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 06/02/15 EST. NO. 003 TIME 09:07 AM R.E. NAME: SANTOS, JOHN 08-0J9304 --------------------------------------------------------------------------- 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 06/02/15 EST. NO. 003 TIME 09:07 AM R.E. NAME: SANTOS, JOHN 08-0J9304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 025 -15,447.67 001 OVERBID ITEM NO. 025 -4,119.38 002 OVERBID ITEM NO. 025 -1,029.85 003 -1,029.85 -20,596.90 TOTAL DEDUCTIONS -1,029.85 -20,596.90 PROGRAM CAS145 PAGE 1 DATE 06/02/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0J9304 TIME 09:07 AM ESTIMATE NO. 003 BID OPENING 07/17/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/15 R.E. NAME: SANTOS, JOHN DATE OF THIS ESTIMATE 06/02/15 LOCATION PROGRESS ESTIMATE 08-SBD-15-147.6/ .0 ----------------- AUTOBAHN CONSTRUCTION INC NEAR BAKER AT HALLORAN WASH BRIDGE PO BOX 11238 54-0287L AND 54-0287R REHAB BRIDGES SANTA ANA CA 92711 CONTINUOUS FOOING BENTS INFILL WALL AND UPSTREAM NOSE PROTECTION FED. AID NO. NHPI- 015-3(46)251 REHABILITATE BRIDGE (CONTINUOUS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,000.0000 1,000.00 1.000 1,000 002 CONSTRUCTION AREA SIGNS LS 5,000.0000 5,000.00 0.700 3,500 003 TRAFFIC CONTROL SYSTEM LS 47,000.0000 47,000.00 0.250 11,750.00 0.500 23,500 004 FLASHING BEACON (PORTABLE) EA 500.0000 500.00 1.000 500.00 1.000 500 005 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 3,000.0000 3,000.00 1.000 3,000.00 1.000 3,000 006 JOB SITE MANAGEMENT LS 250.0000 250.00 0.500 125.00 0.750 187 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 0.750 750 008 TEMPORARY SOIL BINDER SQYD 0.2500 1,000.00 0.000 0 009 TEMPORARY CONSTRUCTION ROADWAY SQYD 350.0000 23,450.00 67.000 23,450 010 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 3,500.0000 3,500.00 0.250 875.00 0.750 2,625 011 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 15.0000 6,000.00 0.000 0 012 CLEARING AND GRUBBING (LS) LS 9,000.0000 9,000.00 1.000 9,000 013 ROADWAY EXCAVATION CY 75.0000 11,250.00 150.000 11,250 014 STRUCTURE EXCAVATION (BRIDGE) CY 75.0000 48,150.00 321.000 24,075.00 481.500 36,112 (F) 015 STRUCTURE BACKFILL (BRIDGE) CY 75.0000 43,500.00 435.000 32,625.00 435.000 32,625 (F) 016 MINOR HOT MIX ASPHALT TON 250.0000 20,000.00 0.000 0 017 SHOULDER RUMBLE STRIP STA 650.0000 1,950.00 0.000 0 (HMA,GROUND-IN INDENTATIONS) 018 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 600.0000 33,000.00 45.000 27,000.00 45.000 27,000 (F) 019 STRUCTURAL CONCRETE, BRIDGE CY 6,000.0000 36,000.00 0.000 0 (F) 020 DRILL AND BOND DOWEL LF 15.0000 10,635.00 355.000 5,325.00 532.500 7,987 021 BAR REINFORCING STEEL (BRIDGE) LB 3.0000 28,752.00 7,188.000 21,564.00 7,188.000 21,564 (F) 022 MISCELLANEOUS METAL (BRIDGE) LB 14.0000 122,094.00 2,180.250 30,523.50 4,360.500 61,047 (F) PROGRAM CAS145 PAGE 2 DATE 06/02/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0J9304 TIME 09:07 AM ESTIMATE NO. 003 BID OPENING 07/17/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/15 R.E. NAME: SANTOS, JOHN DATE OF THIS ESTIMATE 06/02/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY FENCE (TYPE DESERT TORTOISE) LF 4.5000 9,000.00 2,000.000 9,000 024 THERMOPLASTIC TRAFFIC STRIPE LF 10.0000 4,000.00 0.000 0 (SPRAYABLE) PROGRAM CAS145 PAGE 3 DATE 06/02/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0J9304 TIME 09:07 AM ESTIMATE NO. 003 BID OPENING 07/17/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/15 R.E. NAME: SANTOS, JOHN DATE OF THIS ESTIMATE 06/02/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 157,362.50 274,098.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 157,362.50 274,098.50 025 MOBILIZATION LS 75,000.0000 75,000.00 0.050 3,750.00 1.000 75,000 ORIGINAL CONTRACT AMOUNT 544,031.00 TOTAL WORK COMPLETED 161,112.50 349,098.50 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -1,029.85 -20,596.90 TOTAL 160,082.65 328,501.60 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 025 MOBILIZATION 54,403.10 75,000.00 20,596.90 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 09/16/14 50 04/06/15 10/01/14 06/16/15 33 124 0 0 64% 66% PROGRESS IS SATISFACTORY SANTOS, JOHN RESIDENT ENGINEER PROGRAM CAS145 DATE 06/02/15