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 11/21/17 EST. NO. 001 TIME 03:29 PM R.E. NAME: CHRIS TALBOT 09-357504 --------------------------------------------------------------------------- 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 11/21/17 EST. NO. 001 TIME 03:29 PM R.E. NAME: CHRIS TALBOT 09-357504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 11/21/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 09-357504 TIME 03:29 PM ESTIMATE NO. 001 BID OPENING 07/18/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/17 R.E. NAME: CHRIS TALBOT DATE OF THIS ESTIMATE 11/21/17 LOCATION PROGRESS ESTIMATE 09-INY-127-22.7/ .0 ----------------- 09-INY-127-23.2/ .0 HERBACK GENERAL ENGINEERING IN INYO COUNTY AT AND NEAR SHOSHONE 09-INY-127-29.3/ .0 2531 NOWLIN ROAD AT VARIOUS LOCATIONS MINDEN NV 89423 FED. AID NO. ACST-S127(3)E REPLACE CULVERTS AT FOUR LOCATIONS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION AREA SIGNS LS 4,468.0000 4,468.00 0.500 2,234.00 0.500 2,234 002 TRAFFIC CONTROL SYSTEM LS 132,626.0000 132,626.00 0.000 0 003 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 7,130.0000 7,130.00 0.080 570.40 0.080 570 004 JOB SITE MANAGEMENT LS 25,084.0000 25,084.00 0.080 2,006.72 0.080 2,006 005 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,127.0000 2,127.00 0.750 1,595.25 0.750 1,595 006 TEMPORARY FIBER ROLL LF 10.0000 2,900.00 228.000 2,280.00 228.000 2,280 007 TEMPORARY CONCRETE WASHOUT LS 4,220.0000 4,220.00 0.000 0 008 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 43,091.0000 43,091.00 0.080 3,447.28 0.080 3,447 009 REMOVE CONCRETE (SQYD) SQYD 87.0000 107,010.00 250.000 21,750.00 250.000 21,750 010 TEMPORARY HIGH-VISIBILITY FENCE LF 4.1500 12,782.00 2,103.000 8,727.45 2,103.000 8,727 011 CLEARING AND GRUBBING (LS) LS 18,900.0000 18,900.00 0.250 4,725.00 0.250 4,725 012 ROADWAY EXCAVATION CY 80.0000 9,600.00 0.000 0 013 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 30.0000 11,490.00 0.000 0 (F) LINE) 014 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 1,050.0000 2,100.00 0.000 0 015 EROSION CONTROL (DRY SEED) (SQFT) SQFT 0.1100 3,003.00 0.000 0 016 EROSION CONTROL (BONDED FIBER MATRIX) SQFT 0.1800 4,914.00 0.000 0 (SQFT) 017 MINOR CONCRETE (MINOR STRUCTURE) CY 1,170.0000 54,990.00 0.000 0 (F) 018 MINOR CONCRETE (BACKFILL) CY 250.0000 595,750.00 0.000 0 (F) 019 48" ALTERNATIVE PIPE CULVERT LF 311.0000 102,630.00 0.000 0 020 54" ALTERNATIVE PIPE CULVERT LF 350.0000 262,500.00 0.000 0 021 60" ALTERNATIVE PIPE CULVERT LF 352.0000 172,480.00 0.000 0 022 REMOVE CULVERT (LF) LF 35.0000 30,100.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 11/21/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 09-357504 TIME 03:29 PM ESTIMATE NO. 001 BID OPENING 07/18/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/17 R.E. NAME: CHRIS TALBOT DATE OF THIS ESTIMATE 11/21/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ROCK SLOPE PROTECTION CY 200.0000 94,000.00 0.000 0 (1T, CLASS VIII, METHOD B) 024 ROCK SLOPE PROTECTION CY 196.0000 8,428.00 0.000 0 (1/2 T, CLASS VII, METHOD B) (CY) 025 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 4.2000 2,478.00 0.000 0 026 MARKER (CULVERT) EA 160.0000 1,280.00 0.000 0 027 REMOVE MARKER EA 64.0000 512.00 0.000 0 028 REMOVE ROADSIDE SIGN EA 64.0000 256.00 0.000 0 029 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 7.4000 444.00 0.000 0 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 030 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 4.5000 270.00 0.000 0 031 ROADSIDE SIGN - ONE POST EA 372.0000 2,976.00 0.000 0 032 PAINT TRAFFIC STRIPE (2-COAT) LF 3.2000 1,856.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 11/21/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 09-357504 TIME 03:29 PM ESTIMATE NO. 001 BID OPENING 07/18/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/17 R.E. NAME: CHRIS TALBOT DATE OF THIS ESTIMATE 11/21/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 47,336.10 47,336.10 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 47,336.10 47,336.10 033 MOBILIZATION LS 366,356.0000 366,356.00 0.000 0 ORIGINAL CONTRACT AMOUNT 2,088,751.00 TOTAL WORK COMPLETED 47,336.10 47,336.10 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 47,336.10 47,336.10 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 033 MOBILIZATION 208,875.10 366,356.00 157,480.90 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 10/06/17 75 11/13/78 10/23/17 03/06/18 6 14 0 0 2% 8% PROGRESS IS SATISFACTORY CHRIS TALBOT RESIDENT ENGINEER PROGRAM CAS145 DATE 11/21/17