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 01/21/16 EST. NO. 003 TIME 09:08 AM R.E. NAME: CLAY LOMAX 06-0E3404 --------------------------------------------------------------------------- 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 01/21/16 EST. NO. 003 TIME 09:08 AM R.E. NAME: CLAY LOMAX 06-0E3404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 01/21/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0E3404 TIME 09:08 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 01/20/16 R.E. NAME: CLAY LOMAX DATE OF THIS ESTIMATE 01/21/16 LOCATION PROGRESS ESTIMATE 06-KER-99-21.7/24.7 ----------------- STL LANDSCAPE, INC. IN KER CO IN BAKERSFIELD AT VARIOUS 8122 COMPTON AVE. LOCATIONS FROM 0.1 MILE NORTH OF LOS ANGELES CA 90001 PLANZ ROAD OVERCROSSING TO 0.1 MILE NORTH OF CALIFORNIA AVENUE UNDERCROSSING FED. AID NO. NHP-P099(584)E FREEWAY MAINTENANCE ACCESS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 1.000 1,500 002 CONSTRUCTION AREA SIGNS LS 8,750.0000 8,750.00 0.096 840.00 0.884 7,735 003 TRAFFIC CONTROL SYSTEM LS 30,000.0000 30,000.00 0.240 7,200.00 0.960 28,800 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 1,600.0000 1,600.00 0.240 384.00 0.960 1,536 005 JOB SITE MANAGEMENT LS 500.0000 500.00 0.240 120.00 0.960 480 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 0.750 750 007 TEMPORARY DRAINAGE INLET PROTECTION EA 250.0000 2,750.00 11.000 2,750 008 TEMPORARY CONCRETE WASHOUT LS 2,500.0000 2,500.00 0.240 600.00 0.960 2,400 009 TEMPORARY FENCE (TYPE ESA) LF 6.0000 3,540.00 83.000 498.00 333.000 1,998 010 TREATED WOOD WASTE LB 30.0000 3,000.00 0.000 0 011 REMOVE CHAIN LINK FENCE LF 24.4000 2,074.00 85.000 2,074.00 85.000 2,074 012 REMOVE ROADSIDE SIGN EA 250.0000 250.00 0.000 0 013 REMOVE ASPHALT CONCRETE DIKE LF 5.5000 7,590.00 644.000 3,542.00 1,375.000 7,562 014 RESET ROADSIDE SIGN EA 328.0000 4,920.00 9.000 2,952 015 REMOVE CONCRETE CURB (LF) LF 10.0000 1,500.00 113.000 1,130.00 150.000 1,500 016 CLEARING AND GRUBBING (LS) LS 10,000.0000 10,000.00 0.240 2,400.00 0.960 9,600 017 ROADWAY EXCAVATION CY 30.0000 24,000.00 186.000 5,580.00 875.000 26,250 018 MAINTAIN EXISTING PLANTED AREAS LS 15,000.0000 15,000.00 0.960 14,400.00 0.960 14,400 019 WOOD MULCH CY 50.0000 6,000.00 100.000 5,000.00 100.000 5,000 020 OPERATE EXISTING IRRIGATION FACILITIES LS 6,000.0000 6,000.00 0.960 5,760.00 0.960 5,760 021 CONTROL AND NEUTRAL CONDUCTORS LS 500.0000 500.00 0.960 480.00 0.960 480 (ARMOR-CLAD) 022 RISER SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 250.0000 500.00 2.000 500.00 2.000 500 PROGRAM CAS145 PAGE 2 DATE 01/21/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0E3404 TIME 09:08 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 01/20/16 R.E. NAME: CLAY LOMAX DATE OF THIS ESTIMATE 01/21/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 2" GATE VALVE EA 750.0000 1,500.00 1.000 750.00 1.000 750 024 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 10.0000 1,000.00 100.000 1,000.00 100.000 1,000 (F) (SUPPLY LINE) 025 3" PLASTIC PIPE (CLASS 315) LF 10.0000 1,500.00 150.000 1,500.00 150.000 1,500 (F) (SUPPLY LINE) 026 10" WELDED STEEL PIPE CONDUIT LF 200.0000 30,000.00 0.000 0 027 CLASS 2 AGGREGATE BASE (CY) CY 120.0000 50,400.00 47.000 5,640.00 500.000 60,000 028 MINOR HOT MIX ASPHALT TON 149.0000 73,010.00 603.390 89,905.11 603.390 89,905 029 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 45.0000 3,375.00 75.000 3,375.00 75.000 3,375 030 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 45.0000 4,365.00 97.000 4,365.00 97.000 4,365 031 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 45.0000 1,260.00 28.000 1,260.00 28.000 1,260 032 ROADSIDE SIGN - ONE POST EA 390.5000 390.50 0.000 0 033 ROADSIDE SIGN - TWO POST EA 640.4000 640.40 0.000 0 034 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 19.5000 760.50 0.000 0 (0.080"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 035 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 6.6500 259.35 0.000 0 036 MINOR CONCRETE (DRIVEWAY) CY 300.0000 9,600.00 19.000 5,700.00 19.000 5,700 037 MINOR CONCRETE (TEXTURED PAVING) CY 775.0000 255,750.00 215.000 166,625.00 295.000 228,625 038 CHAIN LINK FENCE (TYPE CL-6) LF 89.0000 7,120.00 0.000 0 039 4' CHAIN LINK GATE (TYPE CL-6) EA 940.0000 940.00 0.000 0 040 12' CHAIN LINK GATE (TYPE CL-6) EA 2,220.0000 2,220.00 0.000 0 041 DELINEATOR (CLASS 1) EA 44.2500 929.25 0.000 0 042 OBJECT MARKER (TYPE K) EA 67.0000 134.00 0.000 0 043 ALTERNATIVE CRASH CUSHION SYSTEM EA 45,000.0000 45,000.00 1.000 45,000.00 1.000 45,000 044 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.960 960.00 0.960 960 SYSTEM ELEMENTS DURING CONSTRUCTION 045 REPLACE PULL BOX LS 20,000.0000 20,000.00 0.960 19,200.00 0.960 19,200 PROGRAM CAS145 PAGE 3 DATE 01/21/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0E3404 TIME 09:08 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 01/20/16 R.E. NAME: CLAY LOMAX DATE OF THIS ESTIMATE 01/21/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 395,788.11 585,667.61 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 395,788.11 585,667.61 046 MOBILIZATION LS 35,372.0000 35,372.00 0.050 1,768.60 1.000 35,372 ORIGINAL CONTRACT AMOUNT 680,000.00 TOTAL WORK COMPLETED 397,556.71 621,039.61 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 397,556.71 621,039.61 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 09/02/15 50 10/22/15 10/22/15 01/22/16 48 11 0 0 88% 96% PROGRESS IS SATISFACTORY CLAY LOMAX RESIDENT ENGINEER PROGRAM CAS145 DATE 01/21/16