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 10/19/18 EST. NO. 005 TIME 06:11 PM R.E. NAME: GENEL-TRUJILLO, GENARO 11-2N0164 --------------------------------------------------------------------------- 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 10/19/18 EST. NO. 005 TIME 06:11 PM R.E. NAME: GENEL-TRUJILLO, GENARO 11-2N0164 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION DEL SEP 18 CPR -5,000.00 005 -5,000.00 -5,000.00 TOTAL DEDUCTIONS -5,000.00 -5,000.00 PROGRAM CAS145 PAGE 1 DATE 10/19/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2N0164 TIME 06:11 PM ESTIMATE NO. 005 BID OPENING 02/01/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/18 R.E. NAME: GENEL-TRUJILLO, GENARO DATE OF THIS ESTIMATE 10/19/18 LOCATION PROGRESS ESTIMATE 11-SD-15-M20.0/R54.3 ----------------- BC TRAFFIC SPECIALIST IN SAN DIEGO COUNTY FROM 0.3 MILE 638 W SOUTHERN AVE NORTH OF ROUTE 56 TO RIVERSIDE ORANGE CA 92865 COUNTY LINE. FED. AID NO. N O N E RESTRIPE ALL DELINEATION ------------------------------------------------------------------------------------------------------------------------------------ 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 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 22,000.0000 22,000.00 0.750 16,500 003 TIME-RELATED OVERHEAD (WDAY) WDAY 1,400.0000 168,000.00 16.000 22,400.00 128.000 179,200 004 CONSTRUCTION AREA SIGNS LS 85,000.0000 85,000.00 0.054 4,590.00 0.827 70,295 005 TRAFFIC CONTROL SYSTEM LS 285,000.0000 285,000.00 0.400 114,000.00 0.900 256,500 006 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 4,500.0000 54,000.00 2.000 9,000.00 12.000 54,000 007 JOB SITE MANAGEMENT LS 20,000.0000 20,000.00 0.217 4,340.00 1.000 20,000 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 850.0000 850.00 0.250 212.50 1.000 850 009 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.5000 142,500.00 932.000 2,330.00 34,378.000 85,945 010 THERMOPLASTIC PAVEMENT MARKING SQFT 4.5000 45,450.00 6,205.000 27,922.50 12,506.000 56,277 (ENHANCED WET NIGHT VISIBILITY) 011 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6500 661,050.00 721,295.000 468,841.75 914,157.000 594,202 (ENHANCED WET NIGHT VISIBILITY) 012 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 77,364.00 31,279.000 21,895.30 86,352.000 60,446 (ENHANCED WET NIGHT VISIBILITY) 013 REMOVE TRAFFIC STRIPE LF 0.4000 594,000.00 -14,415.000 -5,766.00 1,356,907.000 542,762 014 REMOVE PAVEMENT MARKING SQFT 1.5000 13,050.00 5,181.000 7,771.50 8,884.000 13,326 015 CONTRAST STRIPE (PAINT TRAFFIC STRIPE) LF 0.1800 185,580.00 -24,748.000 -4,454.64 809,829.000 145,769 (1-COAT BLACK) 016 6" TRAFFIC STRIPE TAPE WITH TAPE LF 2.2500 2,967,750.00 290,411.000 653,424.75 1,137,456.000 2,559,276 CONTRAST (BROKEN 36-12)(WARRANTY) 017 6" TRAFFIC STRIPE TAPE WITH TAPE LF 2.7500 20,927.50 2,878.000 7,914.50 6,182.000 17,000 CONTRAST (BROKEN 17-7)(WARRANTY) 018 8" TRAFFIC STRIPE TAPE WITH TAPE LF 3.5000 96,600.00 6,054.000 21,189.00 17,468.000 61,138 CONTRAST (BROKEN 12-3)(WARRANTY) 019 8" TRAFFIC STRIPE TAPE WITH TAPE LF 3.5000 46,200.00 21,617.000 75,659 CONTRAST (BROKEN 36-12)(WARRANTY) PROGRAM CAS145 PAGE 2 DATE 10/19/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2N0164 TIME 06:11 PM ESTIMATE NO. 005 BID OPENING 02/01/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/18 R.E. NAME: GENEL-TRUJILLO, GENARO DATE OF THIS ESTIMATE 10/19/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,355,611.16 4,810,647.47 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,355,611.16 4,810,647.47 020 MOBILIZATION LS 315,000.0000 315,000.00 1.000 315,000 ORIGINAL CONTRACT AMOUNT 5,801,821.50 TOTAL WORK COMPLETED 1,355,611.16 5,125,647.47 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -5,000.00 -5,000.00 TOTAL 1,350,611.16 5,120,647.47 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 03/20/18 120 04/04/18 04/04/18 11/30/18 128 11 0 0 87% 100% PROGRESS IS SATISFACTORY CCO DAYS PENDING GENEL-TRUJILLO, GENARO RESIDENT ENGINEER PROGRAM CAS145 DATE 10/19/18