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 09/19/19 EST. NO. 010 TIME 03:04 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 --------------------------------------------------------------------------- *** 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 09/19/19 EST. NO. 010 TIME 03:04 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 0.00 -10,000.00 TOTAL DEDUCTIONS 0.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 09/19/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-419504 TIME 03:04 PM ESTIMATE NO. 010 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 09/20/19 R.E. NAME: GENEL, GENARO DATE OF THIS ESTIMATE 09/19/19 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 19.000 66,500.00 124.000 434,000 004 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 0.076 83,068.00 0.496 542,128 006 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 4.000 40,000 011 TEMPORARY ALTERNATIVE BARRIER SYSTEM LF 5.0000 77,000.00 540.000 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 0.076 7,600.00 0.496 49,600 014 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 67,500.00 198.000 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 0.076 3,040.00 0.496 19,840 PROGRAM CAS145 PAGE 2 DATE 09/19/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-419504 TIME 03:04 PM ESTIMATE NO. 010 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 09/20/19 R.E. NAME: GENEL, GENARO DATE OF THIS ESTIMATE 09/19/19 ------------------------------------------------------------------------------------------------------------------------------------ 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 0.076 608.00 0.496 3,968 024 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 0.076 11,400.00 0.496 74,400 027 DUST PALLIATIVE LS 500.0000 500.00 0.148 74.00 0.496 248 028 ROADWAY EXCAVATION CY 55.0000 344,850.00 21.020 1,156.10 3,780.950 207,952 029 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 48,000.00 542.280 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 1,001,000.00 726.810 79,949.10 6,335.300 696,883 036 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 140.0000 1,750,000.00 3,871.540 542,015.60 8,222.930 1,151,210 037 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 1.2000 7,524.00 1,918.000 2,301.60 1,918.000 2,301 038 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.2000 3,300.00 1,190.000 1,428.00 1,190.000 1,428 039 PLACE HOT MIX ASPHALT DIKE (TYPE D) LF 1.2000 2,172.00 1,005.000 1,206.00 1,005.000 1,206 040 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.2000 72,360.00 33,871.000 40,645.20 33,871.000 40,645 041 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.2000 5,052.00 1,746.000 2,095.20 1,746.000 2,095 042 TACK COAT TON 500.0000 24,500.00 11.040 5,520.00 34.590 17,295 043 REMOVE ASPHALT CONCRETE DIKE LF 1.0000 75,200.00 13,763.000 13,763.00 45,832.000 45,832 044 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.5000 367,500.00 38,618.000 135,163.00 90,882.000 318,087 045 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 2.012 1,006.00 110.262 55,131 049 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 1,200.0000 420,000.00 387.440 464,928 PROGRAM CAS145 PAGE 3 DATE 09/19/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-419504 TIME 03:04 PM ESTIMATE NO. 010 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 09/20/19 R.E. NAME: GENEL, GENARO DATE OF THIS ESTIMATE 09/19/19 ------------------------------------------------------------------------------------------------------------------------------------ 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 22,023.000 110,115.00 50,924.800 254,624 PAVEMENT 051 MINOR CONCRETE (MINOR STRUCTURE) CY 4,000.0000 72,000.00 2.660 10,640 (F) 052 2" PLASTIC PIPE (EDGE DRAIN) LF 50.0000 8,000.00 158.000 7,900 053 3" PLASTIC PIPE (EDGE DRAIN) LF 20.0000 62,400.00 3,025.000 60,500 054 2" PLASTIC PIPE (EDGE DRAIN OUTLET) LF 400.0000 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 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 20.000 17,000 067 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,950.0000 98,750.00 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 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 09/19/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-419504 TIME 03:04 PM ESTIMATE NO. 010 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 09/20/19 R.E. NAME: GENEL, GENARO DATE OF THIS ESTIMATE 09/19/19 ------------------------------------------------------------------------------------------------------------------------------------ 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 0.090 29,250.00 0.590 191,750 PROGRAM CAS145 PAGE 5 DATE 09/19/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-419504 TIME 03:04 PM ESTIMATE NO. 010 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 09/20/19 R.E. NAME: GENEL, GENARO DATE OF THIS ESTIMATE 09/19/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,137,903.80 5,558,245.50 ADJUSTMENT OF COMPENSATION 0.00 -2,514.58 EXTRA WORK 0.00 29,887.06 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,137,903.80 5,585,617.98 088 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 1,137,903.80 6,630,617.98 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 -10,000.00 TOTAL 1,137,903.80 6,620,617.98 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 05/29/20 124 57 0 0 56% 50% PROGRESS IS SATISFACTORY GENEL, GENARO RESIDENT ENGINEER PROGRAM CAS145 DATE 09/19/19