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 09/13/22 EST. NO. 010 TIME 11:55 AM R.E. NAME: BENJAMIN HANEY 11-2N0414 --------------------------------------------------------------------------- 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 09/13/22 EST. NO. 010 TIME 11:55 AM R.E. NAME: BENJAMIN HANEY 11-2N0414 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE PRODUCT FAILURE -24,852.20 005 O/S 2402S -10,000.00 007 REL. PRODUCT FAILURE 24,852.20 007 O/S CEM 2402S 10,000.00 008 0.00 0.00 LABOR COMPLIANCE VIOLATION DEL MAR 2022 CPR -3,000.00 007 RECD MAR 2022 DEL 3,000.00 008 0.00 0.00 LIQUIDATED DAMAGES 6 DAYS @ $4,000.00 -24,000.00 007 RELEASE 6 LD'S 24,000.00 008 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 09/13/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2N0414 TIME 11:55 AM ESTIMATE NO. 010 BID OPENING 04/20/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/11/22 R.E. NAME: BENJAMIN HANEY DATE OF THIS ESTIMATE 09/13/22 LOCATION RERUN FINAL ESTIMATE 11-IMP-115-R8.8/L11.4 -------------------- HAZARD CONSTRUCTION ENGR, LLC IN IMPERIAL COUNTY IN AND NEAR 10529 VINE STREET HOLTVILLE FROM TOWLAND ROAD TO WEST LAKESIDE CA 92040 JUNCTION EVAN HEWES HIGHWAY. FED. AID NO. N O N E PLACE 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 5,000.0000 5,000.00 1.000 5,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 5,000.0000 225,000.00 49.000 245,000 003 CONSTRUCTION AREA SIGNS LS 25,000.0000 25,000.00 1.000 25,000 004 TRAFFIC CONTROL SYSTEM LS 167,800.0000 167,800.00 1.000 167,800 005 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 5,000.0000 20,000.00 4.000 20,000 006 JOB SITE MANAGEMENT LS 25,000.0000 25,000.00 1.000 25,000 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 1.000 1,000 008 MANAGE SOLID WASTE GENERATED HR 200.0000 4,000.00 18.000 3,600 BY THE PUBLIC 009 SHOULDER BACKING TON 10.0000 4,700.00 641.290 6,412 010 MICRO-SURFACING TON 110.0000 233,200.00 1,743.930 191,832 011 HOT MIX ASPHALT (TYPE A) TON 100.0000 322,000.00 3,136.000 313,600 012 TACK COAT TON 500.0000 3,000.00 7.272 3,636 013 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.5000 58,500.00 23,333.000 58,332 014 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 7,830.00 1,469.000 4,407 015 THERMOPLASTIC PAVEMENT MARKING SQFT 3.5000 19,250.00 7,211.600 25,240 (ENHANCED WET NIGHT VISIBILITY) 016 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 1,804.00 7,448.000 2,979 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 017 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 6,320.00 10,304.000 4,121 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 018 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 33,950.00 46,796.000 32,757 (ENHANCED WET NIGHT VISIBILITY) 019 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.5000 8,250.00 2,640.600 3,960 020 12" RUMBLE STRIP STA 400.0000 5,600.00 12.550 5,020 (ASPHALT CONCRETE PAVEMENT) 021 CONTRAST STRIPE PAINT (1-COAT) LF 0.2000 1,698.00 8,289.000 1,657 PROGRAM CAS145 PAGE 2 DATE 09/13/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2N0414 TIME 11:55 AM ESTIMATE NO. 010 BID OPENING 04/20/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/11/22 R.E. NAME: BENJAMIN HANEY DATE OF THIS ESTIMATE 09/13/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 022 REMOVE TRAFFIC STRIPE LF 0.2500 14,075.00 58,998.000 14,749 023 MODIFYING TRAFFIC MONITORING STATIONS LS 6,000.0000 6,000.00 1.000 6,000 PROGRAM CAS145 PAGE 3 DATE 09/13/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2N0414 TIME 11:55 AM ESTIMATE NO. 010 BID OPENING 04/20/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/11/22 R.E. NAME: BENJAMIN HANEY DATE OF THIS ESTIMATE 09/13/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 0.00 1,167,107.50 ADJUSTMENT OF COMPENSATION 0.00 11,297.42 EXTRA WORK 0.00 86,154.28 SUBTOTAL AMOUNT EARNED 0.00 1,264,559.20 ORIGINAL CONTRACT AMOUNT 1,198,977.00 TOTAL WORK COMPLETED 0.00 1,264,559.20 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 0.00 1,264,559.20 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 06/28/21 45 07/13/21 07/14/21 02/11/22 92 4 0 0 100% 100% BENJAMIN HANEY RESIDENT ENGINEER