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 10/23/20 EST. NO. 003 TIME 07:51 AM 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 10/23/20 EST. NO. 003 TIME 07:51 AM 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 10/23/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2N0424 TIME 07:51 AM ESTIMATE NO. 003 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 10/20/20 R.E. NAME: ALBERT LABRADOR DATE OF THIS ESTIMATE 10/23/20 LOCATION RERUN 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 1.000 6,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,500.0000 90,000.00 16.000 24,000.00 60.000 90,000 003 CONSTRUCTION AREA SIGNS LS 25,000.0000 25,000.00 0.107 2,675.00 0.800 20,000 004 TRAFFIC CONTROL SYSTEM LS 190,000.0000 190,000.00 0.270 51,300.00 1.000 190,000 005 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 2,500.0000 10,000.00 4.000 10,000 006 JOB SITE MANAGEMENT LS 10,000.0000 10,000.00 0.270 2,700.00 1.000 10,000 007 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 BY THE PUBLIC 009 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.2000 5,080.00 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 1,960.000 411,600.00 1,960.000 411,600 014 REPLACE ASPHALT CONCRETE SURFACING CY 550.0000 121,000.00 389.700 214,335.00 389.700 214,335 015 HOT MIX ASPHALT (TYPE A) TON 97.0000 206,610.00 652.970 63,338.09 741.220 71,898 016 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 3.5000 11,480.00 3,274.000 11,459 017 TACK COAT TON 500.0000 3,000.00 1.510 755.00 1.640 820 018 REMOVE ASPHALT CONCRETE DIKE LF 2.0000 6,560.00 3,274.000 6,548 019 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 7.5000 101,025.00 6,584.130 49,380.98 6,584.130 49,380 020 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 10/23/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2N0424 TIME 07:51 AM ESTIMATE NO. 003 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 10/20/20 R.E. NAME: ALBERT LABRADOR DATE OF THIS ESTIMATE 10/23/20 ------------------------------------------------------------------------------------------------------------------------------------ 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 12,639 025 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 PROGRAM CAS145 PAGE 3 DATE 10/23/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2N0424 TIME 07:51 AM ESTIMATE NO. 003 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 10/20/20 R.E. NAME: ALBERT LABRADOR DATE OF THIS ESTIMATE 10/23/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 820,084.07 1,115,926.82 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 820,084.07 1,115,926.82 032 MOBILIZATION LS 169,000.0000 169,000.00 0.250 42,250.00 1.000 169,000 ORIGINAL CONTRACT AMOUNT 1,708,547.00 TOTAL WORK COMPLETED 862,334.07 1,284,926.82 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 862,334.07 1,284,926.82 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 11/25/20 65 1 0 0 68% 100% PROGRESS IS SATISFACTORY UNSATIS PROGRESS OVERRIDEN BECAU TIME ALBERT LABRADOR RESIDENT ENGINEER PROGRAM CAS145 DATE 10/23/20