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 02/14/17 EST. NO. 014 TIME 11:37 AM R.E. NAME: TENOSO, PRINCIPE 04-2J2804 --------------------------------------------------------------------------- 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 02/14/17 EST. NO. 014 TIME 11:37 AM R.E. NAME: TENOSO, PRINCIPE 04-2J2804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING WPC REPORTS -10,000.00 009 MISSING WPC REPORTS 10,000.00 014 10,000.00 0.00 TOTAL DEDUCTIONS 10,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 02/14/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J2804 TIME 11:37 AM ESTIMATE NO. 014 BID OPENING 04/28/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/15/16 R.E. NAME: TENOSO, PRINCIPE DATE OF THIS ESTIMATE 02/14/17 LOCATION RERUN FINAL ESTIMATE 04-SOL-780-0.5/7.4 -------------------- BAY CITIES PAVING & GRADING, IN SOLANO COUNTY IN BENICIA AND INC. VALLEJO ON ROUTE 780 FROM PARK ROAD 1450 CIVIC CT #400 BLDG B UC TO LEMON STREET CONCORD CA 94520 FED. AID NO. NHPI-780 -2(366)E RHMA CONCRETE SURFACING ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,625.0000 2,625.00 1.000 2,625 002 CONSTRUCTION AREA SIGNS LS 36,750.0000 36,750.00 1.000 36,750 003 TRAFFIC CONTROL SYSTEM LS 122,292.0000 122,292.00 1.000 122,292 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 3,991.0000 3,991.00 1.000 3,991 005 JOB SITE MANAGEMENT LS 3,714.0000 3,714.00 1.000 3,714 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 4,593.7500 4,593.75 1.000 4,593 007 TEMPORARY DRAINAGE INLET PROTECTION EA 156.0000 20,280.00 75.000 11,700 008 STREET SWEEPING LS 5,670.0000 5,670.00 1.000 5,670 009 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.4500 30,150.00 68,094.000 30,642 STRIPE (HAZARDOUS WASTE) 010 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.2400 28,080.00 121,037.000 29,048 011 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 5.2500 3,097.50 363.000 1,905 012 REMOVE PAVEMENT MARKER EA 1.0500 9,607.50 12,989.000 13,638 013 REMOVE ASPHALT CONCRETE DIKE LF 0.2000 8,500.00 11,131.000 2,226.20 41,062.000 8,212 014 REMOVE CULVERT (LF) LF 195.0000 1,950.00 10.000 1,950 015 REMOVE INLET EA 1,165.0000 5,825.00 5.000 5,825 016 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.6200 143,314.00 54,700.000 143,314 017 REMOVE CONCRETE (CY) CY 1,942.0000 1,942.00 1.000 1,942 018 REMOVE CONCRETE (CURB AND GUTTER) LF 6.5600 13,382.40 300.000 1,968.00 1,745.000 11,447 019 CLEARING AND GRUBBING (LS) LS 10,500.0000 10,500.00 0.500 5,250.00 0.500 5,250 020 CRACK TREATMENT LNMI 4,147.5000 107,835.00 26.000 107,835 021 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 022 PREPAVING INERTIAL PROFILER LS 6,300.0000 6,300.00 1.000 6,300 PROGRAM CAS145 PAGE 2 DATE 02/14/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J2804 TIME 11:37 AM ESTIMATE NO. 014 BID OPENING 04/28/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/15/16 R.E. NAME: TENOSO, PRINCIPE DATE OF THIS ESTIMATE 02/14/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PREPAVING GRINDING DAY EA 9,450.0000 47,250.00 5.000 47,250 024 REPLACE ASPHALT CONCRETE SURFACING CY 224.8700 267,595.30 1,258.000 282,886 025 HOT MIX ASPHALT (TYPE A) TON 91.5600 109,872.00 613.070 56,132 026 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 92.1400 1,981,010.00 20.000 1,842.80 22,673.740 2,089,158 027 DATA CORE LS 11,224.0000 11,224.00 0.000 0 028 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.3800 62,790.00 41,062.000 56,665 029 TACK COAT TON 653.3400 84,934.20 3.190 2,084.15 91.820 59,989 030 MINOR CONCRETE (MINOR STRUCTURE) CY 3,626.0500 18,130.25 5.000 18,130 (F) 031 MINOR CONCRETE (CURB AND GUTTER) CY 990.8600 19,817.20 0.000 0 032 MISCELLANEOUS IRON AND STEEL LB 1.8400 2,999.20 1,630.000 2,999 (F) 033 THERMOPLASTIC PAVEMENT MARKING SQFT 6.3000 3,717.00 661.000 4,164 (ENHANCED WET NIGHT VISIBILITY) 034 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2600 17,420.00 70,893.000 18,432 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 35-13) 035 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4200 57,540.00 142,097.000 59,680 (ENHANCED WET NIGHT VISIBILITY) 036 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2600 533.00 2,603.000 676 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 037 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.8400 11,844.00 14,620.000 12,280 (ENHANCED WET NIGHT VISIBILITY) 038 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.7900 1,587.90 2,354.000 1,859 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 039 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.7900 9,898.70 5,824.000 10,424 040 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.1500 7,783.00 3,769.000 8,103 041 MODIFY TRAFFIC MONITORING STATION LS 5,082.0000 5,082.00 1.000 5,082 042 MODIFY SIGNAL AND LIGHTING LS 4,294.5000 4,294.50 1.000 4,294 043 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 044 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 735.0000 735.00 1.000 735 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 02/14/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J2804 TIME 11:37 AM ESTIMATE NO. 014 BID OPENING 04/28/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/15/16 R.E. NAME: TENOSO, PRINCIPE DATE OF THIS ESTIMATE 02/14/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 13,371.15 3,297,593.24 ADJUSTMENT OF COMPENSATION 0.00 -51,564.94 EXTRA WORK 0.00 112,855.96 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 13,371.15 3,358,884.26 045 MOBILIZATION LS 366,000.0000 366,000.00 1.000 366,000 ORIGINAL CONTRACT AMOUNT 3,662,456.40 TOTAL WORK COMPLETED 13,371.15 3,724,884.26 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 10,000.00 0.00 TOTAL 23,371.15 3,724,884.26 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 06/22/15 90 07/10/15 07/10/15 06/15/16 90 138 4 0 100% 100% TENOSO, PRINCIPE RESIDENT ENGINEER PROGRAM CAS145 DATE 02/14/17