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 09/18/20 EST. NO. 002 TIME 05:35 PM R.E. NAME: ALBERT LABRADOR 11-2N0424 --------------------------------------------------------------------------- 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 09/18/20 EST. NO. 002 TIME 05:35 PM R.E. NAME: ALBERT LABRADOR 11-2N0424 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 09/18/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2N0424 TIME 05:35 PM ESTIMATE NO. 002 BID OPENING 05/21/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/20 R.E. NAME: ALBERT LABRADOR DATE OF THIS ESTIMATE 09/18/20 LOCATION PROGRESS ESTIMATE 11-SD-76-4.2/6.4 ----------------- HAZARD CONSTRUCTION COMPANY IN SAN DIEGO COUNTY IN OCEANSIDE 10529 VINE STREET; FROM RANCHO DEL ORO DRIVE TO 0.2 LAKESIDE CA 92040 MILE EAST OF COLLEGE BOULEVARD. FED. AID NO. ACNH-P076(33)E MICRO-SURFACING ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 6,000.0000 6,000.00 0.580 3,480.00 1.000 6,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,500.0000 90,000.00 19.000 28,500.00 44.000 66,000 003 CONSTRUCTION AREA SIGNS LS 25,000.0000 25,000.00 0.126 3,150.00 0.693 17,325 004 TRAFFIC CONTROL SYSTEM LS 190,000.0000 190,000.00 0.730 138,700.00 0.730 138,700 005 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 2,500.0000 10,000.00 4.000 10,000.00 4.000 10,000 006 JOB SITE MANAGEMENT LS 10,000.0000 10,000.00 0.310 3,100.00 0.730 7,300 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 0.750 750 008 MANAGE SOLID WASTE GENERATED HR 200.0000 4,800.00 8.000 1,600.00 8.000 1,600 BY THE PUBLIC 009 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.2000 5,080.00 20,553.000 4,110.60 20,553.000 4,110 STRIPE (HAZARDOUS WASTE) 010 SHOULDER BACKING TON 100.0000 7,800.00 0.000 0 011 IMPORTED BORROW (CY) CY 350.0000 6,650.00 0.000 0 012 ASPHALTIC EMULSION (FOG SEAL COAT) TON 500.0000 1,000.00 0.000 0 013 MICRO-SURFACING TON 210.0000 548,100.00 0.000 0 014 REPLACE ASPHALT CONCRETE SURFACING CY 550.0000 121,000.00 0.000 0 015 HOT MIX ASPHALT (TYPE A) TON 97.0000 206,610.00 88.250 8,560.25 88.250 8,560 016 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 3.5000 11,480.00 3,274.000 11,459.00 3,274.000 11,459 017 TACK COAT TON 500.0000 3,000.00 0.130 65.00 0.130 65 018 REMOVE ASPHALT CONCRETE DIKE LF 2.0000 6,560.00 3,274.000 6,548.00 3,274.000 6,548 019 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 7.5000 101,025.00 0.000 0 020 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.0000 2,660.00 0.000 0 021 THERMOPLASTIC PAVEMENT MARKING SQFT 2.8000 49,280.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 022 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 32,040.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) PROGRAM CAS145 PAGE 2 DATE 09/18/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2N0424 TIME 05:35 PM ESTIMATE NO. 002 BID OPENING 05/21/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/20 R.E. NAME: ALBERT LABRADOR DATE OF THIS ESTIMATE 09/18/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 4,120.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 024 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.4000 12,880.00 9,028.000 12,639.20 9,028.000 12,639 025 6" RUMBLE STRIP STA 50.0000 11,500.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 026 12" RUMBLE STRIP STA 50.0000 11,500.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 027 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 1.1000 2,640.00 0.000 0 (BROKEN 6-1) (WARRANTY) 028 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 1.8000 50,940.00 0.000 0 (BROKEN 36-12) (WARRANTY) 029 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 2.0000 2,080.00 0.000 0 (BROKEN 8-4) (WARRANTY) 030 CONTRAST STRIPE PAINT (1-COAT) LF 0.1000 202.00 0.000 0 031 REMOVE TRAFFIC STRIPE LF 0.1000 4,600.00 47,857.000 4,785.70 47,857.000 4,785 PROGRAM CAS145 PAGE 3 DATE 09/18/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2N0424 TIME 05:35 PM ESTIMATE NO. 002 BID OPENING 05/21/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/20 R.E. NAME: ALBERT LABRADOR DATE OF THIS ESTIMATE 09/18/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 236,697.75 295,842.75 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 236,697.75 295,842.75 032 MOBILIZATION LS 169,000.0000 169,000.00 0.750 126,750.00 0.750 126,750 ORIGINAL CONTRACT AMOUNT 1,708,547.00 TOTAL WORK COMPLETED 363,447.75 422,592.75 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 363,447.75 422,592.75 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 07/02/20 60 07/17/20 07/17/20 10/13/20 44 1 0 0 25% 73% PROGRESS IS SATISFACTORY ALBERT LABRADOR RESIDENT ENGINEER PROGRAM CAS145 DATE 09/18/20