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. 003 TIME 05:28 PM R.E. NAME: ALBERT LABRADOR 11-2N0734 --------------------------------------------------------------------------- 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. 003 TIME 05:28 PM R.E. NAME: ALBERT LABRADOR 11-2N0734 --------------------------------------------------------------------------- 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 11-2N0734 TIME 05:28 PM ESTIMATE NO. 003 BID OPENING 04/23/20 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-125-4.7/4.8 ----------------- HAZARD CONSTRUCTION COMPANY IN SAN DIEGO COUNTY AT VARIOUS 10529 VINE STREET; LOCATIONS LAKESIDE CA 92040 FED. AID NO. ACNH-X073(139)E MICROSURFACING RAMPS AT VARIOUS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 1.000 2,000.00 1.000 2,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,200.0000 96,000.00 19.000 22,800.00 53.000 63,600 003 CONSTRUCTION AREA SIGNS LS 85,000.0000 85,000.00 0.095 8,075.00 0.665 56,525 004 TRAFFIC CONTROL SYSTEM LS 265,000.0000 265,000.00 0.660 174,900.00 0.660 174,900 005 PORTABLE RADAR SPEED FEEDBACK SIGN LS 10,000.0000 10,000.00 0.660 6,600.00 0.660 6,600 SYSTEMS 006 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 2,000.0000 20,000.00 6.600 13,200.00 6.600 13,200 007 JOB SITE MANAGEMENT LS 10,000.0000 10,000.00 0.660 6,600.00 0.660 6,600 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 0.750 750 009 MANAGE SOLID WASTE GENERATED BY THE HR 200.0000 12,800.00 14.000 2,800.00 14.000 2,800 PUBLIC 010 ASPHALTIC EMULSION (FOG SEAL COAT) TON 500.0000 7,000.00 0.000 0 011 MICRO-SURFACING TON 225.0000 1,280,250.00 2,088.530 469,919.25 2,088.530 469,919 012 HOT MIX ASPHALT (TYPE A) TON 700.0000 91,000.00 130.000 91,000.00 130.000 91,000 013 TACK COAT TON 500.0000 300.00 0.600 300.00 0.600 300 014 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 30.0000 39,600.00 1,320.000 39,600.00 1,320.000 39,600 015 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 19,470.00 0.000 0 016 THERMOPLASTIC PAVEMENT MARKING SQFT 3.5000 45,500.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 017 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 11.50 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) 018 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 7,800.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 019 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 84,000.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 020 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 32,600.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 021 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 1,305.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) PROGRAM CAS145 PAGE 2 DATE 09/18/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2N0734 TIME 05:28 PM ESTIMATE NO. 003 BID OPENING 04/23/20 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 ------------------------------------------------------------------------------------------------------------------------------------ 022 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.7000 22,100.00 12,323.000 20,949.10 12,323.000 20,949 023 6" TRAFFIC STRIPE TAPE (BROKEN 36-12) LF 1.4000 44,520.00 0.000 0 (WARRANTY) 024 6" TRAFFIC STRIPE TAPE (BROKEN 17-7) LF 1.4000 1,358.00 0.000 0 (WARRANTY) 025 6" TRAFFIC STRIPE TAPE (BROKEN 12-3) LF 1.0000 5,670.00 0.000 0 (WARRANTY) 026 CONTRAST STRIPE PAINT (1-COAT) LF 0.1000 684.00 0.000 0 027 REMOVE TRAFFIC STRIPE LF 0.1500 24,750.00 125,341.000 18,801.15 125,341.000 18,801 PROGRAM CAS145 PAGE 3 DATE 09/18/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2N0734 TIME 05:28 PM ESTIMATE NO. 003 BID OPENING 04/23/20 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 877,544.50 967,544.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 877,544.50 967,544.50 028 MOBILIZATION LS 240,000.0000 240,000.00 0.950 228,000.00 0.950 228,000 ORIGINAL CONTRACT AMOUNT 2,449,718.50 TOTAL WORK COMPLETED 1,105,544.50 1,195,544.50 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,105,544.50 1,195,544.50 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 06/18/20 80 07/03/20 07/03/20 10/28/20 53 2 0 0 49% 66% PROGRESS IS SATISFACTORY ALBERT LABRADOR RESIDENT ENGINEER PROGRAM CAS145 DATE 09/18/20