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 09/07/17 EST. NO. 013 TIME 09:16 AM R.E. NAME: ROSAL, PURISIMO 11-2M7304 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 005 0003 53,826.00 E.W. @ L.S.(+) 080417 N 3 0 53,826.00 TOTAL THIS ESTIMATE 173,672.49 TOTAL PREVIOUS ESTIMATE 227,498.49 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 09/07/17 EST. NO. 013 TIME 09:16 AM R.E. NAME: ROSAL, PURISIMO 11-2M7304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION DEL APR 16 CPR -1,000.00 003 RECD APR 16 DEL 1,000.00 003 DEL OCT 16 CPR -1,000.00 008 RECD OCT 16 DEL 1,000.00 009 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 09/07/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2M7304 TIME 09:16 AM ESTIMATE NO. 013 BID OPENING 11/19/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/07/17 R.E. NAME: ROSAL, PURISIMO DATE OF THIS ESTIMATE 09/07/17 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 11-SD-94-1.4/24.7 ---------------------------------- PETERSON-CHASE GENERAL IN SAN DIEGO COUNTY AT VARIOUS ENGINEERING CONSTRUCTION, INC. LOCATIONS: 11-SD-5, 8, 15, 94, 125, 16351 CONSTRUCTION CIRCLEWEST 805, & 905. IRVINE, CA 92606-4414 FED. AID NO. N O N E CLEAN AND TREAT BRIDGE DECKS WITH ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 940.0000 940.00 1.000 940 002 CONSTRUCTION AREA SIGNS LS 18,300.0000 18,300.00 1.000 18,300 003 TRAFFIC CONTROL SYSTEM LS 149,000.0000 149,000.00 1.000 149,000 004 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 6,400.0000 51,200.00 8.000 51,200 005 JOB SITE MANAGEMENT LS 1,560.0000 1,560.00 1.000 1,560 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 600.0000 600.00 1.000 600 007 TEMPORARY CONCRETE WASHOUT LS 2,130.0000 2,130.00 1.000 2,130 008 PUBLIC SAFETY PLAN LS 7,000.0000 7,000.00 1.000 7,000 009 REMOVE PAINTED TRAFFIC STRIPE LF 1.0000 47,800.00 49,242.000 49,242 010 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 3,800.00 17,460.000 17,460 011 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.3500 1,457.00 551.000 1,294 012 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.1300 53,337.70 409,790.000 53,272 013 TREAT BRIDGE DECK SQFT 0.2500 102,572.50 410,290.000 102,572 (F) 014 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 41.0000 187,001.00 4,488.000 184,008 015 BRIDGE REMOVAL (PORTION), LOCATION A LS 30,000.0000 30,000.00 1.000 30,000 016 BRIDGE REMOVAL (PORTION), LOCATION B LS 30,000.0000 30,000.00 1.000 30,000 017 STRUCTURAL CONCRETE, BRIDGE CY 2,470.0000 41,990.00 16.510 40,779 018 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,300.0000 487,500.00 451.900 587,470 (TYPE R) 019 PAVING NOTCH EXTENSION CF 130.0000 27,820.00 139.000 18,070 020 CLEAN EXPANSION JOINT LF 19.4000 65,824.20 3,053.900 59,245 021 JOINT SEAL (MR 1/2") LF 22.4000 22,803.20 949.300 21,264 022 JOINT SEAL (MR 1") LF 23.5000 2,538.00 316.000 7,426 PROGRAM CAS145 PAGE 2 DATE 09/07/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2M7304 TIME 09:16 AM ESTIMATE NO. 013 BID OPENING 11/19/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/07/17 R.E. NAME: ROSAL, PURISIMO DATE OF THIS ESTIMATE 09/07/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 JOINT SEAL (MR 1 1/2") LF 52.0000 36,504.00 689.000 35,828 024 JOINT SEAL ASSEMBLY (MR 4") LF 253.0000 9,614.00 38.000 9,614 025 JOINT SEAL (MR 2") LF 84.0000 6,384.00 76.000 6,384 026 BONDED JOINT SEAL (MR 1") LF 37.6000 17,070.40 449.000 16,882 027 BONDED JOINT SEAL (MR 1 1/2") LF 40.0000 39,440.00 643.300 25,732 028 BONDED JOINT SEAL (MR 2") LF 38.0000 12,844.00 216.300 8,219 029 THERMOPLASTIC PAVEMENT MARKING SQFT 11.7000 7,254.00 636.000 7,441 (ENHANCED WET NIGHT VISIBILITY) 030 PAINT TRAFFIC STRIPE (1-COAT) LF 0.3500 6,370.00 24,976.000 8,741 031 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.4700 37,338.00 31,539.000 46,362 (ENHANCED WET NIGHT VISIBILITY) 032 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.1700 2,936.70 3,663.000 4,285 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 033 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.1700 7,885.80 16,804.000 19,660 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 034 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.3500 752.00 1,107.000 2,601 (ENHANCED WET NIGHT VISIBILITY) 035 8" THERMOPLASTIC TRAFFIC STRIPE LF 3.5000 12,075.00 3,080.000 10,780 (ENHANCED WET NIGHT VISIBILITY) 036 8" THERMOPLASTIC TRAFFIC STRIPE LF 3.5000 3,990.00 1,365.000 4,777 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 037 PAVEMENT MARKER (NON-REFLECTIVE) EA 3.5000 4,725.00 1,386.000 4,851 038 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.7000 5,217.00 1,161.000 5,456 039 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 580.0000 580.00 1.000 580 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 09/07/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2M7304 TIME 09:16 AM ESTIMATE NO. 013 BID OPENING 11/19/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/07/17 R.E. NAME: ROSAL, PURISIMO DATE OF THIS ESTIMATE 09/07/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 1,651,033.70 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 53,826.00 227,498.49 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 53,826.00 1,878,532.19 040 MOBILIZATION LS 71,000.0000 71,000.00 1.000 71,000 ORIGINAL CONTRACT AMOUNT 1,617,153.50 TOTAL WORK COMPLETED 53,826.00 1,949,532.19 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 53,826.00 1,949,532.19 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 01/12/16 160 03/07/16 03/07/16 08/07/17 170 185 10 0 100% 100% ROSAL, PURISIMO RESIDENT ENGINEER PROGRAM CAS145 DATE 09/07/17