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 05/21/18 EST. NO. 007 TIME 09:45 AM R.E. NAME: LAMAN, MATTHEW 11-292004 --------------------------------------------------------------------------- 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 05/21/18 EST. NO. 007 TIME 09:45 AM R.E. NAME: LAMAN, MATTHEW 11-292004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE RE-63 -38,733.52 007 -38,733.52 -38,733.52 LABOR COMPLIANCE VIOLATION DEL DEC 17 CPR -5,000.00 003 DEL APR 18 CPR -5,000.00 007 -5,000.00 -10,000.00 TOTAL DEDUCTIONS -43,733.52 -48,733.52 PROGRAM CAS145 PAGE 1 DATE 05/21/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-292004 TIME 09:45 AM ESTIMATE NO. 007 BID OPENING 05/31/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/18 R.E. NAME: LAMAN, MATTHEW DATE OF THIS ESTIMATE 05/21/18 LOCATION PROGRESS ESTIMATE 11-SD-125-9.8/12.4 ----------------- WESTERN RIM CONSTRUCTORS, IN SAN DIEGO COUNTY IN AND NEAR INC. LEMON GROVE FROM PARADISE VALLEY 621 S ANDREASEN DRIVE, SUITE ROAD OVERCROSSING TO 0.3 MILE NORTH ESCONDIDO CA 92029 OF TROY STREET OVERCROSSING FED. AID NO. ACNH-P125(19)E STORMWATER MITIGATION - MEDIAN ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,200.0000 2,200.00 1.000 2,200 002 CONSTRUCTION AREA SIGNS LS 7,150.0000 7,150.00 0.040 286.00 0.628 4,490 003 TRAFFIC CONTROL SYSTEM LS 119,600.0000 119,600.00 0.100 11,960.00 0.570 68,172 004 TRAFFIC PLASTIC DRUM EA 42.9000 1,287.00 30.000 1,287 005 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 5,500.0000 11,000.00 0.200 1,100.00 1.140 6,270 006 TEMPORARY RAILING (TYPE K) LF 18.7900 47,350.80 2,520.000 47,350 007 JOB SITE MANAGEMENT LS 13,640.0000 13,640.00 0.100 1,364.00 0.570 7,774 008 PREPARE STORM WATER POLLUTION PREVENTION LS 2,750.0000 2,750.00 -0.087 -239.25 0.601 1,652 PLAN 009 RAIN EVENT ACTION PLAN EA 500.0000 4,000.00 5.000 2,500 010 STORM WATER SAMPLING AND ANALYSIS DAY EA 550.0000 550.00 2.000 1,100 011 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 012 TEMPORARY DRAINAGE INLET PROTECTION EA 330.0000 8,910.00 20.250 6,682 013 TEMPORARY FIBER ROLL LF 4.2300 3,299.40 180.000 761.40 180.000 761 014 TEMPORARY CONSTRUCTION ENTRANCE EA 3,850.0000 23,100.00 3.750 14,437 015 STREET SWEEPING LS 11,000.0000 11,000.00 0.100 1,100.00 0.570 6,270 016 TEMPORARY CONCRETE WASHOUT LS 550.0000 550.00 0.000 0 017 TREATED WOOD WASTE LB 2.2000 3,080.00 0.000 0 018 REMOVE CONCRETE (CY) CY 141.2800 6,498.88 0.000 0 019 CLEARING AND GRUBBING (LS) LS 129,280.0000 129,280.00 0.900 116,352 020 DUST SUPPRESSANT SQYD 0.4700 11,092.00 0.000 0 021 ROADSIDE CLEARING LS 11,000.0000 11,000.00 0.090 990.00 0.513 5,643 022 MODIFY EXISTING PLANT BASINS EA 880.0000 140,800.00 117.000 102,960.00 117.000 102,960 PROGRAM CAS145 PAGE 2 DATE 05/21/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-292004 TIME 09:45 AM ESTIMATE NO. 007 BID OPENING 05/31/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/18 R.E. NAME: LAMAN, MATTHEW DATE OF THIS ESTIMATE 05/21/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PACKET FERTILIZER EA 0.5500 1,171.50 0.000 0 024 PLANT (GROUP B) EA 22.0000 23,540.00 0.000 0 025 MAINTAIN EXISTING PLANTED AREAS LS 3,300.0000 3,300.00 0.100 330.00 0.570 1,881 026 PLANT ESTABLISHMENT WORK LS 16,500.0000 16,500.00 0.000 0 027 GRAVEL MULCH SQFT 2.7100 52,845.00 0.000 0 028 CHECK AND TEST EXISTING IRRIGATION LS 3,300.0000 3,300.00 1.000 3,300 FACILITIES 029 REMOVE IRRIGATION FACILITY LS 5,500.0000 5,500.00 0.900 4,950 030 CERTIFY EXISTING BACKFLOW PREVENTERS LS 2,750.0000 2,750.00 0.000 0 031 RISER SPRINKLER ASSEMBLY EA 16.5000 20,130.00 489.000 8,068.50 575.000 9,487 032 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 3.3000 36,623.40 5,302.000 17,496.60 6,513.000 21,492 (F) LINE) 033 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 3.8500 4,989.60 396.000 1,524.60 899.000 3,461 (F) (SUPPLY LINE) 034 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 4.1300 4,163.04 498.000 2,056.74 498.000 2,056 (F) (SUPPLY LINE) 035 2" PLASTIC PIPE (SCHEDULE 40) LF 5.5000 8,305.00 941.000 5,175.50 1,003.000 5,516 (F) (SUPPLY LINE) 036 HYDROMULCH SQFT 0.0300 9,870.00 0.000 0 037 COMPOST SOCK LF 7.0500 5,499.00 0.000 0 038 INJECT CRACK (EPOXY) LF 55.0000 9,900.00 0.000 0 039 CONCRETE FLEXIBLE MAT SQFT 8.3700 1,740,960.00 44,053.810 368,730 040 ROCK SLOPE PROTECTION CY 534.9100 7,488.74 0.000 0 (F) (LIGHT, METHOD B) (CY) 041 ROCK SLOPE PROTECTION CY 698.6102 3,423.19 0.000 0 (F) (NO. 3, METHOD B) (CY) 042 CONCRETE (CONCRETE APRON) CY 806.7800 37,111.88 0.000 0 043 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 37.5800 901.92 0.000 0 044 RECONSTRUCT THRIE BEAM BARRIER LF 41.5300 40,699.40 765.000 31,770 PROGRAM CAS145 PAGE 3 DATE 05/21/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-292004 TIME 09:45 AM ESTIMATE NO. 007 BID OPENING 05/31/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/18 R.E. NAME: LAMAN, MATTHEW DATE OF THIS ESTIMATE 05/21/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 154,934.09 848,550.58 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 154,934.09 848,550.58 045 MOBILIZATION LS 280,000.0000 280,000.00 0.950 266,000 ORIGINAL CONTRACT AMOUNT 2,881,109.75 TOTAL WORK COMPLETED 154,934.09 1,114,550.58 MATERIALS ON HAND ON SITE 446,775.46 DEDUCTIONS -43,733.52 -48,733.52 TOTAL 111,200.57 1,512,592.52 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 08/29/17 450 11/13/17 11/13/17 12/31/19 114 10 0 0 39% 25% PROGRESS IS SATISFACTORY LAMAN, MATTHEW RESIDENT ENGINEER PROGRAM CAS145 DATE 05/21/18