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 11/21/20 EST. NO. 005 TIME 11:09 AM 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 --------------------------------------------------------------------------- 001 0001 162.77 E.W. @ F.A.(+) 110120 N 0001.0 0002 28,051.58 111720 N 0002 0 006 0001 22,259.76 E.W. @ U.P (+) 111620 N 0001 0 0002 82,599.00 111620 N 0002 0 0003 2,680.00 E.W. @ L.S.(+) 111620 N 0003 0 135,753.11 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 135,753.11 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 11/21/20 EST. NO. 005 TIME 11:09 AM 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 11/21/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2N0734 TIME 11:09 AM ESTIMATE NO. 005 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 11/20/20 R.E. NAME: ALBERT LABRADOR DATE OF THIS ESTIMATE 11/21/20 LOCATION RERUN 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 2,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,200.0000 96,000.00 7.000 8,400.00 79.000 94,800 003 CONSTRUCTION AREA SIGNS LS 85,000.0000 85,000.00 0.030 2,550.00 0.790 67,150 004 TRAFFIC CONTROL SYSTEM LS 265,000.0000 265,000.00 0.080 21,200.00 0.980 259,700 005 PORTABLE RADAR SPEED FEEDBACK SIGN LS 10,000.0000 10,000.00 0.080 800.00 0.980 9,800 SYSTEMS 006 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 2,000.0000 20,000.00 0.750 1,500.00 9.750 19,500 007 JOB SITE MANAGEMENT LS 10,000.0000 10,000.00 0.080 800.00 0.980 9,800 008 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 66.000 13,200 PUBLIC 010 ASPHALTIC EMULSION (FOG SEAL COAT) TON 500.0000 7,000.00 5.540 2,770 011 MICRO-SURFACING TON 225.0000 1,280,250.00 5,742.550 1,292,073 012 HOT MIX ASPHALT (TYPE A) TON 700.0000 91,000.00 158.480 110,936 013 TACK COAT TON 500.0000 300.00 0.440 220 014 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 30.0000 39,600.00 1,349.200 40,476 015 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 19,470.00 3,743.000 11,229.00 4,195.000 12,585 016 THERMOPLASTIC PAVEMENT MARKING SQFT 3.5000 45,500.00 7,499.000 26,246.50 10,663.000 37,320 (ENHANCED WET NIGHT VISIBILITY) 017 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 11.50 35.000 17.50 35.000 17 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) 018 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 7,800.00 10,457.000 5,228.50 12,328.000 6,164 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 019 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 84,000.00 75,687.000 45,412.20 87,051.000 52,230 (ENHANCED WET NIGHT VISIBILITY) 020 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 32,600.00 7,499.000 7,499.00 9,845.000 9,845 (ENHANCED WET NIGHT VISIBILITY) 021 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 1,305.00 2,430.000 1,215.00 3,060.000 1,530 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) PROGRAM CAS145 PAGE 2 DATE 11/21/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2N0734 TIME 11:09 AM ESTIMATE NO. 005 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 11/20/20 R.E. NAME: ALBERT LABRADOR DATE OF THIS ESTIMATE 11/21/20 ------------------------------------------------------------------------------------------------------------------------------------ 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 14,325.000 24,352 023 6" TRAFFIC STRIPE TAPE (BROKEN 36-12) LF 1.4000 44,520.00 26,909.000 37,672.60 26,909.000 37,672 (WARRANTY) 024 6" TRAFFIC STRIPE TAPE (BROKEN 17-7) LF 1.4000 1,358.00 973.000 1,362.20 973.000 1,362 (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 2,749.000 274.90 4,121.000 412 027 REMOVE TRAFFIC STRIPE LF 0.1500 24,750.00 1,076.000 161.40 218,848.000 32,827 PROGRAM CAS145 PAGE 3 DATE 11/21/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2N0734 TIME 11:09 AM ESTIMATE NO. 005 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 11/20/20 R.E. NAME: ALBERT LABRADOR DATE OF THIS ESTIMATE 11/21/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 171,568.80 2,139,494.95 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 135,753.11 135,753.11 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 307,321.91 2,275,248.06 028 MOBILIZATION LS 240,000.0000 240,000.00 1.000 240,000 ORIGINAL CONTRACT AMOUNT 2,449,718.50 TOTAL WORK COMPLETED 307,321.91 2,515,248.06 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 307,321.91 2,515,248.06 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 12/07/20 78 20 0 0 94% 98% PROGRESS IS SATISFACTORY ALBERT LABRADOR RESIDENT ENGINEER PROGRAM CAS145 DATE 11/21/20