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 09/21/18 EST. NO. 011 TIME 10:24 AM R.E. NAME: FIGUEROA, RENE 11-410804 --------------------------------------------------------------------------- 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 09/21/18 EST. NO. 011 TIME 10:24 AM R.E. NAME: FIGUEROA, RENE 11-410804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION DEL DEC 17 CPR -5,000.00 003 DEL FEB 18 CPR -2,000.00 005 DEL APR 18 CPR -5,000.00 007 PRTL DEC 17 DEL 3,000.00 008 RECD FEB 18 DEL 2,000.00 009 0.00 -7,000.00 OVERBID ITEMS OVERBID ITEM NO. 104 -762.45 001 OVERBID ITEM NO. 104 -203.32 004 OVERBID ITEM NO. 104 -50.83 007 0.00 -1,016.60 TOTAL DEDUCTIONS 0.00 -8,016.60 PROGRAM CAS145 PAGE 1 DATE 09/21/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-410804 TIME 10:24 AM ESTIMATE NO. 011 BID OPENING 06/13/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/18 R.E. NAME: FIGUEROA, RENE DATE OF THIS ESTIMATE 09/21/18 LOCATION PROGRESS ESTIMATE 11-SD-805-15.7/17.5 ----------------- WESTERN RIM CONSTRUCTORS, IN SAN DIEGO COUNTY IN SAN DIEGO AT INC. VARIOUS LOCATIONS FROM LANDIS 621 S ANDREASEN DRIVE, SUITE STREET OVERCROSSING TO ROUTE 805/8 ESCONDIDO CA 92029 SEPARATION. FED. AID NO. ACIM- 805-1(637)E ROADSIDE SAFETY IMPROVEMENT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,875.0000 2,875.00 1.000 2,875 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,750.0000 5,750.00 0.900 5,175 003 CONSTRUCTION AREA SIGNS LS 41,400.0000 41,400.00 0.007 289.80 0.800 33,120 004 TRAFFIC CONTROL SYSTEM LS 107,682.0000 107,682.00 0.110 11,845.02 1.000 107,682 005 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 11.5000 724.50 63.000 724 006 TEMPORARY TRAFFIC STRIPE (PAINT) LF 2.5300 17,128.10 8,129.000 20,566 007 TRAFFIC PLASTIC DRUM EA 57.5000 3,680.00 39.000 2,242 008 TEMPORARY PAVEMENT MARKER EA 6.3300 1,835.70 158.000 1,000 009 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 4,600.0000 9,200.00 2.000 9,200 010 TEMPORARY RAILING (TYPE K) LF 20.7000 133,308.00 6,240.000 129,168 011 TEMPORARY CRASH CUSHION MODULE EA 235.7500 9,901.50 42.000 9,901 012 TEMPORARY ALTERNATIVE CRASH CUSHION EA 4,600.0000 78,200.00 16.000 73,600 SYSTEM 013 JOB SITE MANAGEMENT LS 21,735.0000 21,735.00 1.000 21,735 014 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,875.0000 2,875.00 1.000 2,875 015 TEMPORARY DRAINAGE INLET PROTECTION EA 260.6700 2,346.03 5.000 1,303 016 STREET SWEEPING LS 11,500.0000 11,500.00 1.000 11,500 017 TEMPORARY CONCRETE WASHOUT LS 5,750.0000 5,750.00 1.000 5,750 018 TREATED WOOD WASTE LB 0.5400 6,426.00 0.000 0 019 REMOVE CONCRETE (CY) CY 371.1889 1,336.28 0.000 0 020 CLEARING AND GRUBBING (LS) LS 23,000.0000 23,000.00 0.750 17,250 021 ROADWAY EXCAVATION (TYPE Z-2) CY 244.3800 205,279.20 1,106.200 270,333 (AERIALLY DEPOSITED LEAD) 022 ROADSIDE CLEARING LS 17,250.0000 17,250.00 0.250 4,312.50 1.000 17,250 PROGRAM CAS145 PAGE 2 DATE 09/21/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-410804 TIME 10:24 AM ESTIMATE NO. 011 BID OPENING 06/13/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/18 R.E. NAME: FIGUEROA, RENE DATE OF THIS ESTIMATE 09/21/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 WEED GERMINATION SQYD 3.4500 1,863.00 0.000 0 024 IRON SULFATE (LB) LB 8.0500 603.75 0.000 0 025 RELOCATE IRRIGATION CONTROLLER EA 2,095.3000 18,857.70 0.000 0 026 PACKET FERTILIZER EA 1.1500 356.50 0.000 0 027 SLOW-RELEASE FERTILIZER LB 11.5000 460.00 0.000 0 028 PLANT (GROUP H) EA 1.1500 6,452.65 0.000 0 (F) 029 PLANT (GROUP A) EA 11.5000 1,104.00 0.000 0 030 PLANT (GROUP U) EA 86.2500 258.75 0.000 0 031 MAINTAIN EXISTING PLANTED AREAS LS 11,500.0000 11,500.00 0.000 0 032 PLANT ESTABLISHMENT WORK LS 14,950.0000 14,950.00 0.000 0 033 WOOD MULCH CY 69.0000 37,260.00 440.000 30,360.00 440.000 30,360 034 CHECK AND TEST EXISTING IRRIGATION LS 11,500.0000 11,500.00 0.800 9,200 FACILITIES 035 REMOVE IRRIGATION FACILITY LS 27,500.0000 27,500.00 0.900 24,750 036 CONTROL AND NEUTRAL CONDUCTORS LS 62,000.0000 62,000.00 0.900 55,800 037 1" REMOTE CONTROL VALVE EA 460.0000 14,720.00 -2.000 -920.00 32.000 14,720 038 1 1/2" REMOTE CONTROL VALVE EA 529.0000 28,566.00 54.000 28,566 039 2" REMOTE CONTROL VALVE EA 690.0000 1,380.00 0.000 0 040 3" REMOTE CONTROL VALVE EA 920.0000 2,760.00 0.000 0 041 IRRIGATION CONTROLLER ENCLOSURE EA 2,875.0000 11,500.00 0.000 0 CABINET 042 CERTIFY EXISTING BACKFLOW PREVENTERS LS 1,150.0000 1,150.00 0.000 0 043 BACKFLOW PREVENTER ENCLOSURE EA 1,150.0000 5,750.00 0.000 0 044 TREE WELL SPRINKLER ASSEMBLY EA 57.5000 172.50 0.000 0 045 RISER SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 46.0000 24,840.00 168.000 7,728.00 486.000 22,356 046 RISER SPRINKLER ASSEMBLY EA 34.5000 7,245.00 189.000 6,520.50 189.000 6,520 047 2" GATE VALVE EA 517.5000 19,665.00 -2.000 -1,035.00 38.000 19,665 048 3" GATE VALVE EA 805.0000 13,685.00 15.000 12,075 049 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 4.0200 38,491.50 8,560.000 34,411 (F) LINE) PROGRAM CAS145 PAGE 3 DATE 09/21/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-410804 TIME 10:24 AM ESTIMATE NO. 011 BID OPENING 06/13/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/18 R.E. NAME: FIGUEROA, RENE DATE OF THIS ESTIMATE 09/21/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 4.3100 12,292.12 2,709.000 11,675 (F) (SUPPLY LINE) 051 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 4.6000 13,491.80 2,786.000 12,815 (F) (SUPPLY LINE) 052 2" PLASTIC PIPE (SCHEDULE 40) LF 6.9000 11,529.90 1,587.000 10,950 (F) (SUPPLY LINE) 053 2 1/2" PLASTIC PIPE (CLASS 315) LF 9.2000 3,808.80 340.000 3,128 (F) (SUPPLY LINE) 054 3" PLASTIC PIPE (CLASS 315) LF 11.5100 138,039.43 11,993.000 138,039 (F) (SUPPLY LINE) 055 8" CORRUGATED HIGH DENSITY LF 57.5000 24,150.00 418.000 24,035 POLYETHYLENE PIPE CONDUIT 056 8" POLYVINYL CHLORIDE PIPE CONDUIT LF 57.5000 6,325.00 103.000 5,922 057 ASPHALTIC EMULSION (FOG SEAL COAT) TON 3,105.0000 1,863.00 0.000 0 058 HOT MIX ASPHALT (TYPE A) TON 460.0000 16,100.00 35.500 16,330 059 MINOR HOT MIX ASPHALT TON 569.2500 25,616.25 10.070 5,732 060 PLACE HOT MIX ASPHALT DIKE (TYPE A MOD) LF 6.9000 2,898.00 0.000 0 061 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 6.9000 1,104.00 0.000 0 062 PLACE HOT MIX ASPHALT DIKE (TYPE E MOD) LF 6.9000 7,383.00 549.000 3,788 063 PLACE HOT MIX ASPHALT SQYD 46.0000 8,280.00 0.000 0 (MISCELLANEOUS AREA) 064 TACK COAT TON 2,300.0000 2,300.00 0.000 0 065 REMOVE ASPHALT CONCRETE DIKE LF 6.8600 15,297.80 2,231.000 15,304 066 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 138.0000 8,280.00 60.000 8,280 067 MINOR CONCRETE (MINOR STRUCTURE) CY 798.6111 2,875.00 3.560 2,843 (F) 068 SLOPE PAVING (CONCRETE) CY 734.5500 124,873.50 203.540 149,510 069 MINOR CONCRETE (GUTTER) (LF) LF 46.5600 5,121.60 150.000 6,984 070 MINOR CONCRETE (EXPOSED AGGREGATE SQFT 10.1600 168,656.00 17,376.500 176,545 CONCRETE) 071 MINOR CONCRETE (TEXTURED PAVING) CY 914.6100 19,206.81 20.560 18,804 072 REMOVE CONCRETE CURB (LF) LF 42.3200 1,692.80 40.000 1,692 073 REMOVE CONCRETE (CURB AND GUTTER) LF 21.4000 5,778.00 281.000 6,013 074 CHAIN LINK FENCE (TYPE CL-6) LF 35.6500 22,103.00 365.000 13,012 075 4' CHAIN LINK GATE (TYPE CL-6) EA 2,415.0000 28,980.00 12.000 28,980 076 REMOVE FENCE LF 10.3500 6,417.00 365.000 3,777 PROGRAM CAS145 PAGE 4 DATE 09/21/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-410804 TIME 10:24 AM ESTIMATE NO. 011 BID OPENING 06/13/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/18 R.E. NAME: FIGUEROA, RENE DATE OF THIS ESTIMATE 09/21/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 REMOVE DELINEATOR EA 115.0000 1,150.00 0.000 0 078 DELINEATOR (CLASS 1) EA 115.0000 1,150.00 0.000 0 079 PAVEMENT MARKER (NON-REFLECTIVE) EA 6.9000 828.00 111.000 765.90 111.000 765 080 PAVEMENT MARKER (RETROREFLECTIVE) EA 9.2000 1,288.00 161.000 1,481.20 161.000 1,481 081 REMOVE ROADSIDE SIGN EA 115.0000 1,955.00 17.000 1,955 082 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 17.9500 1,148.80 63.980 1,148 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 083 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.5300 2,644.80 158.000 2,611 (0.080"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 084 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 7.8700 1,810.10 221.980 1,746 085 METAL (BARRIER MOUNTED SIGN) LB 18.4000 2,760.00 0.000 0 086 ROADSIDE SIGN - ONE POST EA 339.2500 5,428.00 16.000 5,428 087 SIGN POST SUPPORT SYSTEM EA 3,450.0000 3,450.00 1.000 3,450 088 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 115.0000 230.00 0.000 0 METHOD) 089 ALTERNATIVE CRASH CUSHION EA 38,870.0000 77,740.00 2.000 77,740 090 CONCRETE BARRIER (TYPE 60 MOD) LF 163.3500 145,381.50 922.400 150,674 091 CONCRETE BARRIER (TYPE 60G MOD) LF 234.4100 21,096.90 86.300 20,229 092 CONCRETE BARRIER (TYPE 60P MOD) LF 507.4400 6,089.28 12.000 6,089 093 CONCRETE BARRIER TRANSITION LF 338.7900 10,163.70 30.000 10,163 (F) 094 REMOVE GUARDRAIL LF 12.6500 9,740.50 719.000 9,095 095 THERMOPLASTIC PAVEMENT MARKING SQFT 8.0500 1,046.50 151.000 1,215.55 151.000 1,215 (ENHANCED WET NIGHT VISIBILITY) 096 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.9200 3,670.80 5,311.000 4,886.12 5,311.000 4,886 (ENHANCED WET NIGHT VISIBILITY) 097 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.8600 688.00 896.000 770.56 896.000 770 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 098 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.7600 1,766.40 985.000 2,718.60 985.000 2,718 (ENHANCED WET NIGHT VISIBILITY) 099 REMOVE PAINTED TRAFFIC STRIPE LF 0.8100 3,426.30 4,354.000 3,526 100 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.1500 1,472.00 1,810.000 2,081 101 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 4.6000 598.00 129.000 593 PROGRAM CAS145 PAGE 5 DATE 09/21/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-410804 TIME 10:24 AM ESTIMATE NO. 011 BID OPENING 06/13/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/18 R.E. NAME: FIGUEROA, RENE DATE OF THIS ESTIMATE 09/21/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 102 SUBSURFACE LOCATOR LS 2,875.0000 2,875.00 1.000 2,875 103 MODIFYING EXISTING ELECTRICAL SYSTEM LS 66,475.0000 66,475.00 0.299 19,876.03 0.881 58,564 PROGRAM CAS145 PAGE 6 DATE 09/21/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-410804 TIME 10:24 AM ESTIMATE NO. 011 BID OPENING 06/13/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/18 R.E. NAME: FIGUEROA, RENE DATE OF THIS ESTIMATE 09/21/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 90,814.78 2,035,651.30 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 11,200.08 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 90,814.78 2,046,851.38 104 MOBILIZATION LS 238,275.0000 238,275.00 1.000 238,275 ORIGINAL CONTRACT AMOUNT 2,372,584.05 TOTAL WORK COMPLETED 90,814.78 2,285,126.38 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 -8,016.60 TOTAL 90,814.78 2,277,109.78 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 104 MOBILIZATION 237,258.40 238,275.00 1,016.60 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 08/15/17 245 10/10/17 10/10/17 04/19/19 105 135 0 0 89% 43% PROGRESS IS SATISFACTORY FIGUEROA, RENE RESIDENT ENGINEER PROGRAM CAS145 DATE 09/21/18