENANCE TREATMENT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,649.0100 1,649.01 1.000 1,649 002 CONSTRUCTION AREA SIGNS LS 32,917.9300 32,917.93 0.500 16,458 003 TRAFFIC CONTROL SYSTEM LS 155,118.4000 155,118.40 0.400 62,047.36 0.730 113,236 004 TYPE II BARRICADE EA 25.7500 1,545.00 15.000 386.25 60.000 1,545 005 TEMPORARY PAVEMENT MARKER EA 1.0300 20,085.00 0.000 0 006 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 2,420.5000 14,523.00 2.000 4,841.00 4.000 9,682 007 JOB SITE MANAGEMENT LS 111,248.2900 111,248.29 0.350 38,936.90 0.650 72,311 008 PREPARE STORM WATER POLLUTION PREVENTION LS 3,865.0300 3,865.03 1.000 3,865 PLAN 009 ROCK BLANKET SQFT 50.4700 27,253.80 0.000 0 010 PREPAVING INERTIAL PROFILER LS 21,952.1500 21,952.15 0.500 10,976 011 REPLACE ASPHALT CONCRETE SURFACING CY 339.5900 74,709.80 257.700 87,512 012 MINOR HOT MIX ASPHALT TON 227.2300 9,089.20 5.240 1,190.69 5.240 1,190 013 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 97.4400 4,014,528.00 15,600.000 1,520,064.00 27,877.110 2,716,345 014 DATA CORE LS 1,236.5000 1,236.50 0.000 0 015 TACK COAT TON 741.6000 96,408.00 78.560 58,260.10 132.540 98,291 016 REMOVE ASPHALT CONCRETE PAVEMENT (CY) CY 123.6000 1,977.60 0.000 0 017 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.0500 577,500.00 228,990.000 240,439.50 380,264.000 399,277 018 MINOR CONCRETE (MINOR STRUCTURE) CY 1,339.0000 6,695.00 5.000 6,695.00 5.000 6,695 019 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 6.1300 8,949.80 1,460.000 8,949.80 1,460.000 8,949 020 ADJUST PULL BOX EA 206.0000 1,236.00 5.000 1,030.00 5.000 1,030 021 DETECTABLE WARNING SURFACE SQFT 38.1100 6,478.70 170.000 6,478.70 170.000 6,478 022 MINOR CONCRETE (CURB, SIDEWALK AND CY 648.9000 38,934.00 61.000 39,582.90 61.000 39,582 CURB RAMP) PROGRAM CAS145 PAGE 2 DATE 10/25/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1G1104 TIME 05:56 PM ESTIMATE NO. 002 BID OPENING 05/17/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/19/17 R.E. NAME: QURESHI, MUJAHID DATE OF THIS ESTIMATE 10/25/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE CONCRETE SIDEWALK (SQYD) SQYD 37.0800 16,686.00 450.000 16,686 024 REMOVE CONCRETE (CURB AND GUTTER) LF 3.0900 896.10 290.000 896 025 PRE/POST CONSTRUCTION SURVEYS EA 1,957.0000 19,570.00 5.000 9,785 026 PAVEMENT MARKER (NON-REFLECTIVE) EA 0.8200 11,234.00 0.000 0 027 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.0600 11,948.00 0.000 0 028 RESET ROADSIDE SIGN EA 396.5500 793.10 0.000 0 029 THERMOPLASTIC TRAFFIC STRIPE LF 0.3800 105,640.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 030 THERMOPLASTIC PAVEMENT MARKING SQFT 2.0600 14,420.00 0.000 0 031 THERMOPLASTIC PAVEMENT MARKING SQFT 4.1200 210.12 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 032 THERMOPLASTIC TRAFFIC STRIPE LF 0.1400 5,656.00 0.000 0 (SPRAYABLE) 033 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 515.0000 515.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 034 VEHICLE SENSOR NODE REPLACEMENT LS 115,274.8200 115,274.82 0.000 0 035 MICROWAVE VEHICLE DETECTION SYSTEM LS 98,011.7000 98,011.70 0.900 88,210 036 MODIFYING EXISTING ELECTRICAL SYSTEM LS 165,414.1800 165,414.18 0.470 77,744.66 0.470 77,744 037 REMOVING EXISTING ELECTRICAL SYSTEM LS 7,266.0500 7,266.05 0.400 2,906.42 0.400 2,906 PROGRAM CAS145 PAGE 3 DATE 10/25/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1G1104 TIME 05:56 PM ESTIMATE NO. 002 BID OPENING 05/17/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/19/17 R.E. NAME: QURESHI, MUJAHID DATE OF THIS ESTIMATE 10/25/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 2,069,553.28 3,791,306.51 ADJUSTMENT OF COMPENSATION 655,821.94 655,821.94 EXTRA WORK 46,460.28 49,179.92 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 2,771,835.50 4,496,308.37 038 MOBILIZATION LS 128,920.1100 128,920.11 0.050 6,446.01 1.000 128,920 ORIGINAL CONTRACT AMOUNT 5,930,355.39 TOTAL WORK COMPLETED 2,778,281.51 4,625,228.48 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 2,778,281.51 4,625,228.48 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 07/18/17 60 08/21/17 00/00/00 11/20/17 39 16 0 0 78% 65% PROGRESS IS SATISFACTORY QURESHI, MUJAHID RESIDENT ENGINEER PROGRAM CAS145 DATE 10/25/17