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 10/22/20 EST. NO. 002 TIME 04:01 PM R.E. NAME: AVILA, XAVIER 08-1F3714 --------------------------------------------------------------------------- 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 10/22/20 EST. NO. 002 TIME 04:01 PM R.E. NAME: AVILA, XAVIER 08-1F3714 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LIQUIDATED DAMAGES 20 DAY X 4K PER DAY -80,000.00 001 OCT 9-OCT 31 2020 -92,000.00 002 -92,000.00 -172,000.00 TOTAL DEDUCTIONS -92,000.00 -172,000.00 PROGRAM CAS145 PAGE 1 DATE 10/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1F3714 TIME 04:01 PM ESTIMATE NO. 002 BID OPENING 02/04/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/20 R.E. NAME: AVILA, XAVIER DATE OF THIS ESTIMATE 10/22/20 LOCATION PROGRESS ESTIMATE 08-RIV-60-0.0/22.3 ----------------- 08-RIV-91-7.5/16.3 BC RENTALS LLC. DBA BC TRAFFIC IN RIV CO ON RTE 60 FROM SAN SPECIALIST BERNARDINO CO LN TO GILMAN SPRINGS 638 W SOUTHERN AVE; RS AND ON RTE 91 FROM RTE 91/15 SEP ORANGE CA 92865 TO 0.3 MI W/O MADISON STREET FED. AID NO. N O N E REPLACE EXISTING GUIDE SIGNS WITH ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 TRAFFIC CONTROL SYSTEM LS 173,000.0000 173,000.00 0.200 34,600.00 0.400 69,200 002 PORTABLE RADAR SPEED FEEDBACK SIGN LS 2,700.0000 2,700.00 0.200 540.00 0.400 1,080 SYSTEMS 003 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 7,000.0000 7,000.00 0.200 1,400.00 0.400 2,800 004 JOB SITE MANAGEMENT LS 2,500.0000 2,500.00 0.200 500.00 0.400 1,000 005 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 1.000 1,000 006 REMOVE SIGN STRUCTURE WALKWAY (EA) EA 630.0000 69,300.00 36.000 22,680.00 61.000 38,430 007 REMOVE ROADSIDE SIGN PANEL EA 189.0000 6,615.00 0.000 0 008 REMOVE SIGN FROM SIGN FRAME EA 216.0000 34,560.00 47.000 10,152.00 88.000 19,008 009 FURNISH FORMED PANEL SIGN (OVERHEAD) SQFT 14.2500 79,800.00 1,463.340 20,852.60 2,531.670 36,076 010 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 23.5000 411,250.00 6,135.710 144,189.19 10,447.360 245,512 011 FURNISH LAMINATED PANEL SIGN (1"-TYPE B) SQFT 22.5000 18,900.00 0.000 0 012 FURNISH LAMINATED PANEL SIGN SQFT 26.7500 58,582.50 0.000 0 (2 1/2"-TYPE B) 013 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.5000 4,455.00 0.000 0 (0.080"-FRAMED) 014 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 3.6000 95,040.00 7,599.050 27,356.58 12,979.030 46,724 015 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 3.0000 69,300.00 7,599.050 22,797.15 12,979.030 38,937 016 INSTALL ROADSIDE SIGN PANEL ON EA 284.5000 9,957.50 0.000 0 EXISTING POST 017 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,205.0000 2,205.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 018 REMOVING LIGHTING SYSTEMS LS 67,247.0000 67,247.00 0.217 14,592.60 0.428 28,781 PROGRAM CAS145 PAGE 2 DATE 10/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1F3714 TIME 04:01 PM ESTIMATE NO. 002 BID OPENING 02/04/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/20 R.E. NAME: AVILA, XAVIER DATE OF THIS ESTIMATE 10/22/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 299,660.12 528,550.58 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 299,660.12 528,550.58 019 MOBILIZATION LS 84,357.0000 84,357.00 0.950 80,139 ORIGINAL CONTRACT AMOUNT 1,197,769.00 TOTAL WORK COMPLETED 299,660.12 608,689.73 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -92,000.00 -172,000.00 TOTAL 207,660.12 436,689.73 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 03/09/20 80 05/06/20 07/06/20 09/18/20 80 16 0 0 51% 100% PROGRESS IS SATISFACTORY UNSATIS PROGRESS OVERRIDDEN AND PCNT TIME ELAPSED INPUT BECAUSE OVERRIDE AVILA, XAVIER RESIDENT ENGINEER PROGRAM CAS145 DATE 10/22/20