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 12/20/22 EST. NO. 005 TIME 08:17 PM R.E. NAME: DAVID TIMMS 11-2N0914 --------------------------------------------------------------------------- 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 12/20/22 EST. NO. 005 TIME 08:17 PM R.E. NAME: DAVID TIMMS 11-2N0914 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE 25% WITHHOLD -32,993.82 002 0.00 -32,993.82 TOTAL DEDUCTIONS 0.00 -32,993.82 PROGRAM CAS145 PAGE 1 DATE 12/20/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2N0914 TIME 08:17 PM ESTIMATE NO. 005 BID OPENING 03/23/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/22 R.E. NAME: DAVID TIMMS DATE OF THIS ESTIMATE 12/20/22 LOCATION PROGRESS ESTIMATE 11-SD-5-1.0/72.4 ----------------- APPLY-A-LINE, LLC IN SAN DIEGO COUNTY AT VARIOUS 175 ROY RD SW BLDG C; LOCATIONS PACIFIC WA 98047 FED. AID NO. N O N E RESTRIPE PAVEMENT DELINEATION AT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 750.0000 750.00 0.110 82.50 0.935 701 002 TIME-RELATED OVERHEAD (WDAY) WDAY 300.0000 36,000.00 13.000 3,900.00 112.000 33,600 003 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 8,000.00 0.000 0 MEETING 004 HOURLY OFF-SITE HR 200.0000 2,000.00 0.000 0 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 005 CONSTRUCTION AREA SIGNS LS 67,650.0000 67,650.00 0.043 2,908.95 0.773 52,293 006 TRAFFIC CONTROL SYSTEM LS 1,020,244.4700 1,020,244.47 0.110 112,226.89 0.935 953,928 007 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 265.0000 31,800.00 13.000 3,445.00 112.000 29,680 008 PORTABLE RADAR SPEED FEEDBACK SIGN EA 49.9800 5,997.60 12.760 637.74 111.960 5,595 SYSTEM DAY 009 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 3,335.4000 26,683.20 0.430 1,434.22 7.500 25,015 010 JOB SITE MANAGEMENT LS 6,240.0000 6,240.00 0.110 686.40 0.935 5,834 011 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,100.0000 1,100.00 0.750 825 012 MANAGE SOLID WASTE GENERATED HR 195.0000 39,000.00 83.000 16,185.00 200.000 39,000 BY THE PUBLIC 013 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.9500 176,170.00 21,594.000 85,296.30 38,085.000 150,435 014 PAVEMENT MARKER EA 8.0000 24,000.00 0.000 0 (RETROREFLECTIVE-RECESSED) 015 THERMOPLASTIC PAVEMENT MARKING SQFT 5.0600 804,540.00 60,525.000 306,256.50 111,381.000 563,587 (ENHANCED WET NIGHT VISIBILITY) 016 METHYL METHACRYLATE PAVEMENT MARKINGS SQFT 15.0000 146,400.00 6,082.000 91,230.00 7,745.100 116,176 017 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 12,900.00 1,013.000 1,013.00 8,648.000 8,648 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) 018 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 86,100.00 59,370.000 41,559.00 91,779.000 64,245 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 019 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.9400 480,340.00 277,648.000 260,989.12 463,202.000 435,409 (ENHANCED WET NIGHT VISIBILITY) 020 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 47,800.00 18,487.000 18,487.00 47,800.000 47,800 (ENHANCED WET NIGHT VISIBILITY) 021 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 7,250.00 570.000 570.00 1,151.000 1,151 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) PROGRAM CAS145 PAGE 2 DATE 12/20/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2N0914 TIME 08:17 PM ESTIMATE NO. 005 BID OPENING 03/23/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/22 R.E. NAME: DAVID TIMMS DATE OF THIS ESTIMATE 12/20/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 022 12" THERMOPLASTIC TRAFFIC STRIPE LF 1.7500 243,250.00 64,180.000 112,315.00 112,950.000 197,662 (ENHANCED WET NIGHT VISIBILITY) 023 REMOVE TRAFFIC STRIPE LF 0.4000 362,800.00 463,607.000 185,442.80 808,723.890 323,489 024 REMOVE PAVEMENT MARKING SQFT 4.0800 361,896.00 51,943.000 211,927.44 91,862.600 374,799 025 6" METHYL METHACRYLATE PAINT LF 3.2900 169,435.00 49,735.000 163,628.15 58,503.000 192,474 TRAFFIC STRIPE 026 6" METHYL METHACRYLATE PAINT LF 3.0000 75.00 34.000 102.00 34.000 102 TRAFFIC STRIPE (BROKEN 6-1) 027 6" METHYL METHACRYLATE PAINT LF 3.0000 6,570.00 2,206.000 6,618.00 2,206.000 6,618 TRAFFIC STRIPE (BROKEN 17-7) 028 8" METHYL METHACRYLATE PAINT LF 5.2100 7,919.20 1,120.000 5,835.20 1,365.000 7,111 TRAFFIC STRIPE 029 12" METHYL METHACRYLATE PAINT LF 6.9700 84,337.00 9,002.000 62,743.94 11,250.000 78,412 TRAFFIC STRIPE 030 METHYL METHACRYLATE CONTRAST LF 7.0000 840.00 0.000 0 PAINT TRAFFIC STRIPE 031 CONTRAST STRIPE PAINT (2-COAT) LF 0.2000 23,800.00 14,396.000 2,879.20 129,934.000 25,986 PROGRAM CAS145 PAGE 3 DATE 12/20/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2N0914 TIME 08:17 PM ESTIMATE NO. 005 BID OPENING 03/23/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/22 R.E. NAME: DAVID TIMMS DATE OF THIS ESTIMATE 12/20/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,698,399.35 3,740,585.52 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,698,399.35 3,740,585.52 032 MOBILIZATION LS 441,489.0100 441,489.01 0.050 22,074.45 1.000 441,489 ORIGINAL CONTRACT AMOUNT 4,733,376.48 TOTAL WORK COMPLETED 1,720,473.80 4,182,074.53 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 -32,993.82 TOTAL 1,720,473.80 4,149,080.71 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 06/08/22 120 06/23/22 06/23/22 01/03/23 112 11 0 0 86% 93% PROGRESS IS SATISFACTORY DAVID TIMMS RESIDENT ENGINEER