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 10/26/15 EST. NO. 003 TIME 09:24 AM R.E. NAME: CURTIS JOHNSON 05-0S2504 --------------------------------------------------------------------------- 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 10/26/15 EST. NO. 003 TIME 09:24 AM R.E. NAME: CURTIS JOHNSON 05-0S2504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 045 -7,759.25 003 -7,759.25 -7,759.25 TOTAL DEDUCTIONS -7,759.25 -7,759.25 PROGRAM CAS145 PAGE 1 DATE 10/26/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0S2504 TIME 09:24 AM ESTIMATE NO. 003 BID OPENING 06/04/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/15 R.E. NAME: CURTIS JOHNSON DATE OF THIS ESTIMATE 10/26/15 LOCATION PROGRESS ESTIMATE 05-SB-101-13.2/27.1 ----------------- A. M. CONCRETE, INC. IN AND NEAR THE CITIES OF SANTA PO BOX 921388 BARBARA AND GOLETA, FROM SYLMAR CA 91392 SALSIPUEDES STREET TO 0.3 MILES NORTH OF CATHEDRAL OAKS ROAD FED. AID NO. NHP-Q101(267)E PLACE CONTRASTING SURFACE TREATMENT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,325.0000 1,325.00 0.500 662 002 CONSTRUCTION AREA SIGNS LS 16,865.0000 16,865.00 0.500 8,432 003 TRAFFIC CONTROL SYSTEM LS 115,100.0000 115,100.00 0.150 17,265.00 0.450 51,795 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 4,835.0000 4,835.00 0.150 725.25 0.150 725 005 JOB SITE MANAGEMENT LS 5,000.0000 5,000.00 0.150 750.00 0.150 750 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 0.700 700 007 TEMPORARY DRAINAGE INLET PROTECTION EA 250.0000 3,000.00 5.000 1,250.00 5.000 1,250 008 STREET SWEEPING LS 7,800.0000 7,800.00 0.000 0 009 TEMPORARY CONCRETE WASHOUT LS 20,300.0000 20,300.00 0.000 0 010 REMOVE CHAIN LINK FENCE LF 42.0000 3,024.00 0.000 0 011 REMOVE IRRIGATION FACILITY LS 5,000.0000 5,000.00 0.750 3,750 012 RESET OBJECT MARKER EA 100.0000 500.00 0.000 0 013 RESET ROADSIDE SIGN (ONE POST) EA 225.0000 7,425.00 0.000 0 014 RESET ROADSIDE SIGN (TWO POST) EA 300.0000 300.00 0.000 0 015 ADJUST INLET EA 1,800.0000 9,000.00 5.000 9,000.00 5.000 9,000 016 CLEARING AND GRUBBING (LS) LS 7,500.0000 7,500.00 0.350 2,625.00 0.350 2,625 017 ROADWAY EXCAVATION CY 77.0000 100,100.00 174.000 13,398.00 174.000 13,398 018 ROADWAY EXCAVATION (TYPE Z-2) CY 262.0000 217,460.00 42.000 11,004.00 42.000 11,004 (AERIALLY DEPOSITED LEAD) 019 ROADSIDE CLEARING LS 75,000.0000 75,000.00 0.000 0 020 WOOD MULCH CY 62.0000 364,560.00 0.000 0 021 CONTROL AND NEUTRAL CONDUCTORS LS 10,000.0000 10,000.00 0.000 0 022 1 1/2" REMOTE CONTROL VALVE EA 1,400.0000 2,800.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 10/26/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0S2504 TIME 09:24 AM ESTIMATE NO. 003 BID OPENING 06/04/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/15 R.E. NAME: CURTIS JOHNSON DATE OF THIS ESTIMATE 10/26/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 2" REMOTE CONTROL VALVE EA 1,500.0000 4,500.00 3.000 4,500 024 2" WYE STRAINER ASSEMBLY EA 1,400.0000 1,400.00 1.000 1,400 025 3" GATE VALVE EA 1,300.0000 1,300.00 0.000 0 026 2" PLASTIC PIPE (SCHEDULE 40) LF 16.0000 6,544.00 409.000 6,544 (F) (SUPPLY LINE) 027 2 1/2" PLASTIC PIPE (SCHEDULE 40) LF 19.0000 4,028.00 0.000 0 (F) (SUPPLY LINE) 028 3" PLASTIC PIPE (CLASS 315) LF 22.0000 8,910.00 0.000 0 (F) (SUPPLY LINE) 029 BALL VALVE EA 1,200.0000 2,400.00 1.000 1,200 030 10" WELDED STEEL PIPE CONDUIT LF 400.0000 4,000.00 0.000 0 031 CLASS 2 AGGREGATE BASE (CY) CY 168.0000 89,040.00 51.000 8,568.00 51.000 8,568 032 MINOR HOT MIX ASPHALT TON 265.0000 34,450.00 0.000 0 033 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 8.9000 4,984.00 0.000 0 034 POST SLEEVE EA 625.0000 21,875.00 0.000 0 035 INLET DEPRESSION EA 500.0000 3,500.00 0.000 0 036 MINOR CONCRETE (EXPOSED AGGREGATE SQFT 6.0000 486,000.00 0.000 0 CONCRETE) 037 CHAIN LINK FENCE (TYPE CL-6) LF 58.0000 3,480.00 0.000 0 038 4' CHAIN LINK GATE (TYPE CL-6) EA 2,240.0000 6,720.00 0.000 0 039 DELINEATOR (CLASS 1) EA 100.0000 2,700.00 0.000 0 040 VEGETATION CONTROL (CRUSHED SHALE) SQYD 22.6000 48,590.00 0.000 0 041 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 7,500.0000 7,500.00 0.470 3,525.00 0.470 3,525 SYSTEM ELEMENTS DURING CONSTRUCTION 042 REPLACE PULL BOX LS 10,000.0000 10,000.00 0.000 0 043 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 044 SALVAGE IRRIGATION FACILITY LS 5,000.0000 5,000.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 10/26/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0S2504 TIME 09:24 AM ESTIMATE NO. 003 BID OPENING 06/04/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/15 R.E. NAME: CURTIS JOHNSON DATE OF THIS ESTIMATE 10/26/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 68,110.25 129,829.25 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 68,110.25 129,829.25 045 MOBILIZATION LS 210,000.0000 210,000.00 0.500 105,000.00 0.500 105,000 ORIGINAL CONTRACT AMOUNT 1,944,815.00 TOTAL WORK COMPLETED 173,110.25 234,829.25 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -7,759.25 -7,759.25 TOTAL 165,351.00 227,070.00 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 045 MOBILIZATION 194,481.50 210,000.00 15,518.50 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 07/08/15 130 07/23/15 07/23/15 02/01/16 63 0 0 0 12% 48% PROGRESS IS SATISFACTORY CURTIS JOHNSON RESIDENT ENGINEER PROGRAM CAS145 DATE 10/26/15