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 09/17/21 EST. NO. 004 TIME 01:59 PM R.E. NAME: BERGEVIN, MIKE 08-1K7404 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0001 1,585.23 E.W. @ F.A.(+) 071921 N 001 0 0002 4,955.79 072021 N 002 0 0003 232.72 072121 N 003 0 0004 3,818.99 073021 N 004 0 005 0001 4,682.68 A.C. @ L.S.(+) 082321 N 001 0 15,275.41 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 15,275.41 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 09/17/21 EST. NO. 004 TIME 01:59 PM R.E. NAME: BERGEVIN, MIKE 08-1K7404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION AA DEDUCTION -10,000.00 004 -10,000.00 -10,000.00 TOTAL DEDUCTIONS -10,000.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 09/17/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1K7404 TIME 01:59 PM ESTIMATE NO. 004 BID OPENING 03/25/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/23/21 R.E. NAME: BERGEVIN, MIKE DATE OF THIS ESTIMATE 09/17/21 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 08-RIV-15-3.0/29.1 ---------------------------------- O'DONNELL CONSTRUCTION, INC. IN TEMECULA FROM TEMECULA RIVER 559 W. COVINA BLVD.; BRIDGE (BR #56 0047R) TO HORSETHIEF SAN DIMAS CA 91773 CANYON WASH (BR #56 0678R) NEAR ELSINORE FED. AID NO. N O N E METHACRYLATE BRIDGE DECKS, REPLACE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 1.000 2,500 002 TIME-RELATED OVERHEAD (WDAY) WDAY 300.0000 30,000.00 100.000 30,000 003 CONSTRUCTION AREA SIGNS LS 2,500.0000 2,500.00 1.000 2,500 004 TRAFFIC CONTROL SYSTEM LS 70,000.0000 70,000.00 1.000 70,000 005 PORTABLE RADAR SPEED FEEDBACK SIGN EA 40.0000 4,000.00 15.000 600 SYSTEM DAY 006 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 1,000.0000 8,000.00 8.000 8,000 007 JOB SITE MANAGEMENT LS 11,000.0000 11,000.00 1.000 11,000 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 3,500.0000 3,500.00 1.000 3,500 009 TEMPORARY SOIL BINDER SQYD 1.6500 1,765.50 1,070.000 1,765 010 TEMPORARY DRAINAGE INLET PROTECTION EA 90.0000 2,250.00 14.000 1,260 011 TEMPORARY GRAVEL BAG BERM LF 5.0000 750.00 30.000 150 012 TEMPORARY CONSTRUCTION ENTRANCE EA 500.0000 4,000.00 3.000 1,500 013 TEMPORARY CONCRETE WASHOUT LS 2,000.0000 2,000.00 1.000 2,000 014 ASBESTOS COMPLIANCE PLAN LS 12,000.0000 12,000.00 1.000 12,000 015 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 14,000.0000 14,000.00 0.200 2,800.00 1.000 14,000 016 MINOR HOT MIX ASPHALT TON 2,800.0000 8,960.00 5.750 16,100 017 CLEAN EXPANSION JOINT LF 15.0000 44,820.00 1,914.000 28,710 018 JOINT SEAL (MR 1/2") LF 25.0000 52,100.00 1,280.000 32,000 019 JOINT SEAL (MR 1 1/2") LF 75.0000 5,175.00 0.000 0 020 BONDED JOINT SEAL (MR 1 1/2") LF 50.0000 41,750.00 634.000 31,700 021 PUBLIC SAFETY PLAN LS 4,200.0000 4,200.00 1.000 4,200 022 RAPID SETTING CONCRETE (PATCH) CF 40.0000 8,120.00 8.000 320 PROGRAM CAS145 PAGE 2 DATE 09/17/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1K7404 TIME 01:59 PM ESTIMATE NO. 004 BID OPENING 03/25/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/23/21 R.E. NAME: BERGEVIN, MIKE DATE OF THIS ESTIMATE 09/17/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE ASPHALT CONCRETE SURFACING SQFT 1.2500 20,462.50 12,276.000 15,345 024 REMOVE UNSOUND CONCRETE CF 40.0000 8,120.00 8.000 320 025 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.1700 13,491.20 79,660.000 13,542 026 TREAT BRIDGE DECK SQFT 0.3000 23,808.00 79,660.000 23,898 027 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 52.0000 51,636.00 1,163.000 60,476 028 8" ALTERNATIVE PIPE CULVERT LF 62.0000 3,100.00 50.000 3,100 029 REMOVE SLOPE PAVING (LS) LS 15,000.0000 15,000.00 1.000 15,000 030 SLOPE PAVING (CONCRETE) CY 880.0000 62,480.00 83.700 73,656 031 SURVEY MONUMENT (TYPE D) EA 900.0000 2,700.00 0.000 0 032 REMOVE PAVEMENT MARKER EA 1.1000 407.00 275.000 302 033 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.5000 2,035.00 223.000 1,226 034 THERMOPLASTIC PAVEMENT MARKING SQFT 11.0000 2,530.00 224.000 2,464 (ENHANCED WET NIGHT VISIBILITY) 035 PAINT TRAFFIC STRIPE (1-COAT) LF 0.3000 1,992.00 6,567.000 1,970 036 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 4,648.00 6,567.000 4,596 (ENHANCED WET NIGHT VISIBILITY) 037 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.2000 242.00 104.000 228 (ENHANCED WET NIGHT VISIBILITY) 038 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.4500 2,988.00 6,573.000 2,957 039 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 7.0000 1,610.00 224.000 1,568 040 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 250.0000 250.00 1.000 250 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 09/17/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1K7404 TIME 01:59 PM ESTIMATE NO. 004 BID OPENING 03/25/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/23/21 R.E. NAME: BERGEVIN, MIKE DATE OF THIS ESTIMATE 09/17/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 2,800.00 494,707.35 ADJUSTMENT OF COMPENSATION 4,682.68 4,682.68 EXTRA WORK 10,592.73 10,592.73 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 18,075.41 509,982.76 041 MOBILIZATION LS 60,000.0000 60,000.00 1.000 60,000 ORIGINAL CONTRACT AMOUNT 610,890.20 TOTAL WORK COMPLETED 18,075.41 569,982.76 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -10,000.00 -10,000.00 TOTAL 8,075.41 559,982.76 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 04/27/21 100 06/04/21 06/04/21 08/23/21 56 0 0 0 100% 100% BERGEVIN, MIKE RESIDENT ENGINEER PROGRAM CAS145 DATE 09/17/21