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 04/10/15 EST. NO. 006 TIME 01:46 PM R.E. NAME: LE VINE, GARY 11-416404 --------------------------------------------------------------------------- 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 04/10/15 EST. NO. 006 TIME 01:46 PM R.E. NAME: LE VINE, GARY 11-416404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION DEL JULY 14 CPR -1,000.00 001 RECD JUL 14 DEL 1,000.00 002 DEL SEPT 14 CPR -10,000.00 003 DEL OCT 14 CPR -8,400.00 004 RECD SEP 2014 DEL 10,000.00 005 RECD OCT 14 DEL 8,400.00 006 8,400.00 0.00 TOTAL DEDUCTIONS 8,400.00 0.00 PROGRAM CAS145 PAGE 1 DATE 04/10/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-416404 TIME 01:46 PM ESTIMATE NO. 006 BID OPENING 04/17/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/04/14 R.E. NAME: LE VINE, GARY DATE OF THIS ESTIMATE 04/10/15 LOCATION FINAL ESTIMATE 11-SD-78-R17.0/R17.4 -------------- DREAMBUILDER IN SAN DIEGO COUNTY IN ESCONDIDO 1324 E LAWSON LN FROM 0.3 MILE WEST TO 0.1 MILE EAST PLACENTIA CA 92870 OF CENTRE CITY PARKWAY UNDERCROSSING FED. AID NO. N O N E COLD PLANE AND PLACE RHMA-G ------------------------------------------------------------------------------------------------------------------------------------ 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 3,200.0000 3,200.00 1.000 3,200 003 TRAFFIC CONTROL SYSTEM LS 40,000.0000 40,000.00 1.000 40,000 004 TEMPORARY TRAFFIC STRIPE (PAINT) LF 1.0000 3,210.00 2,897.000 2,897 005 TRAFFIC PLASTIC DRUM EA 70.0000 840.00 12.000 840 006 TEMPORARY PAVEMENT MARKER EA 8.0000 480.00 55.000 440 007 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 1,400.0000 2,800.00 2.000 2,800 008 TEMPORARY RAILING (TYPE K) LF 21.5000 15,480.00 720.000 15,480 009 ALTERNATIVE TEMPORARY CRASH CUSHION EA 1,800.0000 5,400.00 3.000 5,400 SYSTEM 010 JOB SITE MANAGEMENT LS 1,600.0000 1,600.00 1.000 1,600 011 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,700.0000 1,700.00 1.000 1,700 012 TEMPORARY DRAINAGE INLET PROTECTION EA 125.0000 1,000.00 8.000 1,000 013 STREET SWEEPING LS 3,000.0000 3,000.00 1.000 3,000 014 TEMPORARY CONCRETE WASHOUT LS 1,400.0000 1,400.00 1.000 1,400 015 TREATED WOOD WASTE LB 0.4000 4,600.00 13,040.000 5,216 016 REMOVE GUARDRAIL LF 10.5000 8,925.00 848.000 8,904 017 REMOVE PAINTED TRAFFIC STRIPE LF 0.9000 3,978.00 2,897.000 2,607 018 REMOVE ROADSIDE SIGN EA 115.0000 460.00 4.000 460 019 REMOVE ASPHALT CONCRETE DIKE LF 0.7500 4,417.50 5,431.000 4,073 020 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.2500 33,525.00 14,899.000 33,522 021 REMOVE CONCRETE CURB (LF) LF 20.0000 11,400.00 0.000 0 022 IMPORTED BORROW (CY) CY 70.0000 4,900.00 242.470 16,972 PROGRAM CAS145 PAGE 2 DATE 04/10/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-416404 TIME 01:46 PM ESTIMATE NO. 006 BID OPENING 04/17/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/04/14 R.E. NAME: LE VINE, GARY DATE OF THIS ESTIMATE 04/10/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ASPHALTIC EMULSION (FOG SEAL COAT) TON 1,800.0000 1,620.00 1.000 1,800 024 MINOR HOT MIX ASPHALT TON 149.0000 20,860.00 125.500 18,699 025 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 139.0000 278,000.00 2,038.100 283,295 026 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.4500 536.50 282.000 408 027 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.4500 7,772.00 4,990.000 7,235 028 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.4500 304.50 159.000 230 029 PLACE HOT MIX ASPHALT SQYD 135.0000 1,350.00 11.500 1,552 (MISCELLANEOUS AREA) 030 TACK COAT TON 2,000.0000 4,600.00 2.300 4,600 031 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 400.00 20.000 400 (0.063"-UNFRAMED) 032 ROADSIDE SIGN - ONE POST EA 350.0000 1,400.00 4.000 1,400 033 GUARD RAILING DELINEATOR EA 28.5000 342.00 6.000 171 034 MIDWEST GUARDRAIL SYSTEM LF 51.0000 3,213.00 63.000 3,213 035 END ANCHOR ASSEMBLY (TYPE SFT) EA 900.0000 900.00 1.000 900 036 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,000.0000 3,000.00 1.000 3,000 037 ALTERNATIVE CRASH CUSHION EA 30,000.0000 60,000.00 2.000 60,000 038 CONCRETE BARRIER (TYPE 60) LF 108.0000 22,680.00 231.000 24,948 039 CONCRETE BARRIER (TYPE 60 MODIFIED) LF 129.0000 65,790.00 510.000 65,790 040 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.9000 8,028.00 9,040.000 8,136 (ENHANCED WET NIGHT VISIBILITY) 041 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.4000 3,668.00 2,628.000 3,679 (ENHANCED WET NIGHT VISIBILITY) 042 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.4000 420.00 329.000 460 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 043 THERMOPLASTIC CROSSWALK AND PAVEMENT SQFT 7.0000 1,330.00 160.000 1,120 MARKING (ENHANCED WET NIGHT VISIBILITY) 044 PAVEMENT MARKER (RETROREFLECTIVE) EA 7.0000 2,240.00 300.000 2,100 045 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,000.0000 2,000.00 1.000 2,000 SYSTEM ELEMENTS DURING CONSTRUCTION 046 INDUCTIVE LOOP DETECTOR (EA) EA 750.0000 18,000.00 24.000 18,000 047 MODIFY LIGHTING LS 10,500.0000 10,500.00 1.000 10,500 PROGRAM CAS145 PAGE 3 DATE 04/10/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-416404 TIME 01:46 PM ESTIMATE NO. 006 BID OPENING 04/17/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/04/14 R.E. NAME: LE VINE, GARY DATE OF THIS ESTIMATE 04/10/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 677,153.85 ADJUSTMENT OF COMPENSATION 0.00 -3,035.18 EXTRA WORK 0.00 38,519.37 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 0.00 712,638.04 048 MOBILIZATION LS 35,791.5000 35,791.50 1.000 35,791 ORIGINAL CONTRACT AMOUNT 709,061.00 TOTAL WORK COMPLETED 0.00 748,429.54 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 8,400.00 0.00 TOTAL 8,400.00 748,429.54 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 05/29/14 60 07/07/14 07/07/14 11/04/14 60 40 0 0 100% 100% LE VINE, GARY RESIDENT ENGINEER PROGRAM CAS145 DATE 04/10/15