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 10/20/21 EST. NO. 002 TIME 02:33 PM R.E. NAME: JUSTIN CASTLEBERRY 09-387904 --------------------------------------------------------------------------- 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 10/20/21 EST. NO. 002 TIME 02:33 PM R.E. NAME: JUSTIN CASTLEBERRY 09-387904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE PRICE ADJUST ITEM 14 -35,000.00 002 -35,000.00 -35,000.00 TOTAL DEDUCTIONS -35,000.00 -35,000.00 PROGRAM CAS145 PAGE 1 DATE 10/20/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 09-387904 TIME 02:33 PM ESTIMATE NO. 002 BID OPENING 04/28/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/21 R.E. NAME: JUSTIN CASTLEBERRY DATE OF THIS ESTIMATE 10/20/21 LOCATION PROGRESS ESTIMATE 09-INY-190-111.6/126.1 ----------------- CALMEX ENGINEERING INC IN INYO COUNTY NEAR FURNACE CREEK 2764 S VISTA AVE FROM 0.1 MILE WEST OF BAD WATER BLOOMINGTON CA 92316 ROAD TO 3.6 MILES EAST OF DANTE'S VIEW ROAD FED. AID NO. N O N E THN BLANKET OVERLAY WITH DIGOUTS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,250.0000 1,250.00 0.750 937 002 TIME-RELATED OVERHEAD (WDAY) WDAY 4,100.0000 164,000.00 24.000 98,400.00 32.000 131,200 003 CONSTRUCTION AREA SIGNS LS 5,000.0000 5,000.00 0.500 2,500 004 TRAFFIC CONTROL SYSTEM LS 257,000.0000 257,000.00 0.600 154,200.00 0.800 205,600 005 PORTABLE FLASHING BEACONS (EA) EA 1,040.0000 2,080.00 1.000 1,040 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 11,600.0000 11,600.00 0.600 6,960.00 0.800 9,280 007 TEMPORARY RADAR SPEED FEEDBACK EA 2,100.0000 4,200.00 0.600 1,260.00 1.000 2,100 SIGN SYSTEM 008 JOB SITE MANAGEMENT LS 110,000.0000 110,000.00 0.600 66,000.00 0.800 88,000 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,250.0000 1,250.00 0.750 937 010 TEMPORARY DRAINAGE INLET PROTECTION EA 1,650.0000 1,650.00 1.000 1,650 011 TEMPORARY SILT FENCE LF 10.0000 19,300.00 1,447.500 14,475 012 TEMPORARY PERIMETER SEDIMENT CONTROL LF 20.0000 4,600.00 172.500 3,450 DEVICE 013 INVASIVE SPECIES CONTROL LS 10,000.0000 10,000.00 0.600 6,000.00 0.800 8,000 014 SHOULDER BACKING TON 88.0000 183,920.00 2,718.340 239,213.92 3,288.340 289,373 015 CLASS 2 AGGREGATE BASE (TON) TON 80.0000 25,600.00 334.000 26,720 016 HOT MIX ASPHALT (TYPE A) TON 139.0000 3,753,000.00 21,825.190 3,033,701.41 26,275.590 3,652,307 017 TACK COAT TON 830.0000 99,600.00 88.900 73,787.00 101.820 84,510 018 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 24.0000 28,800.00 1,098.000 26,352 019 REMOVE BASE AND SURFACING CY 83.0000 19,090.00 222.220 18,444 020 THERMOPLASTIC PAVEMENT MARKING SQFT 5.7000 2,679.00 0.000 0 021 PAINT TRAFFIC STRIPE (2-COAT) LF 0.1500 34,650.00 0.000 0 022 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 5.2000 2,444.00 460.000 2,392.00 460.000 2,392 PROGRAM CAS145 PAGE 2 DATE 10/20/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 09-387904 TIME 02:33 PM ESTIMATE NO. 002 BID OPENING 04/28/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/21 R.E. NAME: JUSTIN CASTLEBERRY DATE OF THIS ESTIMATE 10/20/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 5,000.0000 5,000.00 0.200 1,000 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 10/20/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 09-387904 TIME 02:33 PM ESTIMATE NO. 002 BID OPENING 04/28/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/21 R.E. NAME: JUSTIN CASTLEBERRY DATE OF THIS ESTIMATE 10/20/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 3,681,914.33 4,570,269.79 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 3,681,914.33 4,570,269.79 ORIGINAL CONTRACT AMOUNT 4,746,713.00 TOTAL WORK COMPLETED 3,681,914.33 4,570,269.79 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -35,000.00 -35,000.00 TOTAL 3,646,914.33 4,535,269.79 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 06/08/21 40 09/02/21 09/02/21 11/01/21 32 1 0 0 94% 80% PROGRESS IS SATISFACTORY JUSTIN CASTLEBERRY RESIDENT ENGINEER PROGRAM CAS145 DATE 10/20/21