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 08/21/19 EST. NO. 009 TIME 06:24 PM R.E. NAME: GENEL, GENARO 11-419504 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0007 2,500.04 E.W. @ F.A.(+) 071019 N 0013.0 0008 2,047.52 071619 N 0014.0 0009 2,082.74 071919 N 0015.0 0010 5,410.12 071819 N 0016.0 0011 270.48 072219 N 0017.0 002 0001 -2,514.58 A.C. @ U.P.(-) 072019 N 1 0 004 0005 1,000.00 E.W. @ F.A.(+) 061119 N 0008.0 0006 1,250.00 061119 N 0011.0 12,046.32 TOTAL THIS ESTIMATE 15,326.16 TOTAL PREVIOUS ESTIMATE 27,372.48 TOTAL TO DATE 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 08/21/19 EST. NO. 009 TIME 06:24 PM R.E. NAME: GENEL, GENARO 11-419504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE ANNUAL 18 CEM 4401 -10,000.00 002 ANNUAL 18 CEM 7701 10,000.00 003 0.00 0.00 LABOR COMPLIANCE VIOLATION DEL MAR 19 CPR -3,000.00 005 RECD MAR 19 DEL 3,000.00 008 DEL JUL 19 CPR -10,000.00 009 -10,000.00 -10,000.00 TOTAL DEDUCTIONS -10,000.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 08/21/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-419504 TIME 06:24 PM ESTIMATE NO. 009 BID OPENING 09/18/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/19 R.E. NAME: GENEL, GENARO DATE OF THIS ESTIMATE 08/21/19 LOCATION PROGRESS ESTIMATE 11-SD-52-3.8/5.1 ----------------- HAZARD CONSTRUCTION IN SAN DIEGO COUNTY AT VARIOUS 6465 MARINDUSTRY DRIVE LOCATIONS SAN DIEGO CA 92121 FED. AID NO. B1NH-X073(133)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 5,000.0000 5,000.00 0.500 2,500 003 TIME-RELATED OVERHEAD (WDAY) WDAY 3,500.0000 875,000.00 22.000 77,000.00 105.000 367,500 004 CONSTRUCTION AREA SIGNS LS 60,000.0000 60,000.00 0.705 42,300 005 TRAFFIC CONTROL SYSTEM LS 1,093,000.0000 1,093,000.00 0.088 96,184.00 0.420 459,060 006 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 3.0000 3,540.00 0.000 0 007 TEMPORARY TRAFFIC STRIPE (PAINT) LF 1.0000 4,500.00 1,500.000 1,500 008 PLASTIC TRAFFIC DRUMS EA 50.0000 6,500.00 30.000 1,500 009 TEMPORARY PAVEMENT MARKER EA 4.0000 560.00 0.000 0 010 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 10,000.0000 80,000.00 1.000 10,000.00 4.000 40,000 011 TEMPORARY ALTERNATIVE BARRIER SYSTEM LF 5.0000 77,000.00 120.000 600.00 540.000 2,700 012 TEMPORARY ALTERNATIVE CRASH CUSHION EA 1,500.0000 43,500.00 3.000 4,500 SYSTEM 013 JOB SITE MANAGEMENT LS 100,000.0000 100,000.00 0.088 8,800.00 0.420 42,000 014 PREPARE STORM WATER POLLUTION PREVENTION LS 5,000.0000 5,000.00 0.750 3,750 PLAN 015 RAIN EVENT ACTION PLAN EA 500.0000 11,500.00 10.000 5,000 016 STORM WATER SAMPLING AND ANALYSIS DAY EA 1,000.0000 1,000.00 0.000 0 017 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 018 TEMPORARY HYDRAULIC MULCH SQYD 1.0000 5,270.00 0.000 0 (BONDED FIBER MATRIX) 019 TEMPORARY DRAINAGE INLET PROTECTION EA 250.0000 67,500.00 30.000 7,500.00 198.000 49,500 020 TEMPORARY FIBER ROLL LF 5.0000 37,650.00 0.000 0 021 TEMPORARY CONSTRUCTION ENTRANCE EA 10,000.0000 10,000.00 0.000 0 022 STREET SWEEPING LS 40,000.0000 40,000.00 0.088 3,520.00 0.420 16,800 PROGRAM CAS145 PAGE 2 DATE 08/21/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-419504 TIME 06:24 PM ESTIMATE NO. 009 BID OPENING 09/18/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/19 R.E. NAME: GENEL, GENARO DATE OF THIS ESTIMATE 08/21/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY CONCRETE WASHOUT LS 8,000.0000 8,000.00 0.088 704.00 0.420 3,360 024 TEMPORARY SILT FENCE (BAGGED) LF 4.0000 2,920.00 775.000 3,100 025 TREATED WOOD WASTE LB 0.3000 22,470.00 20,705.000 6,211 026 CLEARING AND GRUBBING (LS) LS 150,000.0000 150,000.00 0.088 13,200.00 0.420 63,000 027 DUST PALLIATIVE LS 500.0000 500.00 0.088 44.00 0.348 174 028 ROADWAY EXCAVATION CY 55.0000 344,850.00 3,259.670 179,281.85 3,759.930 206,796 029 BONDED FIBER MATRIX (SQFT) SQFT 0.1500 9,165.00 0.000 0 030 COMPOST SOCK LF 9.0000 67,770.00 0.000 0 031 CLASS 2 AGGREGATE BASE (CY) CY 60.0000 48,000.00 189.420 11,365.20 542.280 32,536 032 REPLACE BASE CY 250.0000 47,500.00 250.980 62,745 033 ASPHALT TREATED PERMEABLE BASE CY 500.0000 95,000.00 198.240 99,120 034 ASPHALTIC EMULSION (FOG SEAL COAT) TON 500.0000 21,000.00 0.000 0 035 HOT MIX ASPHALT (TYPE A) TON 110.0000 1,001,000.00 4,749.330 522,426.30 5,608.490 616,933 036 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 140.0000 1,750,000.00 4,351.390 609,194 037 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 1.2000 7,524.00 0.000 0 038 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.2000 3,300.00 0.000 0 039 PLACE HOT MIX ASPHALT DIKE (TYPE D) LF 1.2000 2,172.00 0.000 0 040 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.2000 72,360.00 0.000 0 041 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.2000 5,052.00 0.000 0 042 TACK COAT TON 500.0000 24,500.00 2.226 1,113.00 23.550 11,775 043 REMOVE ASPHALT CONCRETE DIKE LF 1.0000 75,200.00 -11,066.000 -11,066.00 32,069.000 32,069 044 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.5000 367,500.00 -26,502.000 -92,757.00 52,264.000 182,924 045 REMOVE BASE AND SURFACING CY 45.0000 10,350.00 0.000 0 046 JOINTED PLAIN CONCRETE PAVEMENT CY 750.0000 360,000.00 0.000 0 (RSC) 047 DRILL AND BOND (DOWEL BAR) EA 25.0000 17,750.00 1,054.000 26,350 048 SPALL REPAIR (POLYESTER CONCRETE) SQYD 500.0000 110,000.00 108.250 54,125 049 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 1,200.0000 420,000.00 387.440 464,928 PROGRAM CAS145 PAGE 3 DATE 08/21/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-419504 TIME 06:24 PM ESTIMATE NO. 009 BID OPENING 09/18/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/19 R.E. NAME: GENEL, GENARO DATE OF THIS ESTIMATE 08/21/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 GRIND EXISTING CONCRETE SQYD 5.0000 1,080,000.00 4,127.130 20,635.65 28,901.800 144,509 PAVEMENT 051 MINOR CONCRETE (MINOR STRUCTURE) CY 4,000.0000 72,000.00 2.660 10,640.00 2.660 10,640 (F) 052 2" PLASTIC PIPE (EDGE DRAIN) LF 50.0000 8,000.00 158.000 7,900.00 158.000 7,900 053 3" PLASTIC PIPE (EDGE DRAIN) LF 20.0000 62,400.00 -1,155.000 -23,100.00 3,025.000 60,500 054 2" PLASTIC PIPE (EDGE DRAIN OUTLET) LF 400.0000 4,800.00 12.000 4,800.00 12.000 4,800 055 3" PLASTIC PIPE (EDGE DRAIN OUTLET) LF 200.0000 28,000.00 140.000 28,000 056 MINOR CONCRETE (MISCELLANEOUS CY 1,500.0000 3,150.00 0.000 0 CONSTRUCTION) 057 MINOR CONCRETE (EXPOSED AGGREGATE SQFT 13.0000 96,330.00 0.000 0 CONCRETE) 058 DELINEATOR (CLASS 1) EA 50.0000 600.00 0.000 0 059 GUARD RAILING DELINEATOR EA 20.0000 3,000.00 73.000 1,460 060 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 18,240.00 0.000 0 061 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 41.0000 255,840.00 418.750 17,168.75 5,618.750 230,368 062 MIDWEST GUARDRAIL SYSTEM (8' STEEL POST) LF 48.0000 33,120.00 550.000 26,400 063 MIDWEST GUARDRAIL SYSTEM (9' STEEL POST) LF 55.0000 70,950.00 1,250.000 68,750 064 VEGETATION CONTROL (MINOR CONCRETE) SQYD 95.0000 32,300.00 0.000 0 065 TRANSITION RAILING (TYPE WB-31) EA 4,150.0000 41,500.00 0.000 0 066 END ANCHOR ASSEMBLY (TYPE SFT) EA 850.0000 22,100.00 2.000 1,700.00 20.000 17,000 067 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,950.0000 98,750.00 2.000 7,900.00 21.000 82,950 068 ALTERNATIVE CRASH CUSHION EA 25,000.0000 25,000.00 0.000 0 069 CONCRETE BARRIER (TYPE 60M) LF 375.0000 19,875.00 0.000 0 070 CONCRETE BARRIER TRANSITION LF 1,000.0000 10,000.00 0.000 0 071 REMOVE GUARDRAIL LF 7.0000 46,340.00 650.000 4,550.00 5,837.000 40,859 072 THERMOPLASTIC PAVEMENT MARKING SQFT 3.3000 7,623.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 073 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 70.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) 074 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 1,314.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 075 CONTRAST STRIPE LF 0.1500 21,000.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 08/21/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-419504 TIME 06:24 PM ESTIMATE NO. 009 BID OPENING 09/18/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/19 R.E. NAME: GENEL, GENARO DATE OF THIS ESTIMATE 08/21/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 076 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 109,200.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 077 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 17,600.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 078 REMOVE PAINTED TRAFFIC STRIPE LF 0.3000 5,850.00 15,840.000 4,752 079 REMOVE PAINTED PAVEMENT MARKING SQFT 2.5000 2,425.00 0.000 0 080 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.5000 650.00 0.000 0 081 12" RUMBLE STRIP STA 20.0000 10,600.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 082 12" RUMBLE STRIP STA 226.0000 33,900.00 0.000 0 (CONCRETE PAVEMENT) 083 8" TRAFFIC STRIPE TAPE WITH BLACK FILM LF 8.7000 9,483.00 0.000 0 (WARRANTY) 084 6" TRAFFIC STRIPE TAPE WITH BLACK FILM LF 2.5000 285,000.00 0.000 0 (WARRANTY) (BROKEN 36-12) 085 8" TRAFFIC STRIPE TAPE WITH BLACK FILM LF 2.5000 38,500.00 0.000 0 (WARRANTY) (BROKEN 12-3) 086 UNDERGROUND LOCATING SERVICE LS 10,000.0000 10,000.00 1.000 10,000 087 MODIFYING EXISTING ELECTRICAL SYSTEM LS 325,000.0000 325,000.00 0.400 130,000.00 0.500 162,500 PROGRAM CAS145 PAGE 5 DATE 08/21/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-419504 TIME 06:24 PM ESTIMATE NO. 009 BID OPENING 09/18/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/19 R.E. NAME: GENEL, GENARO DATE OF THIS ESTIMATE 08/21/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,010,109.75 4,420,341.70 ADJUSTMENT OF COMPENSATION -2,514.58 -2,514.58 EXTRA WORK 14,560.90 29,887.06 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,022,156.07 4,447,714.18 088 MOBILIZATION LS 1,100,000.0000 1,100,000.00 0.950 1,045,000 ORIGINAL CONTRACT AMOUNT 11,589,913.00 TOTAL WORK COMPLETED 1,022,156.07 5,492,714.18 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -10,000.00 -10,000.00 TOTAL 1,012,156.07 5,482,714.18 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 11/08/18 250 01/02/19 01/02/19 05/29/20 105 55 0 0 47% 42% PROGRESS IS SATISFACTORY GENEL, GENARO RESIDENT ENGINEER PROGRAM CAS145 DATE 08/21/19