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 06/20/17 EST. NO. 003 TIME 03:34 PM R.E. NAME: HERNANDEZ, DANIEL 11-080234 --------------------------------------------------------------------------- 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 0002 314.41 E.W. @ F.A.(+) 040717 N 002 0 0003 412.06 041117 N 003 0 0004 375.75 041217 N 004 0 0005 601.21 041317 N 005 0 0006 450.91 041417 N 006 0 0007 106.25 041717 N 007 0 0008 267.96 041917 N 008 0 0009 698.31 042417 N 009 0 0010 130.94 042817 N 010 0 0011 57.68 050217 N 011 0 0012 57.68 050417 N 012 0 0013 30.07 050217 N 013 0 0014 48.83 050417 N 014 0 0015 528.56 042417 N 015 0 0016 44.37 050317 N 016 0 0017 66.55 050817 N 017 0 0018 44.37 051017 N 018 0 0019 88.73 051117 N 019 0 0020 133.10 051217 N 020 0 0021 44.37 051217 N 021 0 0022 27.87 050317 N 022 0 0023 40.26 050817 N 023 0 0024 26.84 051017 N 024 0 0025 103.37 051117 N 025 0 0026 155.05 051217 N 026 0 0027 496.80 051017 N 027 0 0028 773.28 051517 N 028 0 0029 767.04 042017 N 029 0 0030 266.59 042117 N 030 0 0031 726.85 050517 N 031 0 0032 384.27 051217 N 032 0 0033 96.07 052317 N 033 0 0034 342.82 051917 N 034 0 005 0001 750.00 A.C. @ U.P.(+) 032317 N 1.0 0 9,459.22 TOTAL THIS ESTIMATE 155,671.77 TOTAL PREVIOUS ESTIMATE 165,130.99 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 06/20/17 EST. NO. 003 TIME 03:34 PM R.E. NAME: HERNANDEZ, DANIEL 11-080234 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION DEL APR 17 CPR -10,000.00 002 DEL MAY 17 CPR -10,000.00 003 PRTL APRIL 17 DEL 5,000.00 003 -5,000.00 -15,000.00 TOTAL DEDUCTIONS -5,000.00 -15,000.00 PROGRAM CAS145 PAGE 1 DATE 06/20/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-080234 TIME 03:34 PM ESTIMATE NO. 003 BID OPENING 10/12/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/17 R.E. NAME: HERNANDEZ, DANIEL DATE OF THIS ESTIMATE 06/20/17 LOCATION RERUN PROGRESS ESTIMATE 11-IMP-98-31.6/32.1 ----------------------- HAZARD CONSTRUCTION COMPANY IN IMPERIAL COUNTY IN CALEXICO FROM 6465 MARINDUSTRY DR. EADY AVENUE TO OLLIE AVENUE SAN DIEGO CA 92121 FED. AID NO. ACHS-CBIP(980)28E,DEMO-5621-1(113) WIDEN HIGHWAY ------------------------------------------------------------------------------------------------------------------------------------ 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 0.250 1,250 003 TIME-RELATED OVERHEAD (WDAY) WDAY 2,000.0000 400,000.00 19.000 38,000.00 54.000 108,000 004 CONSTRUCTION AREA SIGNS LS 125,000.0000 125,000.00 0.038 4,750.00 0.608 76,000 005 TRAFFIC CONTROL SYSTEM LS 95,000.0000 95,000.00 0.095 9,025.00 0.270 25,650 006 TYPE III BARRICADE EA 50.0000 4,400.00 20.000 1,000.00 41.000 2,050 007 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 3.0000 2,790.00 177.000 531.00 309.000 927 008 TEMPORARY TRAFFIC STRIPE (PAINT) LF 1.5000 8,895.00 3,520.000 5,280.00 6,833.000 10,249 009 TRAFFIC PLASTIC DRUM EA 50.0000 1,850.00 12.000 600 010 TEMPORARY PAVEMENT MARKER EA 5.0000 600.00 23.000 115.00 37.000 185 011 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 5,000.0000 30,000.00 0.570 2,850.00 1.620 8,100 012 TEMPORARY RAILING (TYPE K) LF 15.0000 50,400.00 260.000 3,900.00 2,740.000 41,100 013 TEMPORARY CRASH CUSHION MODULE EA 250.0000 5,500.00 11.000 2,750 014 JOB SITE MANAGEMENT LS 35,000.0000 35,000.00 0.095 3,325.00 0.270 9,450 015 PREPARE STORM WATER POLLUTION PREVENTION LS 5,000.0000 5,000.00 0.570 2,850 PLAN 016 RAIN EVENT ACTION PLAN EA 500.0000 5,000.00 0.000 0 017 STORM WATER SAMPLING AND ANALYSIS DAY EA 200.0000 4,000.00 0.000 0 018 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 0.000 0 019 MOVE-IN/MOVE-OUT EA 450.0000 1,800.00 1.000 450.00 1.000 450 (TEMPORARY EROSION CONTROL) 020 TEMPORARY HYDRAULIC MULCH SQYD 0.5000 1,175.00 1,227.000 613.50 1,227.000 613 021 TEMPORARY DRAINAGE INLET PROTECTION EA 150.0000 4,950.00 1.000 150.00 1.000 150 022 TEMPORARY FIBER ROLL LF 2.5000 18,725.00 2,358.000 5,895.00 2,358.000 5,895 PROGRAM CAS145 PAGE 2 DATE 06/20/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-080234 TIME 03:34 PM ESTIMATE NO. 003 BID OPENING 10/12/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/17 R.E. NAME: HERNANDEZ, DANIEL DATE OF THIS ESTIMATE 06/20/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY CONSTRUCTION ENTRANCE EA 2,000.0000 24,000.00 1.000 2,000.00 5.000 10,000 024 STREET SWEEPING LS 25,000.0000 25,000.00 0.270 6,750.00 0.270 6,750 025 TEMPORARY CONCRETE WASHOUT LS 10,000.0000 10,000.00 0.270 2,700.00 0.270 2,700 026 REMOVE YELLOW PAINTED TRAFFIC STRIPE LF 3.0000 1,770.00 0.000 0 (HAZARDOUS WASTE) 027 TREATED WOOD WASTE LB 1.0000 250.00 0.000 0 028 ABANDON CULVERT (EA) EA 10,000.0000 10,000.00 1.000 10,000.00 1.000 10,000 029 REMOVE FENCE LF 5.0000 2,650.00 636.000 3,180.00 656.000 3,280 030 REMOVE PAINTED TRAFFIC STRIPE LF 2.0000 2,540.00 1,027.000 2,054.00 1,722.000 3,444 031 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 8.0000 4,880.00 343.000 2,744.00 343.000 2,744 032 REMOVE ROADSIDE SIGN EA 100.0000 500.00 2.000 200.00 2.000 200 033 REMOVE BASE AND SURFACING CY 50.0000 2,950.00 0.000 0 034 RELOCATE ROADSIDE SIGN EA 300.0000 900.00 0.000 0 035 ADJUST MANHOLE TO GRADE EA 500.0000 3,500.00 0.000 0 036 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 10.0000 14,400.00 0.000 0 037 REMOVE CONCRETE (CY) CY 100.0000 31,000.00 1.480 148.00 1.480 148 038 SAND BACKFILL CY 75.0000 15,750.00 240.590 18,044.25 240.590 18,044 039 CLEARING AND GRUBBING (LS) LS 50,000.0000 50,000.00 0.250 12,500.00 0.500 25,000 040 ROADWAY EXCAVATION CY 15.0000 417,000.00 1,228.333 18,425.00 4,409.003 66,135 041 2" ELECTRICAL CONDUIT FOR CONTROL AND LF 3.5000 297.50 73.000 255.50 85.000 297 NEUTRAL CONDUCTORS 042 3" PLASTIC PIPE (CLASS 315) LF 4.0000 340.00 85.000 340 (F) (SUPPLY LINE) 043 10" CORRUGATED HIGH DENSITY LF 150.0000 12,750.00 85.000 12,750 POLYETHYLENE PIPE CONDUIT 044 EROSION CONTROL (BONDED FIBER MATRIX) SQFT 0.1000 2,110.00 0.000 0 (SQFT) 045 FIBER ROLLS LF 3.0000 6,210.00 0.000 0 046 CLASS 2 AGGREGATE BASE (CY) CY 40.0000 536,000.00 669.320 26,772 047 ASPHALTIC EMULSION (FOG SEAL COAT) TON 500.0000 500.00 0.000 0 048 HOT MIX ASPHALT (TYPE A) TON 100.0000 672,000.00 663.550 66,355.00 736.550 73,655 049 MINOR HOT MIX ASPHALT TON 125.0000 2,750.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 06/20/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-080234 TIME 03:34 PM ESTIMATE NO. 003 BID OPENING 10/12/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/17 R.E. NAME: HERNANDEZ, DANIEL DATE OF THIS ESTIMATE 06/20/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 140.0000 379,400.00 0.000 0 051 DATA CORE LS 1,000.0000 1,000.00 0.000 0 052 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 10.0000 8,300.00 0.000 0 053 TACK COAT TON 500.0000 5,500.00 0.000 0 054 STRUCTURAL CONCRETE (JUNCTION STRUCTURE) CY 1,500.0000 15,000.00 10.000 15,000 (F) 055 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 056 ROADSIDE SIGN - ONE POST EA 300.0000 4,500.00 0.000 0 057 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 100.0000 200.00 0.000 0 METHOD) 058 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 8.0000 1,040.00 0.000 0 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 059 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 5.0000 650.00 0.000 0 060 18" ALTERNATIVE PIPE CULVERT LF 700.0000 3,220.00 4.600 3,220.00 4.600 3,220 061 24" ALTERNATIVE PIPE CULVERT LF 90.0000 283,500.00 928.000 83,520.00 1,798.000 161,820 062 24" REINFORCED CONCRETE PIPE LF 125.0000 55,000.00 91.000 11,375.00 91.000 11,375 063 24" ALTERNATIVE FLARED END SECTION EA 500.0000 1,500.00 1.000 500 064 ROCK SLOPE PROTECTION CY 300.0000 4,800.00 5.100 1,530.00 5.100 1,530 (F) (FACING, METHOD B) (CY) 065 CONCRETE (CONCRETE APRON) CY 1,000.0000 1,000.00 0.770 770.00 0.770 770 066 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 1.0000 54.00 18.000 18.00 18.000 18 067 DETECTABLE WARNING SURFACE SQFT 30.0000 7,800.00 0.000 0 068 MINOR CONCRETE (MISCELLANEOUS CY 450.0000 256,500.00 0.000 0 CONSTRUCTION) 069 MINOR CONCRETE (EXPOSED AGGREGATE SQFT 10.0000 120,000.00 0.000 0 CONCRETE) 070 MISCELLANEOUS IRON AND STEEL LB 2.0000 20,624.00 1,573.000 3,146.00 2,473.000 4,946 (F) 071 TEMPORARY FENCE (TYPE CL-6) LF 5.0000 17,500.00 293.000 1,465.00 2,298.000 11,490 072 CHAIN LINK FENCE (TYPE CL-4) LF 35.0000 17,150.00 289.500 10,132.50 289.500 10,132 073 CHAIN LINK FENCE (TYPE CL-6) LF 40.0000 48,000.00 0.000 0 074 CONTINUOUS POST BARRICADE LF 125.0000 15,000.00 0.000 0 075 6' CHAIN LINK GATE (TYPE CL-4) EA 2,000.0000 2,000.00 1.000 2,000.00 1.000 2,000 PROGRAM CAS145 PAGE 4 DATE 06/20/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-080234 TIME 03:34 PM ESTIMATE NO. 003 BID OPENING 10/12/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/17 R.E. NAME: HERNANDEZ, DANIEL DATE OF THIS ESTIMATE 06/20/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 076 6' CHAIN LINK GATE (TYPE CL-6) EA 2,000.0000 2,000.00 0.000 0 077 6' TEMPORARY GATE (TYPE CL-6) EA 2,000.0000 4,000.00 1.000 2,000.00 2.000 4,000 078 PEDESTRIAN BARRICADE EA 3,000.0000 3,000.00 0.000 0 079 THERMOPLASTIC PAVEMENT MARKING SQFT 3.8000 17,138.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 080 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 5,484.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 081 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 1,505.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 082 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.2000 2,136.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 083 PAVEMENT MARKER (NON-REFLECTIVE) EA 3.0000 750.00 0.000 0 084 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 1,450.00 0.000 0 085 SIGNAL AND LIGHTING SYSTEM LS 300,000.0000 300,000.00 0.000 0 086 MODIFYING EXISTING ELECTRICAL SYSTEM LS 200,000.0000 200,000.00 0.000 0 087 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 088 STRUCTURAL CONCRETE, DRAINAGE INLET CY 2,500.0000 140,000.00 12.006 30,015.00 12.006 30,015 (F) PROGRAM CAS145 PAGE 5 DATE 06/20/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-080234 TIME 03:34 PM ESTIMATE NO. 003 BID OPENING 10/12/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/17 R.E. NAME: HERNANDEZ, DANIEL DATE OF THIS ESTIMATE 06/20/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 370,431.75 820,347.10 ADJUSTMENT OF COMPENSATION 750.00 137,162.40 EXTRA WORK 8,709.22 27,968.59 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 379,890.97 985,478.09 089 MOBILIZATION LS 510,000.0000 510,000.00 0.200 102,000.00 0.950 484,500 ORIGINAL CONTRACT AMOUNT 5,118,833.50 TOTAL WORK COMPLETED 481,890.97 1,469,978.09 MATERIALS ON HAND ON SITE 19,590.48 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -5,000.00 -15,000.00 TOTAL 476,890.97 1,474,568.57 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 01/11/17 200 04/03/17 03/08/17 01/23/18 54 19 0 0 29% 27% PROGRESS IS SATISFACTORY HERNANDEZ, DANIEL RESIDENT ENGINEER PROGRAM CAS145 DATE 06/20/17