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 06/17/21 EST. NO. 002 TIME 12:47 PM R.E. NAME: BENJAMIN HANEY 11-2N0454 --------------------------------------------------------------------------- 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 06/17/21 EST. NO. 002 TIME 12:47 PM R.E. NAME: BENJAMIN HANEY 11-2N0454 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 031 -69,417.02 001 OVERBID ITEM NO. 031 -62,475.31 002 -62,475.31 -131,892.33 TOTAL DEDUCTIONS -62,475.31 -131,892.33 PROGRAM CAS145 PAGE 1 DATE 06/17/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2N0454 TIME 12:47 PM ESTIMATE NO. 002 BID OPENING 01/27/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/21 R.E. NAME: BENJAMIN HANEY DATE OF THIS ESTIMATE 06/17/21 LOCATION PROGRESS ESTIMATE 11-SD-94-30.0/39.0 ----------------- AMERICAN PAVEMENT SYSTEMS, IN SAN DIEGO COUNTY NEAR DULZURA INC. AND BARRETT JUNCTION FROM 0.9 MILE 1012 11TH STREET; EAST OF GRANDE CREEK BRIDGE TO MODESTO CA 95354 ROUTE 188 FED. AID NO. N O N E ASPHALT RUBBER BINDER CHIP SEAL AND ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 0.320 800.00 0.550 1,375 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,500.0000 90,000.00 19.000 28,500.00 33.000 49,500 003 CONSTRUCTION AREA SIGNS LS 33,000.0000 33,000.00 0.127 4,191.00 0.620 20,460 004 TRAFFIC CONTROL SYSTEM LS 335,600.0000 335,600.00 0.320 107,392.00 0.550 184,580 005 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 5,000.0000 15,000.00 0.950 4,750.00 1.650 8,250 006 JOB SITE MANAGEMENT LS 20,000.0000 20,000.00 0.320 6,400.00 0.550 11,000 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 5,000.0000 5,000.00 0.750 3,750 008 SHOULDER BACKING TON 38.0000 51,680.00 0.000 0 009 SAND COVER (SEAL) TON 15.0000 5,550.00 253.080 3,796.20 253.080 3,796 010 ASPHALT-RUBBER BINDER TON 950.0000 418,000.00 380.980 361,931.00 380.980 361,931 011 ASPHALTIC EMULSION (FOG SEAL COAT) TON 1,200.0000 52,800.00 49.630 59,556.00 49.630 59,556 012 PRECOATED AGGREGATE (SEAL COAT) TON 43.0000 156,950.00 2,802.460 120,505.78 2,802.460 120,505 013 SLURRY SEAL TON 268.0000 651,240.00 972.000 260,496.00 972.000 260,496 014 HOT MIX ASPHALT (TYPE A) TON 136.0000 118,320.00 777.000 105,672.00 777.000 105,672 015 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 3.7000 7,844.00 0.000 0 016 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 3.7000 4,884.00 0.000 0 017 TACK COAT TON 735.0000 2,425.50 1.560 1,146.60 1.560 1,146 018 REMOVE ASPHALT CONCRETE DIKE LF 3.0000 10,320.00 1,356.000 4,068.00 1,356.000 4,068 019 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.6700 28,369.10 7,722.000 28,339.74 7,722.000 28,339 020 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.0000 7,840.00 0.000 0 021 THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 3,330.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 022 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 1,016.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) PROGRAM CAS145 PAGE 2 DATE 06/17/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2N0454 TIME 12:47 PM ESTIMATE NO. 002 BID OPENING 01/27/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/21 R.E. NAME: BENJAMIN HANEY DATE OF THIS ESTIMATE 06/17/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 4,360.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 024 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5500 100,650.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 025 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 2,370.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 026 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 1,460.00 903.000 1,806 027 12" RUMBLE STRIP STA 59.1500 31,941.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 028 CONTRAST STRIPE PAINT (1-COAT) LF 0.1000 4,740.00 0.000 0 029 REMOVE TRAFFIC STRIPE LF 0.1700 32,470.00 190,100.000 32,317 030 MODIFYING TRAFFIC MONITORING STATIONS LS 12,000.0000 12,000.00 1.000 12,000.00 1.000 12,000 PROGRAM CAS145 PAGE 3 DATE 06/17/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2N0454 TIME 12:47 PM ESTIMATE NO. 002 BID OPENING 01/27/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/21 R.E. NAME: BENJAMIN HANEY DATE OF THIS ESTIMATE 06/17/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,109,544.32 1,270,549.32 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,109,544.32 1,270,549.32 031 MOBILIZATION LS 400,000.0000 400,000.00 0.450 180,000.00 0.950 380,000 ORIGINAL CONTRACT AMOUNT 2,611,659.60 TOTAL WORK COMPLETED 1,289,544.32 1,650,549.32 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -62,475.31 -131,892.33 TOTAL 1,227,069.01 1,518,656.99 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 031 MOBILIZATION 261,165.96 400,000.00 138,834.04 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 03/09/21 60 05/03/21 00/00/00 07/27/21 33 1 0 0 63% 55% PROGRESS IS SATISFACTORY BENJAMIN HANEY RESIDENT ENGINEER PROGRAM CAS145 DATE 06/17/21