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 05/23/16 EST. NO. 002 TIME 01:28 PM R.E. NAME: CHRIS TALBOT 09-355304 --------------------------------------------------------------------------- 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 05/23/16 EST. NO. 002 TIME 01:28 PM R.E. NAME: CHRIS TALBOT 09-355304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 041 -4,441.60 002 -4,441.60 -4,441.60 TOTAL DEDUCTIONS -4,441.60 -4,441.60 PROGRAM CAS145 PAGE 1 DATE 05/23/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 09-355304 TIME 01:28 PM ESTIMATE NO. 002 BID OPENING 10/20/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/16 R.E. NAME: CHRIS TALBOT DATE OF THIS ESTIMATE 05/23/16 LOCATION PROGRESS ESTIMATE 09-INY-127-0.0/21.0 ----------------- PAVE-TECH INC. IN INYO COUNTY NEAR SHOSHONE FROM 2231 LA MIRADA DRIVE THE INYO/SAN BERNARDINO COUNTY VISTA CA 92081 LINE TO 4.6 MILES NORTH OF STATE ROUTE 178 WEST FED. AID NO. STP-P127(2)E COLD IN PLACE RECYCLE/HMA OVERLAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 800.0000 800.00 1.000 800 002 CONSTRUCTION AREA SIGNS LS 5,000.0000 5,000.00 0.600 3,000.00 0.600 3,000 003 TRAFFIC CONTROL SYSTEM LS 241,570.0000 241,570.00 0.160 38,651.20 0.160 38,651 004 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.1600 53,120.00 63,259.000 10,121.44 63,259.000 10,121 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 7,999.0000 7,999.00 0.160 1,279.84 0.160 1,279 006 JOB SITE MANAGEMENT LS 1,575.0000 1,575.00 0.160 252.00 0.160 252 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 600.0000 600.00 0.750 450.00 0.750 450 008 TEMPORARY FIBER ROLL LF 5.6600 6,282.60 1,110.000 6,282.60 1,110.000 6,282 009 TEMPORARY GRAVEL BAG BERM LF 9.7900 234.96 24.000 234.96 24.000 234 010 STREET SWEEPING LS 10,000.0000 10,000.00 0.160 1,600.00 0.160 1,600 011 TEMPORARY CONCRETE WASHOUT LS 5,000.0000 5,000.00 0.000 0 012 REMOVE MARKER EA 40.0000 280.00 0.000 0 013 REMOVE PAVEMENT MARKER EA 1.0000 920.00 0.000 0 014 REMOVE ASPHALT CONCRETE DIKE LF 5.0000 17,450.00 745.000 3,725.00 745.000 3,725 015 REMOVE ASPHALT CONCRETE OVERSIDE DRAIN EA 1,250.0000 5,000.00 0.000 0 016 REMOVE DELINEATOR EA 7.0000 4,900.00 0.000 0 017 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.3100 15,065.00 0.000 0 018 REMOVE CONCRETE (SQYD) SQYD 125.0000 17,500.00 0.000 0 019 ROADWAY EXCAVATION CY 95.0000 6,175.00 0.000 0 020 SHOULDER BACKING TON 30.2600 299,574.00 0.000 0 021 IMPORTED BORROW (CY) CY 95.0000 10,450.00 0.000 0 022 EMULSIFIED RECYCLING AGENT (COLD TON 531.0000 1,407,150.00 324.270 172,187.37 324.270 172,187 IN-PLACE RECYCLING) PROGRAM CAS145 PAGE 2 DATE 05/23/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 09-355304 TIME 01:28 PM ESTIMATE NO. 002 BID OPENING 10/20/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/16 R.E. NAME: CHRIS TALBOT DATE OF THIS ESTIMATE 05/23/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ASPHALTIC EMULSION (COLD IN-PLACE TON 531.0000 100,890.00 11.110 5,899.41 11.110 5,899 RECYCLING) 024 CEMENT (COLD IN-PLACE RECYCLING) TON 128.0000 89,600.00 33.540 4,293.12 33.540 4,293 025 SAND (COLD IN-PLACE RECYCLING) TON 220.2000 77,070.00 41.580 9,155.92 41.580 9,155 026 COLD IN-PLACE RECYCLING SQYD 4.4100 1,468,530.00 53,844.900 237,456.01 53,844.900 237,456 027 INTELLIGENT COMPACTION (COLD IN-PLACE LS 400,000.0000 400,000.00 0.150 60,000.00 0.150 60,000 RECYCLING) 028 INTELLIGENT COMPACTION LS 216,500.0000 216,500.00 0.000 0 029 HOT MIX ASPHALT (TYPE A) TON 90.0000 4,545,000.00 0.000 0 030 DATA CORE LS 6,750.0000 6,750.00 0.000 0 031 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 3.2500 11,342.50 0.000 0 032 PLACE HOT MIX ASPHALT SQYD 75.0000 1,800.00 0.000 0 (MISCELLANEOUS AREA) 033 TACK COAT TON 581.0000 98,770.00 0.000 0 034 MINOR CONCRETE (DRIVEWAY) CY 777.0000 23,310.00 0.000 0 035 DELINEATOR (CLASS 2) EA 55.0000 42,350.00 0.000 0 036 OBJECT MARKER (TYPE L-1) EA 55.0000 385.00 0.000 0 037 PAINT TRAFFIC STRIPE (2-COAT) LF 0.1800 59,760.00 0.000 0 038 PAINT PAVEMENT MARKING (2-COAT) SQFT 0.5000 215.00 0.000 0 039 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 750.0000 750.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 040 DETECTOR LOOP (LS) LS 11,500.0000 11,500.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 05/23/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 09-355304 TIME 01:28 PM ESTIMATE NO. 002 BID OPENING 10/20/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/16 R.E. NAME: CHRIS TALBOT DATE OF THIS ESTIMATE 05/23/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 554,588.87 555,388.87 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 5,211.45 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 554,588.87 560,600.32 041 MOBILIZATION LS 1,040,000.0000 1,040,000.00 0.500 520,000.00 0.500 520,000 ORIGINAL CONTRACT AMOUNT 10,311,168.06 TOTAL WORK COMPLETED 1,074,588.87 1,080,600.32 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -4,441.60 -4,441.60 TOTAL 1,070,147.27 1,076,158.72 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 041 MOBILIZATION 1,031,116.80 1,040,000.00 8,883.20 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 01/25/16 85 02/16/16 05/02/16 08/31/16 14 1 0 0 10% 16% PROGRESS IS SATISFACTORY CHRIS TALBOT RESIDENT ENGINEER PROGRAM CAS145 DATE 05/23/16