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 02/24/19 EST. NO. 009 TIME 08:57 AM R.E. NAME: MERCADO VICTOR 11-414304 --------------------------------------------------------------------------- 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 0020 724.81 E.W. @ F.A.(+) 062918 N M30 0 0021 750.54 070218 N M21 0 0022 750.54 070518 N M22 0 0023 750.54 070618 N M23 0 0024 650.11 071618 N M24 0 0025 650.11 072318 N M25 0 0026 650.11 072418 N M26 0 0033 662.38 080218 N MT33 0 0034 662.38 080318 N MT34 0 0035 662.38 080818 N M35 0 0036 662.38 080918 N M36 0 0037 662.38 081018 N M37 0 0038 413.98 111618 N M38 0 0039 184.75 112018 N M39 0 0040 980.18 112818 N M40 0 0041 804.09 121018 N M41 0 0042 991.71 121218 N M42 0 0043 739.00 121718 N M43 0 0044 739.00 121818 N M44 0 0045 739.00 121918 N M45 0 0046 739.00 122018 N M46 0 0047 739.00 122118 N M47 0 15,308.37 TOTAL THIS ESTIMATE 21,553.54 TOTAL PREVIOUS ESTIMATE 36,861.91 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 02/24/19 EST. NO. 009 TIME 08:57 AM R.E. NAME: MERCADO VICTOR 11-414304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION DEL JUL 18 CPR -3,000.00 005 RECD JUL 18 DEL 3,000.00 006 0.00 0.00 LIQUIDATED DAMAGES ANT. LDS 48 DAYS -192,000.00 008 ANT. LDS 10 DAYS -40,000.00 009 -40,000.00 -232,000.00 TOTAL DEDUCTIONS -40,000.00 -232,000.00 PROGRAM CAS145 PAGE 1 DATE 02/24/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-414304 TIME 08:57 AM ESTIMATE NO. 009 BID OPENING 11/09/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/19 R.E. NAME: MERCADO VICTOR DATE OF THIS ESTIMATE 02/24/19 LOCATION PROGRESS ESTIMATE 11-SD-79-34.2/36.5 ----------------- PETERSON-CHASE GENERAL IN SAN DIEGO COUNTY NEAR WARNER ENGINEERING CONSTRUCTION, INC. SPRINGS AT CANADA VERDE CREEK 16351 CONSTRUCTION CIRCLE WES BRIDGE AND AT AGUA CALIENTE CREEK IRVINE CA 92606 BRIDGE FED. AID NO. ACST-P079(42)E UPGRADE BRIDGE RAILS & GUARDRAIL ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 1.000 1,500 002 CONSTRUCTION AREA SIGNS LS 12,500.0000 12,500.00 0.845 10,562 003 TRAFFIC CONTROL SYSTEM LS 200,000.0000 200,000.00 0.845 169,000 004 TEMPORARY TRAFFIC STRIPE (PAINT) LF 1.1000 12,430.00 11,600.000 12,760 005 TEMPORARY PAVEMENT MARKER EA 7.0000 2,310.00 328.000 2,296 006 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 3,500.0000 28,000.00 8.000 28,000 007 TEMPORARY RAILING (TYPE K) LF 25.0000 97,500.00 2,325.000 58,125 008 TEMPORARY ALTERNATIVE CRASH CUSHION EA 2,000.0000 32,000.00 8.000 16,000 SYSTEM 009 JOB SITE MANAGEMENT LS 3,750.0000 3,750.00 0.845 3,168 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 750.0000 750.00 0.750 562 011 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 012 TEMPORARY CONSTRUCTION ENTRANCE EA 3,000.0000 24,000.00 0.000 0 013 TEMPORARY CONCRETE WASHOUT LS 1,200.0000 1,200.00 0.500 600 014 TEMPORARY ARROYO TOAD FENCE LF 10.0000 12,900.00 1,279.000 12,790 015 WORK AREA MONITORING (BRIDGE) LS 2,500.0000 2,500.00 0.500 1,250 016 TREATED WOOD WASTE LB 0.8000 7,312.00 4,570.000 3,656 017 CLEARING AND GRUBBING (LS) LS 12,000.0000 12,000.00 1.000 12,000 018 ROADWAY EXCAVATION CY 98.0000 108,780.00 415.790 40,747.42 1,110.000 108,780 019 IMPORTED BORROW (CY) CY 30.0000 9,300.00 116.250 3,487.50 310.000 9,300 020 ROADSIDE CLEARING LS 6,000.0000 6,000.00 0.775 4,650 021 BONDED FIBER MATRIX (SQFT) SQFT 0.4000 4,560.00 0.000 0 022 COMPOST SOCK LF 11.7000 14,157.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 02/24/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-414304 TIME 08:57 AM ESTIMATE NO. 009 BID OPENING 11/09/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/19 R.E. NAME: MERCADO VICTOR DATE OF THIS ESTIMATE 02/24/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 COMPOST (CY) CY 149.0000 11,324.00 0.000 0 024 INCORPORATE MATERIALS SQFT 0.3300 3,762.00 0.000 0 025 HOT MIX ASPHALT (TYPE A) TON 225.0000 38,250.00 139.010 31,277 026 HOT MIX ASPHALT (BRIDGE) TON 575.0000 33,925.00 0.000 0 027 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 50.0000 800.00 0.000 0 028 PLACE HOT MIX ASPHALT SQYD 150.0000 1,650.00 0.000 0 (MISCELLANEOUS AREA) 029 TACK COAT TON 6,000.0000 1,200.00 0.200 1,200 030 REMOVE ASPHALT CONCRETE DIKE LF 5.0000 750.00 188.000 940.00 225.000 1,125 031 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 40.0000 36,000.00 806.220 32,248 032 STRUCTURAL CONCRETE, BRIDGE (RSC) CY 5,450.0000 81,750.00 7.500 40,875.00 15.000 81,750 (F) 033 BAR REINFORCING STEEL (BRIDGE) LB 1.1000 2,318.80 1,054.000 1,159.40 2,108.000 2,318 (F) 034 RAPID SETTING CONCRETE (PATCH) CF 150.0000 645.00 0.000 0 035 REMOVE ASPHALT CONCRETE SURFACING SQFT 11.0000 27,566.00 152.000 1,672.00 1,280.000 14,080 036 REMOVE CONCRETE DECK SURFACE SQFT 50.0000 58,400.00 584.500 29,225.00 1,168.000 58,400 037 REMOVE UNSOUND CONCRETE CF 150.0000 645.00 0.000 0 038 BRIDGE REMOVAL (PORTION), LOCATION A LS 18,000.0000 18,000.00 0.500 9,000.00 1.000 18,000 039 BRIDGE REMOVAL (PORTION), LOCATION B LS 50,000.0000 50,000.00 0.450 22,500.00 1.000 50,000 040 ROCK SLOPE PROTECTION (NO. 2, METHOD B) CY 450.0000 12,150.00 9.530 4,288.50 27.000 12,150 (F) (CY) 041 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 2.0000 220.00 42.530 85.06 106.490 212 042 FENCE (TYPE BW, METAL POST) LF 30.0000 9,000.00 0.000 0 043 REMOVE FENCE (TYPE BW) LF 12.0000 3,600.00 342.000 4,104 044 GUARD RAILING DELINEATOR EA 45.0000 1,800.00 21.000 945 045 PAVEMENT MARKER (RETROREFLECTIVE) EA 9.0000 1,530.00 0.000 0 046 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 53.0000 7,420.00 137.500 7,287 047 TRANSITION RAILING (TYPE WB-31) EA 4,300.0000 34,400.00 2.000 8,600.00 6.000 25,800 048 FLARED TERMINAL SYSTEM (TYPE X-TENSION) EA 7,400.0000 59,200.00 2.000 14,800.00 6.000 44,400 049 CONCRETE BARRIER (TYPE 742 MODIFIED) LF 189.0000 96,201.00 272.000 51,408.00 509.000 96,201 (F) PROGRAM CAS145 PAGE 3 DATE 02/24/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-414304 TIME 08:57 AM ESTIMATE NO. 009 BID OPENING 11/09/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/19 R.E. NAME: MERCADO VICTOR DATE OF THIS ESTIMATE 02/24/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 REMOVE GUARDRAIL LF 16.0000 8,000.00 500.000 8,000 051 PAINT TRAFFIC STRIPE (1-COAT) LF 0.5500 1,105.50 0.000 0 052 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.9000 7,236.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 053 REMOVE PAINTED TRAFFIC STRIPE LF 1.0000 4,020.00 0.000 0 054 12" RUMBLE STRIP STA 260.0000 5,460.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) PROGRAM CAS145 PAGE 4 DATE 02/24/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-414304 TIME 08:57 AM ESTIMATE NO. 009 BID OPENING 11/09/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/19 R.E. NAME: MERCADO VICTOR DATE OF THIS ESTIMATE 02/24/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 228,787.88 944,501.08 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 15,308.37 36,861.91 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 244,096.25 981,362.99 055 MOBILIZATION LS 135,000.0000 135,000.00 1.000 135,000 ORIGINAL CONTRACT AMOUNT 1,350,777.30 TOTAL WORK COMPLETED 244,096.25 1,116,362.99 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -40,000.00 -232,000.00 TOTAL 204,096.25 884,362.99 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 02/02/18 80 03/29/18 03/29/18 03/29/19 160 64 0 0 83% 100% PROGRESS UNSATISFACTORY MERCADO VICTOR RESIDENT ENGINEER PROGRAM CAS145 DATE 02/24/19