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 11/26/18 EST. NO. 006 TIME 05:40 PM R.E. NAME: GENEL-TRUJILLO, GENERO 11-2N0294 --------------------------------------------------------------------------- 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 11/26/18 EST. NO. 006 TIME 05:40 PM R.E. NAME: GENEL-TRUJILLO, GENERO 11-2N0294 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION DEL SEP 18 CPR -5,000.00 005 0.00 -5,000.00 LIQUIDATED DAMAGES LATE CLOSURE PICKUP -5,000.00 004 0.00 -5,000.00 TOTAL DEDUCTIONS 0.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 11/26/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2N0294 TIME 05:40 PM ESTIMATE NO. 006 BID OPENING 03/13/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/18 R.E. NAME: GENEL-TRUJILLO, GENERO DATE OF THIS ESTIMATE 11/26/18 LOCATION RERUN PROGRESS ESTIMATE 11-SD-5-R29.5/R72.4 ----------------------- BC TRAFFIC SPECIALIST IN SAN DIEGO COUNTY, ON ROUTE 5, 638 W SOUTHERN AVE FROM GENESEE AVENUE OVERCROSSING TO ORANGE CA 92865 THE SAN DIEGO/ORANGE COUNTY LINE. FED. AID NO. N O N E REMOVE AND REPLACE ALL TRAFFIC ------------------------------------------------------------------------------------------------------------------------------------ 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 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 65,000.0000 65,000.00 0.500 32,500 003 TIME-RELATED OVERHEAD (WDAY) WDAY 2,000.0000 240,000.00 15.000 30,000.00 135.000 270,000 004 CONSTRUCTION AREA SIGNS LS 85,000.0000 85,000.00 0.050 4,250.00 0.850 72,250 005 TRAFFIC CONTROL SYSTEM LS 450,000.0000 450,000.00 0.150 67,500.00 0.650 292,500 006 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 2,500.0000 50,000.00 2.500 6,250.00 12.500 31,250 007 JOB SITE MANAGEMENT LS 65,000.0000 65,000.00 0.050 3,250.00 0.850 55,250 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,250.0000 1,250.00 0.750 937 009 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 135,900.00 6,876.000 20,628.00 18,038.000 54,114 010 THERMOPLASTIC PAVEMENT MARKING SQFT 5.9500 66,045.00 570.000 3,391.50 570.000 3,391 (ENHANCED WET NIGHT VISIBILITY) 011 PAINT TRAFFIC STRIPE (2-COAT) LF 0.2500 103,750.00 143,881.000 35,970.25 245,893.000 61,473 012 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 586,400.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 013 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 42,000.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 014 REMOVE TRAFFIC STRIPE LF 0.4000 504,000.00 219,576.000 87,830.40 503,145.000 201,258 015 REMOVE PAVEMENT MARKING SQFT 2.0000 22,200.00 570.000 1,140.00 570.000 1,140 016 CONTRAST STRIPE (PAINT TRAFFIC STRIPE) LF 0.2500 222,000.00 214,202.000 53,550.50 440,557.000 110,139 (1-COAT BLACK) 017 6" TRAFFIC STRIPE TAPE WITH TAPE LF 2.7500 2,689,500.00 208,655.000 573,801.25 520,850.000 1,432,337 CONTRAST (BROKEN 36-12) (WARRANTY) 018 6" TRAFFIC STRIPE TAPE WITH TAPE LF 2.8000 14,476.00 1,080.000 3,024.00 3,839.000 10,749 CONTRAST (BROKEN 17-7) (WARRANTY) 019 8" TRAFFIC STRIPE TAPE WITH TAPE LF 3.5000 96,950.00 3,308.000 11,578.00 5,822.000 20,377 CONTRAST (BROKEN 12-3) (WARRANTY) PROGRAM CAS145 PAGE 2 DATE 11/26/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2N0294 TIME 05:40 PM ESTIMATE NO. 006 BID OPENING 03/13/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/18 R.E. NAME: GENEL-TRUJILLO, GENERO DATE OF THIS ESTIMATE 11/26/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 902,163.90 2,651,667.20 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 503,566.25 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 902,163.90 3,155,233.45 020 MOBILIZATION LS 428,000.0000 428,000.00 0.050 21,400.00 1.000 428,000 ORIGINAL CONTRACT AMOUNT 5,869,471.00 TOTAL WORK COMPLETED 923,563.90 3,583,233.45 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 -10,000.00 TOTAL 923,563.90 3,573,233.45 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 04/09/18 120 04/24/18 04/24/18 12/14/18 133 11 0 0 56% 100% PROGRESS IS SATISFACTORY UNSATIS PROGRESS OVERRIDEN BECAU CCO DAYS PENDING GENEL-TRUJILLO, GENERO RESIDENT ENGINEER PROGRAM CAS145 DATE 11/26/18