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 10/25/16 EST. NO. 004 TIME 01:21 PM R.E. NAME: LEW, MIKE 05-1C0804 --------------------------------------------------------------------------- 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 10/25/16 EST. NO. 004 TIME 01:21 PM R.E. NAME: LEW, MIKE 05-1C0804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/25/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1C0804 TIME 01:21 PM ESTIMATE NO. 004 BID OPENING 03/30/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/16 R.E. NAME: LEW, MIKE DATE OF THIS ESTIMATE 10/25/16 LOCATION PROGRESS ESTIMATE 05-SLO-101-44.8/59.7 ----------------- SOUZA CONSTRUCTION, INC. IN SAN LUIS OBISPO COUNTY AT 4027 SANTA FE ROAD VARIOUS LOCATIONS FROM CURBARIL SAN LUIS OBISPO CA 93401 AVENUE OVERCROSSING TO 0.7 MILE NORTH OF NORTH PASO ROBLES OVERHEAD FED. AID NO. NHP-Q101(298)E ROADSIDE SAFETY IMPROVEMENTS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 7,000.0000 7,000.00 0.900 6,300 002 CONSTRUCTION AREA SIGNS LS 17,000.0000 17,000.00 0.048 816.00 0.770 13,090 003 TRAFFIC CONTROL SYSTEM LS 152,000.0000 152,000.00 0.154 23,408.00 0.562 85,424 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 5,000.0000 5,000.00 0.154 770.00 0.562 2,810 005 TEMPORARY RAILING (TYPE K) LF 37.0000 5,920.00 0.000 0 006 TEMPORARY ALTERNATIVE CRASH CUSHION EA 4,000.0000 4,000.00 0.000 0 007 JOB SITE MANAGEMENT LS 8,000.0000 8,000.00 0.154 1,232.00 0.562 4,496 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 4,000.0000 4,000.00 0.750 3,000 009 TEMPORARY DRAINAGE INLET PROTECTION EA 350.0000 5,600.00 11.000 3,850 010 TEMPORARY CONCRETE WASHOUT LS 2,500.0000 2,500.00 0.000 0 011 TEMPORARY FENCE (TYPE ESA) LF 5.0000 385.00 0.000 0 012 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 3.8000 8,170.00 0.000 0 STRIPE (HAZARDOUS WASTE) 013 TREATED WOOD WASTE LB 3.3000 6,369.00 0.000 0 014 REMOVE GUARDRAIL LF 11.7500 752.00 0.000 0 015 REMOVE IRRIGATION FACILITY LS 1,300.0000 1,300.00 0.000 0 016 REMOVE ASPHALT CONCRETE DIKE LF 3.0000 22,020.00 832.000 2,496.00 2,096.000 6,288 017 REMOVE PIPE (LF) LF 52.0000 728.00 0.000 0 018 REMOVE DELINEATOR EA 44.0000 1,936.00 14.000 616.00 26.000 1,144 019 RESET MILEPOST MARKER EA 71.0000 355.00 2.000 142.00 2.000 142 020 RESET ROADSIDE SIGN (ONE POST) EA 220.0000 10,560.00 10.000 2,200.00 14.000 3,080 021 ADJUST INLET EA 3,000.0000 6,000.00 1.000 3,000.00 1.000 3,000 022 REMOVE CONCRETE (CY) CY 250.0000 375.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 10/25/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1C0804 TIME 01:21 PM ESTIMATE NO. 004 BID OPENING 03/30/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/16 R.E. NAME: LEW, MIKE DATE OF THIS ESTIMATE 10/25/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE CONCRETE CURB (LF) LF 9.0000 16,920.00 822.200 7,399.80 1,925.500 17,329 024 REMOVE CONCRETE (CHANNEL) CY 160.0000 2,080.00 4.300 688 025 CLEARING AND GRUBBING (LS) LS 6,000.0000 6,000.00 0.000 0 026 ROADWAY EXCAVATION CY 77.6000 211,072.00 203.000 15,752.80 1,030.000 79,928 027 ROADWAY EXCAVATION (TYPE Z-2) CY 236.0000 165,200.00 214.000 50,504.00 485.000 114,460 (AERIALLY DEPOSITED LEAD) 028 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 0.5300 6,731.00 0.000 0 029 FIBER ROLLS LF 3.9000 3,549.00 0.000 0 030 HYDROSEED SQFT 0.2600 4,836.00 0.000 0 031 COMPOST SQFT 0.5700 10,602.00 0.000 0 032 CLASS 2 AGGREGATE BASE (CY) CY 118.0000 74,340.00 114.500 13,511.00 245.300 28,945 033 MINOR HOT MIX ASPHALT TON 264.0000 100,320.00 80.860 21,347.04 111.440 29,420 034 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 20.0000 1,720.00 0.000 0 035 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 24.0000 576.00 0.000 0 036 PLACE HOT MIX ASPHALT SQYD 64.0000 1,152.00 13.400 857.60 13.400 857 (MISCELLANEOUS AREA) 037 MINOR CONCRETE (MINOR STRUCTURE) CY 2,500.0000 8,500.00 0.000 0 (F) 038 POST SLEEVE EA 960.0000 46,080.00 13.000 12,480.00 20.000 19,200 039 18" ALTERNATIVE PIPE CULVERT LF 108.0000 4,320.00 0.000 0 040 24" ALTERNATIVE PIPE CULVERT LF 102.0000 20,400.00 160.000 16,320 041 CONCRETE BACKFILL (PIPE TRENCH) CY 214.0000 7,490.00 21.500 4,601 (F) 042 8" CORRUGATED STEEL PIPE (.079" THICK) LF 150.0000 600.00 0.000 0 043 10" CORRUGATED STEEL PIPE (.079" THICK) LF 100.0000 600.00 0.000 0 044 12" CORRUGATED STEEL PIPE (.079" THICK) LF 100.0000 600.00 0.000 0 045 18" ALTERNATIVE PIPE DOWNDRAIN LF 54.0000 2,700.00 0.000 0 046 INLET DEPRESSION EA 1,000.0000 6,000.00 1.000 1,000.00 1.000 1,000 047 ROCK SLOPE PROTECTION CY 700.0000 420.00 0.000 0 (NO. 3, METHOD B) (CY) 048 ROCK SLOPE PROTECTION (NO. 1, METHOD B) CY 245.0000 1,960.00 0.000 0 (CY) 049 SLOPE PAVING (EXPOSED AGGREGATE) CY 698.0000 90,740.00 104.000 72,592 PROGRAM CAS145 PAGE 3 DATE 10/25/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1C0804 TIME 01:21 PM ESTIMATE NO. 004 BID OPENING 03/30/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/16 R.E. NAME: LEW, MIKE DATE OF THIS ESTIMATE 10/25/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 SLOPE PAVING (STAMPED CONCRETE) CY 787.0000 40,137.00 0.000 0 051 MINOR CONCRETE (CURB) (CY) CY 930.0000 158,100.00 18.700 17,391.00 30.900 28,737 052 MINOR CONCRETE (EXPOSED AGGREGATE SQFT 8.1800 379,552.00 5,957.000 48,728 CONCRETE) 053 MINOR CONCRETE (STAMPED CONCRETE) SQFT 10.9600 416,480.00 14,046.000 153,944.16 21,574.000 236,451 054 MISCELLANEOUS IRON AND STEEL LB 3.0000 2,934.00 0.000 0 (F) 055 SURVEY MONUMENT (TYPE D) EA 1,375.0000 2,750.00 0.000 0 056 DELINEATOR (CLASS 1) EA 55.0000 2,420.00 0.000 0 057 OBJECT MARKER (TYPE K-1) EA 71.5000 3,432.00 0.000 0 058 OBJECT MARKER (TYPE L-1) EA 66.0000 594.00 0.000 0 059 CABLE RAILING LF 31.0000 4,650.00 0.000 0 060 CONCRETE BARRIER (TYPE 60) LF 295.0000 50,150.00 0.000 0 061 THERMOPLASTIC TRAFFIC STRIPE LF 3.3000 7,095.00 0.000 0 (SPRAYABLE) 062 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,100.0000 1,100.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 063 MODIFY LIGHTING LS 75,570.0000 75,570.00 0.900 68,013 PROGRAM CAS145 PAGE 4 DATE 10/25/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1C0804 TIME 01:21 PM ESTIMATE NO. 004 BID OPENING 03/30/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/16 R.E. NAME: LEW, MIKE DATE OF THIS ESTIMATE 10/25/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 328,867.40 899,894.96 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 46,685.68 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 328,867.40 946,580.64 064 MOBILIZATION LS 89,558.0000 89,558.00 0.950 85,080 ORIGINAL CONTRACT AMOUNT 2,300,000.00 TOTAL WORK COMPLETED 328,867.40 1,031,660.74 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 328,867.40 1,031,660.74 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 05/02/16 130 06/20/16 06/20/16 01/13/17 74 12 0 0 43% 57% PROGRESS IS SATISFACTORY LEW, MIKE RESIDENT ENGINEER PROGRAM CAS145 DATE 10/25/16