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 10/24/16 EST. NO. 004 TIME 05:04 PM R.E. NAME: WILLIAMSON, JOHN 11-406404 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 010 0001 2,217.00 A.C. @ L.S.(+) 092216 N 0001 0 2,217.00 TOTAL THIS ESTIMATE 12,601.37 TOTAL PREVIOUS ESTIMATE 14,818.37 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 10/24/16 EST. NO. 004 TIME 05:04 PM R.E. NAME: WILLIAMSON, JOHN 11-406404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- EQUAL EMPLOYMENT OPPORTUNITY O/S FHWA 1391 -10,000.00 002 RECD O/S FHWA 1391 10,000.00 003 0.00 0.00 LABOR COMPLIANCE VIOLATION DEL JULY 16 CPR -1,000.00 002 DEL AUG 16 CPR -1,000.00 003 DEL SEPT 16 CPR -1,000.00 004 -1,000.00 -3,000.00 TOTAL DEDUCTIONS -1,000.00 -3,000.00 PROGRAM CAS145 PAGE 1 DATE 10/24/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-406404 TIME 05:04 PM ESTIMATE NO. 004 BID OPENING 03/29/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/16 R.E. NAME: WILLIAMSON, JOHN DATE OF THIS ESTIMATE 10/24/16 LOCATION PROGRESS ESTIMATE 11-SD-54-1.8/1.9 ----------------- LB CIVIL CONSTRUCTION, INC. IN SAN DIEGO COUNTY AT VARIOUS 11585 SORRENTO VALLEY RD #104 LOCATIONS SAN DIEGO CA 92121 FED. AID NO. HSNH-PGX ( ) ,0731-16E ( ) UPGRADE BRIDGE RAIL END TREATMENTS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 1.000 2,000 002 CONSTRUCTION AREA SIGNS LS 150,000.0000 150,000.00 0.020 3,000.00 0.281 42,150 003 TRAFFIC CONTROL SYSTEM LS 375,000.0000 375,000.00 0.076 28,500.00 0.304 114,000 004 TEMPORARY TRAFFIC STRIPE (PAINT) LF 1.2500 11,075.00 0.000 0 005 TRAFFIC PLASTIC DRUM EA 25.0000 9,500.00 12.000 300.00 125.000 3,125 006 TEMPORARY PAVEMENT MARKER EA 9.0000 4,140.00 0.000 0 007 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 5,500.0000 44,000.00 0.608 3,344.00 2.432 13,376 008 TEMPORARY RAILING (TYPE K) LF 11.0000 174,900.00 400.000 4,400.00 6,360.000 69,960 009 TEMPORARY CRASH CUSHION MODULE EA 400.0000 8,400.00 21.000 8,400 010 ALTERNATIVE TEMPORARY CRASH CUSHION EA 1,200.0000 73,200.00 2.000 2,400.00 19.000 22,800 011 JOB SITE MANAGEMENT LS 25,000.0000 25,000.00 0.076 1,900.00 0.304 7,600 012 PREPARE WATER POLLUTION CONTROL PROGRAM LS 750.0000 750.00 0.750 562 013 TEMPORARY DRAINAGE INLET PROTECTION EA 400.0000 7,600.00 1.000 400.00 2.000 800 014 TEMPORARY FIBER ROLL LF 3.0000 8,010.00 200.000 600 015 TEMPORARY CONSTRUCTION ENTRANCE EA 3,300.0000 6,600.00 0.000 0 016 STREET SWEEPING LS 22,000.0000 22,000.00 0.076 1,672.00 0.304 6,688 017 TEMPORARY CONCRETE WASHOUT LS 6,000.0000 6,000.00 0.076 456.00 0.304 1,824 018 TEMPORARY FENCE (TYPE ESA) LF 3.5000 6,860.00 560.000 1,960.00 560.000 1,960 019 TREATED WOOD WASTE LB 0.3000 5,700.00 2,184.000 655 020 ABANDON PIPELINE EA 300.0000 300.00 0.000 0 021 REMOVE GUARDRAIL LF 9.0000 14,940.00 195.000 1,755 022 REMOVE IRRIGATION FACILITY LS 4,000.0000 4,000.00 0.960 3,840.00 0.960 3,840 PROGRAM CAS145 PAGE 2 DATE 10/24/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-406404 TIME 05:04 PM ESTIMATE NO. 004 BID OPENING 03/29/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/16 R.E. NAME: WILLIAMSON, JOHN DATE OF THIS ESTIMATE 10/24/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE PAINTED TRAFFIC STRIPE LF 1.7000 12,053.00 0.000 0 024 REMOVE ROADSIDE SIGN EA 200.0000 600.00 0.000 0 025 REMOVE ASPHALT CONCRETE DIKE LF 8.0000 62,560.00 1,124.000 8,992.00 2,182.000 17,456 026 SALVAGE METAL BRIDGE RAILING LF 7.0000 21,070.00 168.000 1,176.00 1,387.500 9,712 027 RESET ROADSIDE SIGN EA 400.0000 1,200.00 0.000 0 028 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 40.0000 39,600.00 0.000 0 029 REMOVE CONCRETE (CY) CY 900.0000 4,230.00 4.670 4,203.00 4.670 4,203 030 REMOVE CONCRETE CURB (LF) LF 20.0000 10,400.00 148.000 2,960.00 517.000 10,340 031 REMOVE CONCRETE BARRIER LF 95.0000 8,075.00 70.000 6,650 032 REMOVE CONCRETE (MISCELLANEOUS) (CY) CY 375.0000 67,500.00 14.720 5,520.00 81.040 30,390 033 REMOVE CRASH CUSHION EA 4,000.0000 4,000.00 1.000 4,000 034 CLEARING AND GRUBBING (LS) LS 25,000.0000 25,000.00 0.076 1,900.00 0.304 7,600 035 ROADWAY EXCAVATION CY 100.0000 64,000.00 175.400 17,540.00 180.580 18,058 036 ROADWAY EXCAVATION (TYPE Z-2) CY 325.0000 123,500.00 0.000 0 (AERIALLY DEPOSITED LEAD) 037 IMPORTED BORROW (CY) CY 35.0000 6,650.00 0.000 0 038 ROADSIDE CLEARING LS 13,000.0000 13,000.00 0.304 3,952.00 0.304 3,952 039 PACKET FERTILIZER EA 0.2500 322.50 0.000 0 040 SLOW-RELEASE FERTILIZER LB 3.2500 312.00 0.000 0 041 PLANT (GROUP H) EA 0.5000 6,905.00 0.000 0 (F) 042 PLANT (GROUP B) EA 30.0000 12,900.00 0.000 0 043 MAINTAIN EXISTING PLANTED AREAS LS 9,000.0000 9,000.00 0.203 1,827.00 0.203 1,827 044 PLANT ESTABLISHMENT WORK LS 25,000.0000 25,000.00 0.000 0 045 WOOD MULCH CY 95.0000 19,950.00 0.000 0 046 CHECK AND TEST EXISTING IRRIGATION LS 14,000.0000 14,000.00 1.000 14,000.00 1.000 14,000 FACILITIES 047 OPERATE EXISTING IRRIGATION FACILITIES LS 8,000.0000 8,000.00 0.203 1,624.00 0.203 1,624 048 CONTROL AND NEUTRAL CONDUCTORS LS 8,000.0000 8,000.00 0.000 0 049 1 1/2" REMOTE CONTROL VALVE EA 600.0000 3,000.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 10/24/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-406404 TIME 05:04 PM ESTIMATE NO. 004 BID OPENING 03/29/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/16 R.E. NAME: WILLIAMSON, JOHN DATE OF THIS ESTIMATE 10/24/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 RISER SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 55.0000 1,595.00 0.000 0 051 POP-UP SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 100.0000 1,600.00 0.000 0 052 2" GATE VALVE EA 550.0000 550.00 0.000 0 053 3" GATE VALVE EA 900.0000 900.00 0.000 0 054 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 5.0000 4,000.00 0.000 0 (F) LINE) 055 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 7.0000 5,670.00 0.000 0 (F) (SUPPLY LINE) 056 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 40.0000 2,400.00 40.000 1,600.00 40.000 1,600 (F) (SUPPLY LINE) 057 2" PLASTIC PIPE (SCHEDULE 40) LF 6.5000 5,005.00 0.000 0 (F) (SUPPLY LINE) 058 2 1/2" PLASTIC PIPE (CLASS 315) LF 8.5000 1,190.00 0.000 0 (F) (SUPPLY LINE) 059 3" PLASTIC PIPE (CLASS 315) LF 16.0000 7,520.00 0.000 0 (F) (SUPPLY LINE) 060 TEMPORARY IRRIGATION SUPPLY LINE LF 23.0000 10,810.00 32.000 736.00 32.000 736 061 EROSION CONTROL (DRY SEED) (SQFT) SQFT 0.2500 9,025.00 0.000 0 062 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 0.6000 21,180.00 0.000 0 063 COMPOST SOCK LF 11.0000 20,240.00 0.000 0 064 COMPOST SQFT 0.4500 16,245.00 0.000 0 065 INCORPORATE MATERIALS SQFT 0.6000 21,660.00 0.000 0 066 CLASS 2 AGGREGATE BASE (CY) CY 135.0000 70,200.00 118.080 15,940.80 118.080 15,940 067 ASPHALTIC EMULSION (FOG SEAL COAT) TON 1,200.0000 840.00 0.000 0 068 HOT MIX ASPHALT (TYPE A) TON 220.0000 107,800.00 0.000 0 069 MINOR HOT MIX ASPHALT TON 230.0000 34,500.00 0.000 0 070 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 6.5000 21,840.00 0.000 0 071 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 6.5000 21,710.00 0.000 0 072 PLACE HOT MIX ASPHALT DIKE (TYPE D) LF 20.0000 1,400.00 0.000 0 073 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 8.5000 4,675.00 0.000 0 074 PLACE HOT MIX ASPHALT SQYD 40.0000 3,360.00 0.000 0 (MISCELLANEOUS AREA) 075 TACK COAT TON 1,200.0000 1,200.00 0.000 0 076 MINOR CONCRETE (MINOR STRUCTURE) CY 2,000.0000 342,000.00 24.720 49,440.00 36.990 73,980 (F) PROGRAM CAS145 PAGE 4 DATE 10/24/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-406404 TIME 05:04 PM ESTIMATE NO. 004 BID OPENING 03/29/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/16 R.E. NAME: WILLIAMSON, JOHN DATE OF THIS ESTIMATE 10/24/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 ROADSIDE SIGN - ONE POST EA 650.0000 650.00 0.000 0 078 ROADSIDE SIGN - TWO POST EA 800.0000 1,600.00 0.000 0 079 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 300.0000 1,200.00 0.000 0 METHOD) 080 INSTALL ROADSIDE SIGN PANEL ON EA 220.0000 5,060.00 0.000 0 EXISTING POST 081 FURNISH LAMINATED PANEL SIGN (1"-TYPE B) SQFT 25.0000 5,000.00 0.000 0 FOR RETROREFLECTIVE SHEETING (TYPE XI) 082 FURNISH LAMINATED PANEL SIGN (2.5"-TYPE SQFT 33.0000 9,570.00 0.000 0 H)FOR RETROREFLECTIVE SHEETING (TYPE XI) 083 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.0000 1,260.00 0.000 0 (0.063"UNFRAMED)FOR RETROREFLECTIVE SHEETING (TYPE XI) 084 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.0000 1,260.00 0.000 0 (0.080"UNFRAMED)FOR RETROREFLECTIVE SHEETING (TYPE XI) 085 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 2,250.00 0.000 0 (0.080" FRAMED)FOR RETROREFLECTIVE SHEETING (TYPE XI) 086 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 5.0000 4,500.00 0.000 0 087 18" ALTERNATIVE PIPE CULVERT LF 60.0000 55,200.00 487.000 29,220.00 487.000 29,220 088 18" PLASTIC PIPE LF 60.0000 37,800.00 0.000 0 089 18" REINFORCED CONCRETE PIPE LF 130.0000 16,900.00 0.000 0 090 18" BITUMINOUS COATED SLOTTED LF 400.0000 12,000.00 0.000 0 CORRUGATED STEEL PIPE (.168" THICK) 091 4" PLASTIC PIPE UNDERDRAIN LF 10.0000 2,300.00 0.000 0 092 3" PLASTIC PIPE (EDGE DRAIN) LF 100.0000 1,100.00 0.000 0 093 GRATED LINE DRAIN LF 150.0000 4,500.00 0.000 0 094 SLOPE PAVING (CONCRETE) CY 1,750.0000 3,500.00 0.000 0 095 MISCELLANEOUS IRON AND STEEL LB 1.2000 8,518.80 1,609.000 1,930.80 1,609.000 1,930 (F) 096 GUARD RAILING DELINEATOR EA 22.0000 6,820.00 32.000 704.00 119.000 2,618 097 MIDWEST GUARDRAIL SYSTEM LF 35.0000 162,050.00 337.500 11,812.50 1,225.000 42,875 098 VEGETATION CONTROL (MINOR CONCRETE) SQYD 105.0000 2,835.00 0.000 0 099 DOUBLE MIDWEST GUARDRAIL SYSTEM LF 45.0000 53,100.00 225.000 10,125.00 1,175.000 52,875 100 TRANSITION RAILING (TYPE WB-31) EA 4,000.0000 208,000.00 5.000 20,000.00 13.000 52,000 101 RAIL TENSIONING ASSEMBLY EA 600.0000 3,000.00 5.000 3,000.00 5.000 3,000 PROGRAM CAS145 PAGE 5 DATE 10/24/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-406404 TIME 05:04 PM ESTIMATE NO. 004 BID OPENING 03/29/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/16 R.E. NAME: WILLIAMSON, JOHN DATE OF THIS ESTIMATE 10/24/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 102 END ANCHOR ASSEMBLY (TYPE SFT) EA 850.0000 850.00 0.000 0 103 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,200.0000 41,600.00 2.000 6,400.00 2.000 6,400 104 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,000.0000 72,000.00 2.000 6,000.00 4.000 12,000 105 ALTERNATIVE CRASH CUSHION (TYPE A) EA 55,000.0000 110,000.00 0.000 0 106 ALTERNATIVE CRASH CUSHION (TYPE B) EA 18,000.0000 54,000.00 0.000 0 107 ALTERNATIVE CRASH CUSHION (TYPE C) EA 6,000.0000 36,000.00 1.000 6,000.00 6.000 36,000 108 ALTERNATIVE CRASH CUSHION (TYPE D) EA 35,000.0000 35,000.00 0.000 0 109 CONCRETE BARRIER (TYPE 60F MOD) LF 175.0000 29,750.00 0.000 0 110 CONCRETE BARRIER (TYPE 60 WITH SCUPPERS) LF 330.0000 17,490.00 0.000 0 111 CONCRETE BARRIER (TYPE 60 MOD 2) LF 225.0000 47,250.00 0.000 0 112 CONCRETE BARRIER (TYPE 60 MOD 1) LF 250.0000 47,500.00 0.000 0 113 CONCRETE BARRIER (TYPE 60) LF 220.0000 14,300.00 0.000 0 114 PAINT TRAFFIC STRIPE (1-COAT) LF 1.1000 451.00 0.000 0 115 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 6,690.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 116 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 2,488.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 117 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 1,980.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 118 PAVEMENT MARKER (NON-REFLECTIVE) EA 6.5000 1,755.00 0.000 0 119 PAVEMENT MARKER (RETROREFLECTIVE) EA 8.5000 1,955.00 0.000 0 120 MODIFY TRAFFIC MONITORING STATION LS 7,500.0000 7,500.00 0.000 0 121 MODIFY RAMP METERING SYSTEM LS 55,000.0000 55,000.00 0.000 0 122 MODIFY LIGHTING AND SIGN ILLUMINATION LS 75,000.0000 75,000.00 0.091 6,825 PROGRAM CAS145 PAGE 6 DATE 10/24/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-406404 TIME 05:04 PM ESTIMATE NO. 004 BID OPENING 03/29/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/16 R.E. NAME: WILLIAMSON, JOHN DATE OF THIS ESTIMATE 10/24/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 278,775.10 769,908.80 ADJUSTMENT OF COMPENSATION 2,217.00 2,217.00 EXTRA WORK 0.00 12,601.37 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 280,992.10 784,727.17 123 MOBILIZATION LS 337,000.0000 337,000.00 0.200 67,400.00 0.950 320,150 ORIGINAL CONTRACT AMOUNT 3,875,450.30 TOTAL WORK COMPLETED 348,392.10 1,104,877.17 MATERIALS ON HAND ON SITE 182,851.13 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -1,000.00 -3,000.00 TOTAL 347,392.10 1,284,728.30 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 05/06/16 375 06/30/16 06/30/16 01/08/18 76 2 0 0 27% 20% PROGRESS IS SATISFACTORY WILLIAMSON, JOHN RESIDENT ENGINEER PROGRAM CAS145 DATE 10/24/16