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 05/19/23 EST. NO. 003 TIME 07:54 PM R.E. NAME: DANIEL HERNANDEZ 11-2N1164 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 007 0003 3,154.18 E.W. @ F.A.(+) 031723 N 0003.0 0004 2,565.40 031723 N 0004.0 5,719.58 TOTAL THIS ESTIMATE 2,853.48 TOTAL PREVIOUS ESTIMATE 8,573.06 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 05/19/23 EST. NO. 003 TIME 07:54 PM R.E. NAME: DANIEL HERNANDEZ 11-2N1164 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 05/19/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2N1164 TIME 07:54 PM ESTIMATE NO. 003 BID OPENING 04/19/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/23 R.E. NAME: DANIEL HERNANDEZ DATE OF THIS ESTIMATE 05/19/23 LOCATION PROGRESS ESTIMATE 11-IMP-186-0.0/2.1 ----------------- HAZARD CONSTRUCTION ENGR LLC IMPERIAL COUNTY AT ANDRADE FROM MEXICO 10529 VINE STREET BORDER TO ROUTE 186/8 SEPARATION LAKESIDE CA 92040 FED. AID NO. N O N E COLD PLANE, SAMI, RHMA-G AND PAVEMENT MARK ------------------------------------------------------------------------------------------------------------------------------------ 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 5,000.00 1.000 5,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 4,000.0000 200,000.00 0.000 0 003 CONSTRUCTION AREA SIGNS LS 15,000.0000 15,000.00 0.400 6,000.00 0.400 6,000 004 TRAFFIC CONTROL SYSTEM LS 199,000.0000 199,000.00 0.400 79,600 005 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 750.0000 37,500.00 0.000 0 006 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 3.0000 1,770.00 0.000 0 007 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.3500 15,085.00 0.000 0 008 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 2,500.0000 10,000.00 0.000 0 009 AUTOMATED FLAGGER ASSISTANCE DEVICE DAY EA 100.0000 10,000.00 0.000 0 010 JOB SITE MANAGEMENT LS 75,000.0000 75,000.00 0.000 0 011 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 1.000 1,000.00 1.000 1,000 012 MANAGE SOLID WASTE GENERATED BY THE HR 250.0000 5,000.00 0.000 0 PUBLIC 013 SHOULDER BACKING TON 75.0000 36,750.00 0.000 0 014 ASPHALT-RUBBER BINDER TON 1,500.0000 109,500.00 0.000 0 015 ASPHALTIC EMULSION (FOG SEAL COAT) TON 500.0000 500.00 0.000 0 016 PRECOATED AGGREGATE (SEAL COAT) TON 200.0000 128,000.00 0.000 0 017 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 170.0000 307,700.00 0.000 0 018 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 200.0000 302,000.00 0.000 0 WITH 10% RAP 019 TACK COAT TON 500.0000 7,500.00 0.000 0 020 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 6.0000 203,400.00 0.000 0 021 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.5000 3,045.00 0.000 0 022 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 6.6000 3,894.00 0.000 0 WET NIGHT VISIBILITY) PROGRAM CAS145 PAGE 2 DATE 05/19/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2N1164 TIME 07:54 PM ESTIMATE NO. 003 BID OPENING 04/19/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/23 R.E. NAME: DANIEL HERNANDEZ DATE OF THIS ESTIMATE 05/19/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 42,500.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 024 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 496.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 025 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.8000 2,358.00 0.000 0 026 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 8.0000 4,720.00 0.000 0 027 12" RUMBLE STRIP (ASPHALT CONCRETE STA 120.0000 13,320.00 0.000 0 PAVEMENT) 028 CONTRAST STRIPE PAINT (2-COAT) LF 0.1000 3,220.00 0.000 0 029 CENSUS STATION SYSTEM LS 38,000.0000 38,000.00 0.000 0 030 SUBSURFACE LOCATORS LS 8,500.0000 8,500.00 1.000 8,500.00 1.000 8,500 PROGRAM CAS145 PAGE 3 DATE 05/19/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2N1164 TIME 07:54 PM ESTIMATE NO. 003 BID OPENING 04/19/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/23 R.E. NAME: DANIEL HERNANDEZ DATE OF THIS ESTIMATE 05/19/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 20,500.00 100,100.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 5,719.58 8,573.06 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 26,219.58 108,673.06 031 MOBILIZATION LS 195,000.0000 195,000.00 0.500 97,500 ORIGINAL CONTRACT AMOUNT 1,984,758.00 TOTAL WORK COMPLETED 26,219.58 206,173.06 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 26,219.58 206,173.06 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 06/30/22 50 07/15/22 07/15/22 06/30/23 5 205 0 0 10% 10% PROGRESS IS SATISFACTORY *** SUSPENDED ON 07/15/22. DANIEL HERNANDEZ RESIDENT ENGINEER