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 05/19/20 EST. NO. 009 TIME 12:23 PM R.E. NAME: LEVINE, GARY 11-420304 --------------------------------------------------------------------------- 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 0018 3,589.62 E.W. @ F.A.(+) 010920 N 0020.1 0019 4,118.83 041720 N 0021.0 7,708.45 TOTAL THIS ESTIMATE 61,302.39 TOTAL PREVIOUS ESTIMATE 69,010.84 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 05/19/20 EST. NO. 009 TIME 12:23 PM R.E. NAME: LEVINE, GARY 11-420304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE CEM 4401 -10,000.00 009 O/S 2402F/2403F -10,000.00 009 -20,000.00 -20,000.00 TOTAL DEDUCTIONS -20,000.00 -20,000.00 PROGRAM CAS145 PAGE 1 DATE 05/19/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-420304 TIME 12:23 PM ESTIMATE NO. 009 BID OPENING 05/29/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/22/20 R.E. NAME: LEVINE, GARY DATE OF THIS ESTIMATE 05/19/20 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 11-SD-52-0.4/14.8 ---------------------------------- HAZARD CONSTRUCTION COMPANY IN SAN DIEGO COUNTY IN SAN DIEGO 6465 MARINDUSTRY DRIVE AND SANTEE AT VARIOUS LOCATIONS SAN DIEGO CA 92121 FROM ROUTE 52/5 SEPARATION TO ROUTE 52/125 SEPARATION FED. AID NO. SNHG-P052(20)E INSTALL RUMBLE STRIPS, CONSTRUCT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,500.0000 3,500.00 1.000 3,500 002 CONSTRUCTION AREA SIGNS LS 40,000.0000 40,000.00 1.000 40,000 003 TRAFFIC CONTROL SYSTEM LS 238,000.0000 238,000.00 1.000 238,000 004 PLASTIC TRAFFIC DRUMS EA 50.0000 4,800.00 60.000 3,000 005 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 2,000.0000 24,000.00 12.000 24,000 006 TEMPORARY RAILING (TYPE K) LF 5.0000 36,900.00 3,420.000 17,100 007 TEMPORARY ALTERNATIVE CRASH CUSHION EA 1,000.0000 16,000.00 10.000 10,000 008 JOB SITE MANAGEMENT LS 50,000.0000 50,000.00 1.000 50,000 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 1.000 1,000 010 TEMPORARY DRAINAGE INLET PROTECTION EA 250.0000 5,500.00 21.000 5,250 011 TEMPORARY CONCRETE WASHOUT LS 3,500.0000 3,500.00 1.000 3,500 012 TREATED WOOD WASTE LB 0.2000 10,360.00 57,800.000 11,560 013 CLEARING AND GRUBBING (LS) LS 75,000.0000 75,000.00 1.000 75,000 014 ROADWAY EXCAVATION CY 150.0000 43,500.00 209.030 31,354 015 EMBANKMENT CY 150.0000 10,500.00 59.610 8,941 016 ROADSIDE CLEARING LS 3,500.0000 3,500.00 1.000 3,500 017 WOOD MULCH CY 100.0000 700.00 7.000 700.00 7.000 700 018 CHECK AND TEST EXISTING IRRIGATION LS 7,500.0000 7,500.00 1.000 7,500 FACILITIES 019 REMOVE IRRIGATION FACILITY LS 5,000.0000 5,000.00 1.000 5,000 020 CONTROL AND NEUTRAL CONDUCTORS LS 8,000.0000 8,000.00 0.550 4,400.00 1.000 8,000 021 1" REMOTE CONTROL VALVE EA 500.0000 1,000.00 2.000 1,000 022 1 1/2" REMOTE CONTROL VALVE EA 550.0000 2,200.00 4.000 2,200 PROGRAM CAS145 PAGE 2 DATE 05/19/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-420304 TIME 12:23 PM ESTIMATE NO. 009 BID OPENING 05/29/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/22/20 R.E. NAME: LEVINE, GARY DATE OF THIS ESTIMATE 05/19/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 RISER SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 70.0000 1,610.00 23.000 1,610 024 POP-UP SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 80.0000 320.00 4.000 320 025 2" GATE VALVE EA 400.0000 800.00 2.000 800 026 3" GATE VALVE EA 1,000.0000 2,000.00 2.000 2,000 027 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 4.4000 2,596.00 590.000 2,596 (F) LINE) 028 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 4.6000 1,081.00 235.000 1,081 (F) (SUPPLY LINE) 029 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 5.0000 300.00 60.000 300 (F) (SUPPLY LINE) 030 2" PLASTIC PIPE (SCHEDULE 40) LF 9.0000 540.00 60.000 540 (F) (SUPPLY LINE) 031 2" PLASTIC PIPE (CLASS 315) LF 15.0000 3,075.00 205.000 3,075 (F) (SUPPLY LINE) 032 3" PLASTIC PIPE (CLASS 315) LF 20.0000 25,100.00 1,255.000 25,100 (F) (SUPPLY LINE) 033 1" COMBINATION AIR RELEASE VALVE EA 5,000.0000 5,000.00 1.000 5,000 034 10" CORRUGATED HIGH DENSITY LF 150.0000 900.00 6.000 900 POLYETHYLENE PIPE CONDUIT 035 DRY SEED (SQFT) SQFT 0.7000 2,828.00 4,040.000 2,828.00 4,040.000 2,828 036 COMPOST SOCK LF 6.0000 29,640.00 4,940.000 29,640.00 4,940.000 29,640 037 COMPOST (CY) CY 100.0000 4,700.00 47.000 4,700.00 47.000 4,700 038 ASPHALTIC EMULSION (FOG SEAL COAT) TON 500.0000 10,000.00 2.920 1,460.00 30.590 15,295 039 HOT MIX ASPHALT (TYPE A) TON 600.0000 29,400.00 3.500 2,100.00 48.900 29,340 040 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 4.0000 216.00 118.000 472 041 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 4.0000 2,760.00 767.000 3,068 042 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 4.0000 5,800.00 345.000 1,380.00 1,569.000 6,276 043 PLACE HOT MIX ASPHALT SQYD 100.0000 2,900.00 28.760 2,876 (MISCELLANEOUS AREA) 044 TACK COAT TON 500.0000 50.00 0.080 40 045 REMOVE ASPHALT CONCRETE DIKE LF 5.0000 19,300.00 3,860.000 19,300 046 MINOR CONCRETE (MINOR STRUCTURE) CY 7,500.0000 45,000.00 6.340 47,550 (F) 047 GUARD RAILING DELINEATOR EA 20.0000 2,600.00 129.000 2,580 048 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 2,850.00 564.000 2,820 049 MIDWEST GUARDRAIL SYSTEM LF 30.0000 76,200.00 2,568.500 77,055 PROGRAM CAS145 PAGE 3 DATE 05/19/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-420304 TIME 12:23 PM ESTIMATE NO. 009 BID OPENING 05/29/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/22/20 R.E. NAME: LEVINE, GARY DATE OF THIS ESTIMATE 05/19/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 MIDWEST GUARDRAIL SYSTEM (7' POST) LF 35.0000 18,900.00 537.500 18,812 051 DOUBLE MIDWEST GUARDRAIL SYSTEM LF 50.0000 2,500.00 50.000 2,500 052 TRANSITION RAILING (TYPE WB-31) EA 3,300.0000 23,100.00 7.000 23,100 053 END ANCHOR ASSEMBLY (TYPE SFT) EA 800.0000 8,000.00 10.000 8,000 054 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,500.0000 52,500.00 15.000 52,500 055 CRASH CUSHION (TYPE SMART SCI-100GM) EA 50,000.0000 200,000.00 4.000 200,000 056 CONCRETE BARRIER (TYPE 60MS MOD) LF 150.0000 321,000.00 2,137.000 320,550 057 REMOVE GUARDRAIL LF 10.0000 47,500.00 4,867.520 48,675 058 REMOVE CONCRETE BARRIER LF 80.0000 11,200.00 140.000 11,200 059 CONTRAST STRIPE LF 0.1800 8,658.00 48,004.000 8,640 060 REMOVE PAINTED TRAFFIC STRIPE LF 0.2100 10,101.00 48,004.000 10,080 061 AUDIBLE TRAFFIC STRIPE SYSTEMS LF 2.0000 96,200.00 48,004.000 96,008 062 12" RUMBLE STRIP STA 35.0000 45,150.00 14.180 496.30 1,277.490 44,712 (ASPHALT CONCRETE PAVEMENT) 063 SUBSURFACE LOCATOR LS 13,000.0000 13,000.00 1.000 13,000 064 MODIFYING EXISTING ELECTRICAL SYSTEM LS 19,000.0000 19,000.00 1.000 19,000 PROGRAM CAS145 PAGE 4 DATE 05/19/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-420304 TIME 12:23 PM ESTIMATE NO. 009 BID OPENING 05/29/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/22/20 R.E. NAME: LEVINE, GARY DATE OF THIS ESTIMATE 05/19/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 47,704.30 1,714,047.41 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 7,708.45 69,010.84 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 55,412.75 1,783,058.25 065 MOBILIZATION LS 190,000.0000 190,000.00 1.000 190,000 ORIGINAL CONTRACT AMOUNT 1,934,835.00 TOTAL WORK COMPLETED 55,412.75 1,973,058.25 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -20,000.00 -20,000.00 TOTAL 35,412.75 1,953,058.25 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 07/03/19 100 08/27/19 08/27/19 04/22/20 100 61 0 0 100% 100% LEVINE, GARY RESIDENT ENGINEER PROGRAM CAS145 DATE 05/19/20