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 08/22/17 EST. NO. 003 TIME 10:55 AM R.E. NAME: HERNANDEZ DANIEL 11-418524 --------------------------------------------------------------------------- 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 08/22/17 EST. NO. 003 TIME 10:55 AM R.E. NAME: HERNANDEZ DANIEL 11-418524 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE FAILED CMPCTSTL2SL4A -535.63 003 -535.63 -535.63 LABOR COMPLIANCE VIOLATION DEL JUN 17 CPR -5,000.00 002 RECD JUN 17 DEL 5,000.00 003 5,000.00 0.00 OVERBID ITEMS OVERBID ITEM NO. 103 -6,500.00 002 OVERBID ITEM NO. 103 -3,250.00 003 -3,250.00 -9,750.00 TOTAL DEDUCTIONS 1,214.37 -10,285.63 PROGRAM CAS145 PAGE 1 DATE 08/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-418524 TIME 10:55 AM ESTIMATE NO. 003 BID OPENING 02/02/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/17 R.E. NAME: HERNANDEZ DANIEL DATE OF THIS ESTIMATE 08/22/17 LOCATION PROGRESS ESTIMATE 11-IMP-8-R83.1/R90.0 ----------------- COFFMAN SPECIALTIES, INC. IN IMPERIAL COUNTY ABOUT 6 MILES 9685 VIA EXCELENCIA SUITE 200 WEST OF WINTERHAVEN FROM 0.7 MILE SAN DIEGO CA 92126 WEST OF OGILBY ROAD OVERCROSSING TO 0.7 MILE WEST OF ROUTE 8/186 SEPARATION FED. AID NO. ACIM-008 -2(110)E PAVEMENT REHABILITATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 500.0000 500.00 0.250 125 003 TIME-RELATED OVERHEAD (WDAY) WDAY 1,750.0000 936,250.00 21.000 36,750.00 46.000 80,500 004 CONSTRUCTION AREA SIGNS LS 50,715.0000 50,715.00 0.201 10,193 005 TRAFFIC CONTROL SYSTEM LS 115,000.0000 115,000.00 0.084 9,660.00 0.184 21,160 006 TRAFFIC CONE EA 38.0000 1,140.00 16.000 608.00 16.000 608 007 TYPE III BARRICADE EA 200.0000 4,600.00 4.000 800.00 7.000 1,400 008 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 4.0000 1,520.00 126.000 504 009 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.3000 25,860.00 8,234.000 2,470.20 20,685.000 6,205 010 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 4,200.00 6.000 210 011 TRAFFIC PLASTIC DRUM EA 35.0000 16,800.00 70.000 2,450.00 128.000 4,480 012 TEMPORARY PAVEMENT MARKER EA 4.5000 6,750.00 161.000 724.50 383.000 1,723 013 TEMPORARY RADAR SPEED SIGNS EA 5,000.0000 30,000.00 0.504 2,520.00 1.104 5,520 014 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 5,000.0000 50,000.00 0.840 4,200.00 1.840 9,200 015 TEMPORARY RAILING (TYPE K) LF 23.0000 2,484,000.00 7,820.000 179,860.00 45,900.000 1,055,700 016 TEMPORARY CRASH CUSHION MODULE EA 200.0000 84,000.00 42.000 8,400.00 84.000 16,800 017 TEMPORARY ALTERNATIVE CRASH CUSHION EA 4,000.0000 20,000.00 0.000 0 SYSTEM 018 JOB SITE MANAGEMENT LS 50,000.0000 50,000.00 0.084 4,200.00 0.184 9,200 019 PREPARE STORM WATER POLLUTION PREVENTION LS 5,000.0000 5,000.00 0.034 170.00 0.574 2,870 PLAN 020 STORM WATER ANNUAL REPORT EA 2,000.0000 6,000.00 0.000 0 021 TEMPORARY DRAINAGE INLET PROTECTION EA 450.0000 12,600.00 1.000 450.00 17.000 7,650 022 TEMPORARY FIBER ROLL LF 2.4000 369,600.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 08/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-418524 TIME 10:55 AM ESTIMATE NO. 003 BID OPENING 02/02/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/17 R.E. NAME: HERNANDEZ DANIEL DATE OF THIS ESTIMATE 08/22/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY CONSTRUCTION ENTRANCE EA 3,500.0000 63,000.00 3.000 10,500 024 STREET SWEEPING LS 35,000.0000 35,000.00 0.084 2,940.00 0.184 6,440 025 TEMPORARY CONCRETE WASHOUT LS 15,000.0000 15,000.00 0.000 0 026 REMOVE YELLOW PAINTED TRAFFIC STRIPE LF 1.0000 8,100.00 1,536.000 1,536 (HAZARDOUS WASTE) 027 TREATED WOOD WASTE LB 0.8000 12,080.00 0.000 0 028 OBLITERATE SURFACING SQYD 1.0000 35,000.00 0.000 0 029 REMOVE GUARDRAIL LF 15.0000 13,050.00 0.000 0 030 REMOVE PAINTED TRAFFIC STRIPE LF 0.3200 33,600.00 3,995.000 1,278.40 20,524.000 6,567 031 REMOVE PAINTED PAVEMENT MARKING SQFT 3.0000 780.00 126.000 378 032 REMOVE ROADSIDE SIGN EA 150.0000 5,400.00 0.000 0 033 REMOVE SIGN STRUCTURE (EA) EA 6,500.0000 6,500.00 0.000 0 034 REMOVE ASPHALT CONCRETE DIKE LF 5.0000 22,900.00 0.000 0 035 REMOVE ASPHALT CONCRETE OVERSIDE DRAIN EA 500.0000 4,000.00 0.000 0 036 REMOVE DELINEATOR EA 10.0000 600.00 0.000 0 037 RESET ROADSIDE SIGN EA 265.0000 6,890.00 0.000 0 038 MODIFY SIGN STRUCTURE EA 2,750.0000 5,500.00 0.000 0 039 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.0000 92,100.00 0.000 0 040 REMOVE CONCRETE (CY) CY 350.0000 9,450.00 0.000 0 041 CULVERT SLURRY-CEMENT BACKFILL CY 225.0000 18,225.00 28.390 6,387.75 28.390 6,387 042 CLEARING AND GRUBBING (LS) LS 100,000.0000 100,000.00 0.084 8,400.00 0.184 18,400 043 DEVELOP WATER SUPPLY LS 175,000.0000 175,000.00 0.084 14,700.00 0.184 32,200 044 DUST PALLIATIVE LS 75,000.0000 75,000.00 0.000 0 045 ROADWAY EXCAVATION CY 7.5000 1,312,500.00 380.889 2,856.67 24,294.889 182,211 046 CLASS 2 AGGREGATE BASE (CY) CY 40.0000 1,548,000.00 7,973.000 318,920.00 19,628.000 785,120 047 ASPHALTIC EMULSION (FOG SEAL COAT) TON 2,200.0000 5,720.00 0.000 0 048 PREPAVING INERTIAL PROFILER LS 10,000.0000 10,000.00 0.000 0 049 PREPAVING GRINDING DAY EA 10,000.0000 80,000.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 08/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-418524 TIME 10:55 AM ESTIMATE NO. 003 BID OPENING 02/02/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/17 R.E. NAME: HERNANDEZ DANIEL DATE OF THIS ESTIMATE 08/22/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 HOT MIX ASPHALT (TYPE A) TON 85.0000 9,010,000.00 17,759.400 1,509,549.00 27,522.070 2,339,375 051 MINOR HOT MIX ASPHALT TON 120.0000 32,400.00 0.000 0 052 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 165.0000 640,200.00 0.000 0 053 PLACE HOT MIX ASPHALT DIKE (TYPE D) LF 3.5000 16,030.00 0.000 0 054 TACK COAT TON 1,875.0000 127,500.00 13.380 25,087.50 16.416 30,780 055 CONTINUOUSLY REINFORCED CONCRETE CY 169.6000 14,280,320.00 0.000 0 PAVEMENT 056 JOINTED PLAIN CONCRETE PAVEMENT CY 525.0000 136,500.00 0.000 0 057 SPALL REPAIR (POLYESTER CONCRETE) SQYD 350.0000 682,500.00 0.000 0 058 JOINT SEAL (PREFORMED COMPRESSION) LF 2.2000 477,400.00 0.000 0 059 JOINT SEAL (MR 1 1/2") LF 75.0000 5,850.00 0.000 0 060 ROADSIDE SIGN - ONE POST EA 450.0000 6,750.00 0.000 0 061 ROADSIDE SIGN - TWO POST EA 1,275.0000 20,400.00 0.000 0 062 SIGN POST SUPPORT SYSTEM EA 1,800.0000 5,400.00 0.000 0 063 INSTALL ROADSIDE SIGN PANEL ON EA 150.0000 600.00 0.000 0 EXISTING POST 064 INSTALL SIGN PANEL ON EXISTING STRUCTURE SQFT 27.0000 2,430.00 0.000 0 065 INSTALL ROADSIDE SIGN EA 900.0000 5,400.00 0.000 0 (LAMINATED WOOD BOX POST) 066 FURNISH FORMED PANEL SIGN (OVERHEAD) SQFT 20.0000 5,200.00 0.000 0 FOR RETROREFLECTIVE SHEETING (TYPE XI) 067 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 26.0000 2,340.00 0.000 0 FOR RETROREFLECTIVE SHEETING (TYPE XI) 068 FURNISH LAMINATED PANEL SIGN (1"-TYPE B) SQFT 26.0000 4,940.00 0.000 0 FOR RETROREFLECTIVE SHEETING (TYPE XI) 069 FURNISH LAMINATED PANEL SIGN SQFT 30.0000 4,200.00 0.000 0 (2 1/2"-TYPE H) FOR RETROREFLECTIVE SHEETING (TYPE XI) 070 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 8.0000 680.00 0.000 0 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 071 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.3000 2,604.00 0.000 0 (0.080"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 072 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 19.0000 25,270.00 0.000 0 (0.080"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 073 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 4.8000 11,328.00 0.000 0 074 TEMPORARY 8" CORRUGATED HIGH DENSITY LF 45.0000 26,550.00 589.000 26,505.00 589.000 26,505 POLYETHYLENE PIPE CONDUIT PROGRAM CAS145 PAGE 4 DATE 08/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-418524 TIME 10:55 AM ESTIMATE NO. 003 BID OPENING 02/02/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/17 R.E. NAME: HERNANDEZ DANIEL DATE OF THIS ESTIMATE 08/22/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 075 TEMPORARY 12" CORRUGATED STEEL PIPE LF 65.0000 14,300.00 0.000 0 (0.109" THICK) 076 TEMPORARY 12" SLOTTED CORRUGATED STEEL LF 80.0000 16,000.00 0.000 0 PIPE (0.109" THICK) 077 CONCRETE (CONCRETE APRON) CY 700.0000 38,500.00 0.000 0 078 MINOR CONCRETE (MISCELLANEOUS CY 1,125.0000 18,000.00 0.000 0 CONSTRUCTION) 079 DELINEATOR (CLASS 1) EA 60.0000 12,000.00 0.000 0 080 MILEPOST MARKER EA 90.0000 1,260.00 0.000 0 081 OBJECT MARKER (TYPE K-1) EA 40.0000 120.00 0.000 0 082 MIDWEST GUARDRAIL SYSTEM LF 32.0000 66,240.00 0.000 0 083 ALTERNATIVE MEDIAN CRASH CUSHION SYSTEM EA 6,450.0000 38,700.00 0.000 0 084 DOUBLE MIDWEST GUARDRAIL SYSTEM LF 60.0000 12,000.00 0.000 0 (WOOD POST) 085 RAIL TENSIONING ASSEMBLY EA 620.0000 3,720.00 0.000 0 086 END ANCHOR ASSEMBLY (TYPE SFT) EA 750.0000 9,750.00 0.000 0 087 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,700.0000 18,900.00 0.000 0 088 THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 7,450.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 089 PAINT TRAFFIC STRIPE (1-COAT) LF 0.2600 37,700.00 0.000 0 090 PAINT TRAFFIC STRIPE (2-COAT) LF 0.3200 70,720.00 56,235.000 17,995.20 93,367.000 29,877 091 PAINT PAVEMENT MARKING (2-COAT) SQFT 2.0000 1,760.00 126.000 252 092 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4800 7,920.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 093 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 484.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 094 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6800 98,600.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 095 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.2000 5,796.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 096 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 850.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 097 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6200 44,888.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 098 12" RUMBLE STRIP STA 115.0000 156,400.00 0.000 0 (CONCRETE PAVEMENT) 099 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.4000 8,652.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 08/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-418524 TIME 10:55 AM ESTIMATE NO. 003 BID OPENING 02/02/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/17 R.E. NAME: HERNANDEZ DANIEL DATE OF THIS ESTIMATE 08/22/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 100 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.8000 19,068.00 586.000 1,640.80 1,360.000 3,808 101 LIGHTING SYSTEM LS 270,000.0000 270,000.00 0.000 0 102 REMOVING EXISTING ELECTRICAL SYSTEM LS 3,000.0000 3,000.00 0.000 0 PROGRAM CAS145 PAGE 6 DATE 08/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-418524 TIME 10:55 AM ESTIMATE NO. 003 BID OPENING 02/02/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/17 R.E. NAME: HERNANDEZ DANIEL DATE OF THIS ESTIMATE 08/22/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 2,189,523.02 4,719,389.21 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 2,189,523.02 4,719,389.21 103 MOBILIZATION LS 3,846,500.0000 3,846,500.00 0.250 961,625.00 0.750 2,884,875 ORIGINAL CONTRACT AMOUNT 38,335,000.00 TOTAL WORK COMPLETED 3,151,148.02 7,604,264.21 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 1,214.37 -10,285.63 TOTAL 3,152,362.39 7,593,978.58 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 103 MOBILIZATION 3,833,500.00 3,846,500.00 13,000.00 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 05/31/17 535 06/14/17 06/14/17 06/06/19 46 0 0 0 20% 9% PROGRESS IS SATISFACTORY HERNANDEZ DANIEL RESIDENT ENGINEER PROGRAM CAS145 DATE 08/22/17