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 07/26/23 EST. NO. 001 TIME 12:17 PM R.E. NAME: BENJAMIN HANEY 11-2N1444 --------------------------------------------------------------------------- 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 07/26/23 EST. NO. 001 TIME 12:17 PM R.E. NAME: BENJAMIN HANEY 11-2N1444 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/26/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2N1444 TIME 12:17 PM ESTIMATE NO. 001 BID OPENING 05/09/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/23 R.E. NAME: BENJAMIN HANEY DATE OF THIS ESTIMATE 07/26/23 LOCATION PROGRESS ESTIMATE 11-VAR ----------------- TRUESDELL CORPORATION OF SAN DIEGO COUNTY AT VARIOUS LOCATIONS CALIFORNIA, INC. 1310 W. 23RD STREET TEMPE AZ 85282 FED. AID NO. N O N E POLYESTER CONCRETE OVERLAY, METHACRYLATE, ------------------------------------------------------------------------------------------------------------------------------------ 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 5,000.00 1.000 5,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 750.0000 150,000.00 3.000 2,250.00 3.000 2,250 003 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 10,000.00 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 15,000.0000 15,000.00 0.411 6,165.00 0.411 6,165 006 TRAFFIC CONTROL SYSTEM LS 257,000.0000 257,000.00 0.015 3,855.00 0.015 3,855 007 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 130.0000 26,000.00 3.000 390.00 3.000 390 008 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.7000 27,580.00 0.000 0 009 PORTABLE RADAR SPEED FEEDBACK SIGN EA 40.0000 7,200.00 2.700 108.00 2.700 108 SYSTEM DAY 010 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 3,000.0000 24,000.00 0.120 360.00 0.120 360 011 JOB SITE MANAGEMENT LS 10,000.0000 10,000.00 0.015 150.00 0.015 150 012 PREPARE WATER POLLUTION CONTROL PROGRAM LS 5,000.0000 5,000.00 0.750 3,750.00 0.750 3,750 013 TEMPORARY CONCRETE WASHOUT LS 1,900.0000 1,900.00 0.000 0 014 ASBESTOS COMPLIANCE PLAN LS 19,000.0000 19,000.00 0.500 9,500.00 0.500 9,500 015 MANAGE SOLID WASTE GENERATED BY THE HR 225.0000 18,000.00 0.000 0 PUBLIC 016 ASPHALTIC EMULSION (FOG SEAL COAT) TON 21,000.0000 2,100.00 0.000 0 017 REPLACE ASPHALT CONCRETE SURFACING CY 1,450.0000 66,700.00 0.000 0 018 HOT MIX ASPHALT (TYPE A) TON 375.0000 41,250.00 0.000 0 019 TACK COAT TON 26,000.0000 2,600.00 0.000 0 020 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 160.0000 24,000.00 0.000 0 021 GRIND EXISTING BRIDGE DECK SQYD 35.0000 52,885.00 0.000 0 022 TEMPORARY DECKING LS 24,000.0000 24,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 07/26/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2N1444 TIME 12:17 PM ESTIMATE NO. 001 BID OPENING 05/09/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/23 R.E. NAME: BENJAMIN HANEY DATE OF THIS ESTIMATE 07/26/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 STRUCTURAL CONCRETE, BRIDGE (RSC) CY 4,250.0000 21,250.00 0.000 0 (F) 024 CLEAN EXPANSION JOINT LF 30.0000 52,110.00 0.000 0 025 JOINT SEAL (MR 1/2") LF 35.0000 23,310.00 0.000 0 026 JOINT SEAL (MR 1 1/2") LF 66.0000 46,266.00 0.000 0 027 JOINT SEAL ASSEMBLY (MR 4") LF 820.0000 31,980.00 0.000 0 028 JOINT SEAL (MR 2") LF 131.0000 4,585.00 0.000 0 029 BONDED JOINT SEAL (MR 1 1/2") LF 71.0000 21,016.00 0.000 0 030 BAR REINFORCING STEEL (BRIDGE) LB 16.0000 1,680.00 0.000 0 (F) 031 PUBLIC SAFETY PLAN LS 20,000.0000 20,000.00 0.000 0 032 RAPID SETTING CONCRETE (PATCH) CF 90.0000 42,570.00 0.000 0 033 REMOVE UNSOUND CONCRETE CF 70.0000 33,110.00 0.000 0 034 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.2500 129,037.25 0.000 0 035 FURNISH POLYESTER CONCRETE OVERLAY CF 88.0000 642,576.00 0.000 0 036 PLACE POLYESTER CONCRETE OVERLAY SQFT 4.2000 306,608.40 0.000 0 (F) 037 TREAT BRIDGE DECK SQFT 0.2500 110,786.75 0.000 0 (F) 038 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 73.0000 404,712.00 0.000 0 039 RECONSTRUCT STEEL COVER PLATE EA 3,000.0000 3,000.00 0.000 0 040 BRIDGE REMOVAL (PORTION) LS 40,000.0000 40,000.00 0.000 0 041 PAVEMENT MARKER (RETROREFLECTIVE) EA 8.5000 7,735.00 0.000 0 042 MARKER EA 1.0000 940.00 0.000 0 043 CONCRETE BARRIER MARKER EA 6.5000 6,110.00 0.000 0 044 REMOVE MARKER EA 20.0000 2,400.00 0.000 0 045 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 7.0000 3,640.00 0.000 0 WET NIGHT VISIBILITY) 046 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.7000 47,430.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 047 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 980.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 048 12" THERMOPLASTIC TRAFFIC STRIPE LF 4.2000 1,050.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 049 12" RUMBLE STRIP (ASPHALT CONCRETE STA 8,500.0000 17,000.00 0.000 0 PAVEMENT) PROGRAM CAS145 PAGE 3 DATE 07/26/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2N1444 TIME 12:17 PM ESTIMATE NO. 001 BID OPENING 05/09/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/23 R.E. NAME: BENJAMIN HANEY DATE OF THIS ESTIMATE 07/26/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 8" TRAFFIC STRIPE TAPE WITH CONTRAST LF 4.2000 2,478.00 0.000 0 (WARRANTY) (BROKEN 12-3) 051 CONTRAST STRIPE PAINT (2-COAT) LF 0.6000 16,620.00 0.000 0 052 REMOVE TRAFFIC STRIPE LF 1.2500 49,875.00 0.000 0 053 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 4.2000 57,540.00 0.000 0 (WARRANTY) (BROKEN 36-12) PROGRAM CAS145 PAGE 4 DATE 07/26/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2N1444 TIME 12:17 PM ESTIMATE NO. 001 BID OPENING 05/09/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/23 R.E. NAME: BENJAMIN HANEY DATE OF THIS ESTIMATE 07/26/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 31,528.00 31,528.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 31,528.00 31,528.00 054 MOBILIZATION LS 158,487.6000 158,487.60 0.000 0 ORIGINAL CONTRACT AMOUNT 3,098,098.00 TOTAL WORK COMPLETED 31,528.00 31,528.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 31,528.00 31,528.00 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 06/27/23 200 08/21/23 08/21/23 08/05/24 3 0 0 0 1% 2% PROGRESS IS SATISFACTORY IN AGREEMENT TO OVERRIDE BENJAMIN HANEY RESIDENT ENGINEER