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 03/22/19 EST. NO. 017 TIME 06:02 PM R.E. NAME: CORBIT, JARED 11-2E1504 --------------------------------------------------------------------------- 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 0023 412.59 E.W. @ F.A.(+) 021119 N 0053.0 0024 379.22 022119 N 0056.0 0025 363.55 021919 N 0054.0 0026 347.88 022019 N 0055.0 002 0008 159.50 E.W. @ F.A.(+) 022019 N 0057.0 011 0002 -11,750.49 A.C. @ L.S.(-) 031919 N 2 0 018 0001 -673,750.00 A.C. @ U.P.(-) 031119 N 01 0 0001-1 673,750.00 031119 N 01 0 DAO CORRECTING ENTRY 0002 -75,460.00 032219 N 2 0 -85,547.75 TOTAL THIS ESTIMATE 1,088,296.38 TOTAL PREVIOUS ESTIMATE 1,002,748.63 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 03/22/19 EST. NO. 017 TIME 06:02 PM R.E. NAME: CORBIT, JARED 11-2E1504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION DEL JUN 18 CPR -3,000.00 009 DEL JUL 18 CPR -1,000.00 010 PRTL JUN 18 DEL 2,000.00 010 RECD JUL 18 DEL 1,000.00 011 RECD JUN 18 DEL 1,000.00 011 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 03/22/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2E1504 TIME 06:02 PM ESTIMATE NO. 017 BID OPENING 11/21/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/19 R.E. NAME: CORBIT, JARED DATE OF THIS ESTIMATE 03/22/19 LOCATION PROGRESS ESTIMATE 11-SD-5-38.1/39.3 ----------------- FLATIRON-SKANSKA-STACEY AND WETLAND CONSTRUCTION NEAR STATE WITBECK A JOINT VENTURE HIGHWAY IN SAN DIEGO COUNTY IN 1770 LA COSTA MEADOWS DR SOLANA BEACH AND ENCINITAS AT SAN MARCOS, CA 92078 VARIOUS LOCATIONS FED. AID NO. N O N E RETORE THE SAN ELIJO LAGOON, ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 50,000.0000 50,000.00 0.500 25,000 002 BONDS AND INSURANCE LS 3,756,825.0000 3,756,825.00 1.000 3,756,825 003 TIME-RELATED OVERHEAD (WDAY) WDAY 20,000.0000 16,200,000.00 20.000 400,000.00 332.000 6,640,000 004 DEVELOP WATER SUPPLY LS 83,650.0000 83,650.00 0.030 2,509.50 0.508 42,494 005 CONSTRUCTION AREA SIGNS LS 11,200.0000 11,200.00 0.000 0 006 TRAFFIC CONTROL SYSTEM LS 347,000.0000 347,000.00 0.031 10,757.00 0.509 176,623 007 JOB SITE MANAGEMENT LS 2,200,000.0000 2,200,000.00 0.008 17,600.00 0.508 1,117,600 008 PREPARE STORM WATER POLLUTION PREVENTION LS 12,000.0000 12,000.00 0.012 144.00 0.703 8,436 PLAN 009 RAIN EVENT ACTION PLAN EA 500.0000 30,000.00 2.000 1,000.00 19.000 9,500 010 STORM WATER SAMPLING AND ANALYSIS DAY EA 1,000.0000 120,000.00 10.000 10,000 011 STORM WATER ANNUAL REPORT EA 1,200.0000 4,800.00 1.000 1,200 012 TEMPORARY HYDRAULIC MULCH SQYD 2.0000 35,000.00 0.000 0 013 TEMPORARY CHECK DAM LF 12.0000 6,000.00 0.000 0 014 TEMPORARY DRAINAGE INLET PROTECTION EA 800.0000 6,400.00 8.000 6,400 (F) 015 TEMPORARY FIBER ROLL LF 9.0000 99,000.00 0.000 0 016 TEMPORARY SILT FENCE LF 20.0000 700,000.00 940.000 18,800 017 TEMPORARY CONSTRUCTION ENTRANCE EA 14,000.0000 84,000.00 5.000 70,000 (F) 018 STREET SWEEPING LS 440,000.0000 440,000.00 0.061 26,840.00 0.508 223,520 019 TEMPORARY CONCRETE WASHOUT LS 5,000.0000 5,000.00 0.056 280.00 0.112 560 (F) 020 TEMPORARY HIGH-VISIBILITY FENCE LF 10.0000 880,000.00 88,000.000 880,000 (F) 021 CLEARING AND GRUBBING (ACRE) ACRE 38,500.0000 4,466,000.00 116.000 4,466,000 (F) 022 STRUCTURE EXCAVATION (BRIDGE) CY 426.0000 5,964.00 0.000 0 (F) PROGRAM CAS145 PAGE 2 DATE 03/22/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2E1504 TIME 06:02 PM ESTIMATE NO. 017 BID OPENING 11/21/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/19 R.E. NAME: CORBIT, JARED DATE OF THIS ESTIMATE 03/22/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 STRUCTURE EXCAVATION (TYPE A) CY 1,315.0000 228,810.00 174.000 228,810 (F) 024 STRUCTURE BACKFILL (BRIDGE) CY 112.0000 13,440.00 0.000 0 (F) 025 ORGANIC HUMIC COMPOST CY 360.0000 750,960.00 0.000 0 026 AGRICULTURAL GYPSUM CY 360.0000 267,840.00 0.000 0 027 NATIVE PLANT MULCH LS 1,925,000.0000 1,925,000.00 0.056 107,800.00 0.112 215,600 028 PLANT LOW MARSH EA 29.0000 1,340,380.00 0.000 0 029 CORDGRASS NURSERY LS 1,799,700.0000 1,799,700.00 0.008 14,397.60 0.508 914,247 030 PLANT MID MARSH EA 10.0000 66,630.00 0.000 0 031 PLANT HIGH MARSH EA 9.0000 119,934.00 0.000 0 032 PLANT UPLAND TRANSITIONAL EA 13.0000 174,161.00 0.000 0 033 PLANT ESTABLISHMENT WORK LS 1,038,000.0000 1,038,000.00 0.000 0 034 DECOMPOSED GRANITE SQFT 21.0000 155,400.00 0.000 0 035 1" REMOTE CONTROL VALVE EA 625.0000 2,500.00 0.000 0 036 1 1/2" REMOTE CONTROL VALVE EA 750.0000 15,750.00 0.000 0 037 2" REMOTE CONTROL VALVE EA 785.0000 23,550.00 0.000 0 038 2" MASTER CONTROL VALVE BRASS ASSEMBLY EA 820.0000 2,460.00 0.000 0 039 2" WYE STRAINER ASSEMBLY EA 565.0000 3,390.00 0.000 0 040 BATTERY POWERED IRRIGATION CONTROLLER EA 1,875.0000 82,500.00 0.000 0 041 2 1/2" COPPER PIPE (SUPPLY LINE) LF 75.0000 3,750.00 0.000 0 042 2 1/2" GALVANIZED STEEL PIPE LF 75.0000 11,625.00 0.000 0 (SUPPLY LINE) 043 2" BACKFLOW PREVENTER ASSEMBLY EA 6,250.0000 18,750.00 0.000 0 044 BACKFLOW PREVENTER ENCLOSURE EA 3,750.0000 11,250.00 0.000 0 045 GARDEN VALVE ASSEMBLY EA 625.0000 1,875.00 0.000 0 046 POP-UP SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 125.0000 44,875.00 0.000 0 047 POP-UP SPRINKLER ASSEMBLY EA 75.0000 111,525.00 0.000 0 048 VALVE BOX PLASTIC SQUARE 12"X17" EA 200.0000 24,800.00 0.000 0 049 VALVE BOX PLASTIC ROUND 10" EA 200.0000 7,400.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 03/22/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2E1504 TIME 06:02 PM ESTIMATE NO. 017 BID OPENING 11/21/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/19 R.E. NAME: CORBIT, JARED DATE OF THIS ESTIMATE 03/22/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 5.0000 74,715.00 0.000 0 (F) LINE) 051 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 6.5000 54,294.50 0.000 0 (F) LINE) 052 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 7.5000 22,695.00 0.000 0 (F) (SUPPLY LINE) 053 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 9.0000 75,042.00 0.000 0 (F) (SUPPLY LINE) 054 2" PLASTIC PIPE (SCHEDULE 40) LF 10.0000 60,810.00 0.000 0 (F) (SUPPLY LINE) 055 2" PLASTIC PIPE (CLASS 315) LF 12.5000 44,837.50 0.000 0 (F) (SUPPLY LINE) 056 2 1/2" PLASTIC PIPE (CLASS 315) LF 15.0000 112,200.00 0.000 0 (F) (SUPPLY LINE) 057 PRESSURE REGULATING VALVE EA 1,250.0000 3,750.00 0.000 0 058 QUICK COUPLING VALVE EA 440.0000 16,280.00 0.000 0 059 BALL VALVE EA 565.0000 28,815.00 0.000 0 060 PVC PIPE CONDUIT (SLEEVE) LF 62.0000 9,300.00 0.000 0 (F) 061 42" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 1,144.0000 215,072.00 0.000 0 062 PRESTRESSING CAST-IN-PLACE CONCRETE LS 36,800.0000 36,800.00 0.000 0 063 SEAL COURSE CONCRETE CY 3,000.0000 66,000.00 22.000 66,000 064 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 3,200.0000 22,400.00 7.000 22,400.00 7.000 22,400 (F) 065 STRUCTURAL CONCRETE, BRIDGE CY 3,375.0000 607,500.00 0.000 0 (F) 066 STRUCTURAL CONCRETE, APPROACH SLAB CY 3,200.0000 35,200.00 0.000 0 (F) 067 STRUCTURAL CONCRETE, HEADWALL CY 25,000.0000 50,000.00 0.000 0 (F) 068 JOINT SEAL (MR 1") LF 60.0000 2,820.00 0.000 0 069 BAR REINFORCING STEEL (BRIDGE) LB 1.0000 25,000.00 696.000 696.00 696.000 696 (F) 070 BAR REINFORCING STEEL (EPOXY COATED) LB 2.0000 50,000.00 0.000 0 (F) (BRIDGE) 071 48" PLASTIC PIPE LF 1,240.0000 124,000.00 0.000 0 (F) 072 ROCK SLOPE PROTECTION CY 150.0000 1,200,000.00 348.000 52,200.00 348.000 52,200 (F) (1/4 T, CLASS V, METHOD B) (CY) 073 ROCK SLOPE PROTECTION CY 256.0000 2,048,000.00 440.000 112,640.00 440.000 112,640 (F) (20 LB, CLASS I, METHOD B) (CY) 074 CONSTRUCTION SURVEYING AND FIELD LS 2,230,000.0000 2,230,000.00 0.030 66,900.00 0.508 1,132,840 ENGINEERING 075 NOISE ABATEMENT FENCE LF 677.0000 67,700.00 12.000 8,124 076 TURBIDITY CURTAIN LF 195.0000 585,000.00 1,000.000 195,000.00 1,750.000 341,250 PROGRAM CAS145 PAGE 4 DATE 03/22/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2E1504 TIME 06:02 PM ESTIMATE NO. 017 BID OPENING 11/21/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/19 R.E. NAME: CORBIT, JARED DATE OF THIS ESTIMATE 03/22/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 DEMOLITION LS 500,000.0000 500,000.00 0.030 15,000.00 0.508 254,000 078 DREDGE PIT AND PLACE ON SOLANA BEACH CY 13.0000 1,898,000.00 156,000.000 2,028,000 079 DREDGE PIT AND PLACE ON CARDIFF STATE CY 11.0000 3,300,000.00 318,000.000 3,498,000 BEACH 080 EXCAVATE CHANNEL & REMOVE TIMBER PILE EA 2,200.0000 349,800.00 20.000 44,000.00 158.000 347,600 AT OLD TRESTLE LOCATION 081 DREDGE AND PLACE AT SO-6 (RBSPII) CY 14.0000 3,920,000.00 0.000 0 082 DREDGE CENTRAL BASIN AND PLACE IN PIT CY 33.0000 10,329,000.00 21,400.000 706,200.00 254,853.000 8,410,149 AND FILL AREAS 083 DREDGE WEST BASIN AND PLACE IN PIT AND CY 55.0000 3,630,000.00 1,000.000 55,000 FILL AREAS 084 DREDGE EAST BASIN AND PLACE IN PIT AND CY 39.0000 14,703,000.00 46,650.000 1,819,350.00 271,900.000 10,604,100 FILL AREAS 085 METAL RAILING LF 350.0000 196,000.00 0.000 0 (F) 086 WATER METER CHARGES LS 100,000.0000 100,000.00 0.030 3,000.00 0.508 50,800 087 IRRIGATION WATER SERVICE CHARGES LS 37,500.0000 37,500.00 0.056 2,100.00 0.112 4,200 PROGRAM CAS145 PAGE 5 DATE 03/22/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2E1504 TIME 06:02 PM ESTIMATE NO. 017 BID OPENING 11/21/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/19 R.E. NAME: CORBIT, JARED DATE OF THIS ESTIMATE 03/22/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 3,620,814.10 45,799,614.80 ADJUSTMENT OF COMPENSATION -87,210.49 -1,891,358.99 EXTRA WORK 1,662.74 2,894,107.62 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 3,535,266.35 46,802,363.43 088 MOBILIZATION LS 9,300,000.0000 9,300,000.00 0.050 465,000.00 1.000 9,300,000 ORIGINAL CONTRACT AMOUNT 93,920,625.00 TOTAL WORK COMPLETED 4,000,266.35 56,102,363.43 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 4,000,266.35 56,102,363.43 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 11/21/17 810 11/06/17 11/06/17 07/10/20 332 6 157 0 63% 34% PROGRESS IS SATISFACTORY CORBIT, JARED RESIDENT ENGINEER PROGRAM CAS145 DATE 03/22/19