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 04/21/15 EST. NO. 001 TIME 01:00 PM R.E. NAME: SILVA, GUSTAF 11-282504 --------------------------------------------------------------------------- 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 04/21/15 EST. NO. 001 TIME 01:00 PM R.E. NAME: SILVA, GUSTAF 11-282504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION DEL MAR 15 CPR -1,000.00 001 -1,000.00 -1,000.00 TOTAL DEDUCTIONS -1,000.00 -1,000.00 PROGRAM CAS145 PAGE 1 DATE 04/21/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-282504 TIME 01:00 PM ESTIMATE NO. 001 BID OPENING 11/19/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/15 R.E. NAME: SILVA, GUSTAF DATE OF THIS ESTIMATE 04/21/15 LOCATION PROGRESS ESTIMATE 11-SD-15 ----------------- WESTERN RIM CONSTRUCTORS, IN SAN DIEGO COUNTY ON ROUTES 15, INC. 94 AND 805, AT VARIOUS LOCATIONS. 912 S ANDREASEN DR SUITE 108 ESCONDIDO CA 92029 FED. AID NO. NHP-X073(109)E STORM WATER MITIGATION, BIOSWALES ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,911.1700 2,911.17 1.000 2,911.17 1.000 2,911 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,293.0300 5,293.03 0.000 0 003 TIME-RELATED OVERHEAD (WDAY) WDAY 1,000.0000 210,000.00 35.000 35,000.00 35.000 35,000 004 CONSTRUCTION AREA SIGNS LS 27,349.0800 27,349.08 0.430 11,760.10 0.430 11,760 005 TRAFFIC CONTROL SYSTEM LS 79,395.4300 79,395.43 0.167 13,259.04 0.167 13,259 006 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.5300 7,526.00 8,811.000 4,669.83 8,811.000 4,669 007 TRAFFIC PLASTIC DRUM EA 37.0500 1,667.25 9.000 333.45 9.000 333 008 TEMPORARY PAVEMENT MARKER EA 6.3500 2,413.00 173.000 1,098.55 173.000 1,098 009 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 4,234.4200 33,875.36 1.333 5,644.48 1.333 5,644 010 TEMPORARY RAILING (TYPE K) LF 21.1700 224,402.00 1,460.000 30,908.20 1,460.000 30,908 011 TEMPORARY CRASH CUSHION MODULE EA 179.9600 3,779.16 0.000 0 012 ALTERNATIVE TEMPORARY CRASH CUSHION EA 7,357.3100 51,501.17 1.000 7,357.31 1.000 7,357 SYSTEM 013 JOB SITE MANAGEMENT LS 34,870.4700 34,870.47 0.167 5,823.37 0.167 5,823 014 PREPARE STORM WATER POLLUTION PREVENTION LS 2,328.9300 2,328.93 0.530 1,234.33 0.530 1,234 PLAN 015 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 016 MOVE-IN/MOVE-OUT EA 529.3000 529.30 0.000 0 (TEMPORARY EROSION CONTROL) 017 TEMPORARY HYDRAULIC MULCH SQYD 0.5700 11,571.00 0.000 0 018 TEMPORARY CHECK DAM LF 2.6500 530.00 0.000 0 019 TEMPORARY DRAINAGE INLET PROTECTION EA 264.6500 2,646.50 3.000 793.95 3.000 793 020 TEMPORARY FIBER ROLL LF 2.1200 29,044.00 4,300.000 9,116.00 4,300.000 9,116 021 TEMPORARY CONSTRUCTION ENTRANCE EA 3,705.1200 33,346.08 3.000 11,115.36 3.000 11,115 022 TEMPORARY CONCRETE WASHOUT LS 2,646.5100 2,646.51 0.000 0 PROGRAM CAS145 PAGE 2 DATE 04/21/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-282504 TIME 01:00 PM ESTIMATE NO. 001 BID OPENING 11/19/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/15 R.E. NAME: SILVA, GUSTAF DATE OF THIS ESTIMATE 04/21/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY FENCE (TYPE ESA) LF 2.6500 19,875.00 1,486.000 3,937.90 1,486.000 3,937 024 TREATED WOOD WASTE LB 1.0600 964.60 0.000 0 025 REMOVE GUARDRAIL LF 27.5200 1,926.40 0.000 0 026 REMOVE IRRIGATION FACILITY LS 1,693.7700 1,693.77 0.500 846.89 0.500 846 027 REMOVE PAINTED TRAFFIC STRIPE LF 0.6400 3,520.00 2,847.000 1,822.08 2,847.000 1,822 028 REMOVE PAINTED PAVEMENT MARKING SQFT 4.2300 46.53 0.000 0 029 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.8500 2,329.00 0.000 0 030 REMOVE ASPHALT CONCRETE DIKE LF 5.2500 4,882.50 0.000 0 031 REMOVE ASPHALT CONCRETE SURFACING SQFT 2.5000 1,675.00 0.000 0 032 ADJUST INLET EA 1,672.6000 1,672.60 0.000 0 033 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 9.6200 7,022.60 0.000 0 034 REMOVE CONCRETE (LF) LF 15.8800 1,397.44 0.000 0 035 REMOVE CONCRETE (CHANNEL) CY 103.7200 87,124.80 0.000 0 036 CLEARING AND GRUBBING (LS) LS 52,930.2800 52,930.28 0.750 39,697.71 0.750 39,697 037 DEVELOP WATER SUPPLY LS 2,646.5100 2,646.51 0.750 1,984.88 0.750 1,984 038 ROADWAY EXCAVATION CY 25.9400 345,780.20 1,780.000 46,173.20 1,780.000 46,173 039 ROADWAY EXCAVATION (TYPE Z-2) CY 195.7400 207,484.40 0.000 0 (AERIALLY DEPOSITED LEAD) 040 ROADSIDE CLEARING LS 21,172.1100 21,172.11 0.000 0 041 PRUNE EXISTING PLANTS LS 7,595.5000 7,595.50 0.325 2,468.54 0.325 2,468 042 ROCK BLANKET (TYPE 1) SQFT 16.3700 36,177.70 0.000 0 043 ROCK BLANKET (TYPE 2) SQFT 13.4900 26,170.60 0.000 0 044 WEED GERMINATION SQYD 0.1100 2,827.00 0.000 0 045 IRON SULFATE (LB) LB 2.1200 4,939.60 0.000 0 046 PACKET FERTILIZER EA 1.0600 2,607.60 0.000 0 047 SLOW-RELEASE FERTILIZER LB 2.3800 4,022.20 0.000 0 048 PLANT (GROUP H) EA 0.3400 82,394.24 0.000 0 (F) 049 PLANT (GROUP A) EA 10.5900 7,730.70 0.000 0 PROGRAM CAS145 PAGE 3 DATE 04/21/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-282504 TIME 01:00 PM ESTIMATE NO. 001 BID OPENING 11/19/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/15 R.E. NAME: SILVA, GUSTAF DATE OF THIS ESTIMATE 04/21/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 PLANT (GROUP B) EA 21.1700 4,869.10 0.000 0 051 PLANT (GROUP U) EA 84.6900 5,589.54 0.000 0 052 SOD SQYD 16.6700 36,840.70 0.000 0 053 MAINTAIN EXISTING PLANTED AREAS LS 13,126.7100 13,126.71 0.076 997.63 0.076 997 054 PLANT ESTABLISHMENT WORK LS 52,930.2800 52,930.28 0.000 0 055 ROCK MULCH SQFT 3.7600 33,464.00 0.000 0 056 GRAVEL MULCH SQFT 2.1000 14,721.00 0.000 0 057 WOOD MULCH CY 42.3400 24,980.60 0.000 0 058 CHECK AND TEST EXISTING IRRIGATION LS 1,693.7700 1,693.77 1.000 1,693.77 1.000 1,693 FACILITIES 059 OPERATE EXISTING IRRIGATION FACILITIES LS 5,293.0300 5,293.03 0.076 402.27 0.076 402 060 CONTROL AND NEUTRAL CONDUCTORS LS 15,879.0900 15,879.09 0.000 0 061 1 1/2" REMOTE CONTROL VALVE EA 449.9100 11,247.75 0.000 0 062 SOLAR POWERED IRRIGATION CONTROLLER EA 2,117.2100 2,117.21 0.000 0 (12 STATION) 063 IRRIGATION CONTROLLER ENCLOSURE EA 2,117.2100 2,117.21 0.000 0 064 RISER SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 31.7600 4,764.00 0.000 0 065 POP-UP SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 37.0500 1,185.60 0.000 0 066 RISER SPRINKLER ASSEMBLY EA 21.1700 2,963.80 0.000 0 067 2" GATE VALVE EA 370.5100 741.02 0.000 0 068 2 1/2" GATE VALVE EA 529.3000 1,587.90 0.000 0 069 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 2.1200 12,084.00 0.000 0 (F) LINE) 070 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 2.3800 11,186.00 0.000 0 (F) (SUPPLY LINE) 071 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 2.6500 2,915.00 0.000 0 (F) (SUPPLY LINE) 072 2" PLASTIC PIPE (SCHEDULE 40) LF 3.1800 6,360.00 0.000 0 (F) (SUPPLY LINE) 073 2 1/2" PLASTIC PIPE (SCHEDULE 40) LF 4.2300 15,270.30 0.000 0 (F) (SUPPLY LINE) 074 2 1/2" PLASTIC PIPE (CLASS 315) LF 4.4500 912.25 0.000 0 (F) (SUPPLY LINE) 075 3" PLASTIC PIPE (CLASS 315) LF 5.2900 1,269.60 0.000 0 (F) (SUPPLY LINE) 076 8" CORRUGATED HIGH DENSITY LF 29.4800 4,127.20 0.000 0 POLYETHYLENE PIPE CONDUIT PROGRAM CAS145 PAGE 4 DATE 04/21/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-282504 TIME 01:00 PM ESTIMATE NO. 001 BID OPENING 11/19/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/15 R.E. NAME: SILVA, GUSTAF DATE OF THIS ESTIMATE 04/21/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 IMPORTED TOPSOIL (CY) CY 52.9300 20,113.40 0.000 0 078 FIBER ROLLS LF 2.6500 16,350.50 0.000 0 079 COMPOST SQFT 0.1600 3,184.00 0.000 0 080 INCORPORATE MATERIALS SQFT 0.2100 4,179.00 0.000 0 081 CLASS 2 AGGREGATE BASE (CY) CY 48.7000 61,362.00 0.000 0 082 ASPHALTIC EMULSION (FOG SEAL COAT) TON 8,468.8400 4,234.42 0.000 0 083 HOT MIX ASPHALT (TYPE A) TON 105.8600 30,699.40 0.000 0 084 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 8.4700 3,303.30 0.000 0 085 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 10.5900 900.15 0.000 0 086 TACK COAT TON 6,351.6333 3,810.98 0.000 0 087 MINOR CONCRETE (MINOR STRUCTURE) CY 436.6800 396,942.12 0.000 0 (F) 088 12" ALTERNATIVE PIPE CULVERT LF 133.3800 22,674.60 0.000 0 089 18" ALTERNATIVE PIPE CULVERT LF 102.6900 156,088.80 0.000 0 090 FLAP GATE EA 3,472.2300 76,389.06 0.000 0 091 INFILTRATION SYSTEM EA 159,035.9700 1,113,251.79 0.000 0 092 10" PLASTIC PIPE RISER (SCHEDULE 80) LF 322.8700 5,811.66 0.000 0 WITH CAP 093 DELINEATOR (CLASS 1) MOD EA 52.9300 211.72 0.000 0 094 GRATED LINE DRAIN LF 156.6700 1,566.70 0.000 0 095 18" ALTERNATIVE FLARED END SECTION EA 582.2300 582.23 0.000 0 096 36" REINFORCED CONCRETE PIPE RISER LF 317.5800 5,081.28 0.000 0 097 ROCK SLOPE PROTECTION (NO. 2, METHOD B) CY 148.2000 1,037.40 0.000 0 (CY) 098 CONCRETE (CONCRETE APRON) CY 529.5100 3,177.06 0.000 0 099 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 15.8800 444.64 0.000 0 100 MISCELLANEOUS IRON AND STEEL LB 1.9600 21,814.80 0.000 0 (F) 101 CAST IRON RING AND LID WITH GASKET EA 802.3100 15,243.89 0.000 0 102 TEMPORARY FENCE LF 18.5300 5,003.10 0.000 0 103 TEMPORARY 6' GATE (TYPE CL-6) EA 1,016.2600 2,032.52 0.000 0 PROGRAM CAS145 PAGE 5 DATE 04/21/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-282504 TIME 01:00 PM ESTIMATE NO. 001 BID OPENING 11/19/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/15 R.E. NAME: SILVA, GUSTAF DATE OF THIS ESTIMATE 04/21/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 GUARD RAILING DELINEATOR EA 31.7600 95.28 0.000 0 105 MIDWEST GUARDRAIL SYSTEM LF 33.8800 847.00 0.000 0 106 VEGETATION CONTROL (MINOR CONCRETE) SQYD 73.7400 5,899.20 0.000 0 107 TRANSITION RAILING (TYPE WB-31) EA 3,874.5000 3,874.50 0.000 0 108 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,345.1900 3,345.19 0.000 0 109 THERMOPLASTIC PAVEMENT MARKING SQFT 12.7000 139.70 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 110 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.7400 4,070.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 111 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5300 3,869.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 112 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.4800 2,220.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 113 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0600 445.20 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 114 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.1200 1,293.20 0.000 0 115 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.2300 1,353.60 0.000 0 116 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 525.0000 525.00 0.167 87.68 0.167 87 SYSTEM ELEMENTS DURING CONSTRUCTION 117 MODIFY CLOSED CIRCUIT TELEVISION SYSTEM LS 36,225.0000 36,225.00 0.000 0 118 MODIFY LIGHTING LS 7,209.0000 7,209.00 0.000 0 PROGRAM CAS145 PAGE 6 DATE 04/21/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-282504 TIME 01:00 PM ESTIMATE NO. 001 BID OPENING 11/19/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/15 R.E. NAME: SILVA, GUSTAF DATE OF THIS ESTIMATE 04/21/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 241,137.69 241,137.69 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 241,137.69 241,137.69 119 MOBILIZATION LS 319,625.0900 319,625.09 0.500 159,812.55 0.500 159,812 ORIGINAL CONTRACT AMOUNT 4,366,997.46 TOTAL WORK COMPLETED 400,950.24 400,950.24 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -1,000.00 -1,000.00 TOTAL 399,950.24 399,950.24 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 12/31/14 460 03/02/15 03/02/15 12/30/15 35 0 0 0 9% 8% PROGRESS IS SATISFACTORY SILVA, GUSTAF RESIDENT ENGINEER PROGRAM CAS145 DATE 04/21/15