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 08/24/23 EST. NO. 012 TIME 12:03 PM R.E. NAME: BENJAMIN HANEY 11-2N1174 --------------------------------------------------------------------------- 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 08/24/23 EST. NO. 012 TIME 12:03 PM R.E. NAME: BENJAMIN HANEY 11-2N1174 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE CLOSURE C8NB-23 LATE -59,350.00 002 FOR LATE CLOSURE -42,400.00 003 QCSTRIPERESULTS 25% -89,032.71 005 QCSTRIPE RESULTS 25% 89,032.71 006 O/S 2402S -10,000.00 011 CEM-2402S DVBE FINAL 10,000.00 012 CLOSURE C8NB-23 LATE 59,350.00 012 LATE CLOSURE 42,400.00 012 111,750.00 0.00 TOTAL DEDUCTIONS 111,750.00 0.00 PROGRAM CAS145 PAGE 1 DATE 08/24/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2N1174 TIME 12:03 PM ESTIMATE NO. 012 BID OPENING 03/15/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/13/23 R.E. NAME: BENJAMIN HANEY DATE OF THIS ESTIMATE 08/24/23 LOCATION SEMI-FINAL ESTIMATE 11-SD-8-R0.7/2.9 ------------------- HAZARD CONSTRUCTION ENGR, LLC IN SAN DIEGO COUNTY IN SAN DIEGO 10529 VINE STREET; FROM 0.3 MILE EAST OF MORENA LAKESIDE CA 92040 BOULEVARD UNDERCROSSING TO 0.1 MILE WEST OF MISSION CENTER ROAD OVERCROSSING FED. AID NO. N O N E 0.10' BWC-G ------------------------------------------------------------------------------------------------------------------------------------ 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 2,500.0000 125,000.00 54.000 135,000 003 CONSTRUCTION AREA SIGNS LS 15,000.0000 15,000.00 1.000 15,000 004 TRAFFIC CONTROL SYSTEM LS 357,000.0000 357,000.00 1.000 357,000 005 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 300.0000 15,000.00 50.000 15,000 006 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.1000 13,000.00 151,511.000 15,151 007 PORTABLE RADAR SPEED FEEDBACK SIGN EA 3,000.0000 6,000.00 2.000 6,000 SYSTEM DAY 008 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 2,000.0000 20,000.00 10.000 20,000 009 TEMPORARY AUTOMATED END OF QUEUE EA 600.0000 30,000.00 50.000 30,000 WARNING SYSTEM (TYPE 1) DAY 010 END OF QUEUE MONITORING AND EA 3,000.0000 6,000.00 2.000 6,000 WARNING WITH TRUCK MOUNTED CHANGEABLE MESSAGE SIGN DAY 011 JOB SITE MANAGEMENT LS 35,000.0000 35,000.00 1.000 35,000 012 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 1.000 1,000 013 MANAGE SOLID WASTE GENERATED HR 200.0000 16,000.00 80.000 16,000 BY THE PUBLIC 014 ASPHALTIC EMULSION (FOG SEAL COAT) TON 2,000.0000 12,000.00 7.750 15,500 015 MICRO-SURFACING TON 400.0000 228,000.00 495.270 198,108 016 ASPHALTIC EMULSION TON 800.0000 152,000.00 175.340 140,272 (BONDED WEARING COURSE) 017 RUBBERIZED HOT MIX ASPHALT-GAP GRADED TON 130.0000 1,573,000.00 11,875.180 1,543,773 (BONDED WEARING COURSE) 018 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.5000 170,100.00 55,488.210 194,208 019 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 11,160.00 3,694.000 11,082 020 THERMOPLASTIC PAVEMENT MARKING SQFT 3.3000 11,715.00 4,165.000 13,744 (ENHANCED WET NIGHT VISIBILITY) 021 PREFORMED THERMOPLASTIC PAVEMENT SQFT 20.0000 53,400.00 2,661.000 53,220 MARKING PROGRAM CAS145 PAGE 2 DATE 08/24/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2N1174 TIME 12:03 PM ESTIMATE NO. 012 BID OPENING 03/15/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/13/23 R.E. NAME: BENJAMIN HANEY DATE OF THIS ESTIMATE 08/24/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 022 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 98.00 231.000 161 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) 023 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 532.00 447.000 312 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 024 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 1,610.00 2,716.000 1,901 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 025 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.9000 58,590.00 63,882.000 57,493 (ENHANCED WET NIGHT VISIBILITY) 026 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.3000 4,940.00 3,108.000 4,040 (ENHANCED WET NIGHT VISIBILITY) 027 12" THERMOPLASTIC TRAFFIC STRIPE LF 1.9000 8,569.00 7,594.000 14,428 (ENHANCED WET NIGHT VISIBILITY) 028 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.8000 4,212.00 6,179.000 11,122 029 12" RUMBLE STRIP STA 50.0000 22,000.00 321.040 16,052 (ASPHALT CONCRETE PAVEMENT) 030 8" TRAFFIC STRIPE TAPE WITH CONTRAST LF 3.2000 15,552.00 6,473.000 20,713 (WARRANTY) (BROKEN 12-3) 031 CONTRAST STRIPE PAINT (2-COAT) LF 0.1800 13,104.00 69,766.000 12,557 032 REMOVE TRAFFIC STRIPE LF 0.2000 31,000.00 151,511.000 30,302 033 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 2.6000 520.00 200.000 520 (WARRANTY) (BROKEN 17-7) 034 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 2.3500 171,080.00 67,177.000 157,865 (WARRANTY) (BROKEN 36-12) 035 SUBSURFACE LOCATOR LS 8,500.0000 8,500.00 1.000 8,500 036 MODIFYING TRAFFIC MONITORING STATIONS LS 100,000.0000 100,000.00 1.000 100,000 PROGRAM CAS145 PAGE 3 DATE 08/24/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2N1174 TIME 12:03 PM ESTIMATE NO. 012 BID OPENING 03/15/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/13/23 R.E. NAME: BENJAMIN HANEY DATE OF THIS ESTIMATE 08/24/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 3,262,032.17 ADJUSTMENT OF COMPENSATION 0.00 -6,873.61 EXTRA WORK 0.00 226,915.59 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 0.00 3,482,074.15 037 MOBILIZATION LS 365,000.0000 365,000.00 1.000 365,000 ORIGINAL CONTRACT AMOUNT 3,660,682.00 TOTAL WORK COMPLETED 0.00 3,847,074.15 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 111,750.00 0.00 TOTAL 111,750.00 3,847,074.15 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 05/13/22 50 06/06/22 06/06/22 04/13/23 54 161 0 0 100% 100% BENJAMIN HANEY RESIDENT ENGINEER