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 09/17/15 EST. NO. 005 TIME 10:40 AM R.E. NAME: DEALBA, FERNANDO 06-432604 --------------------------------------------------------------------------- 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 09/17/15 EST. NO. 005 TIME 10:40 AM R.E. NAME: DEALBA, FERNANDO 06-432604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -2,000.00 005 -2,000.00 -2,000.00 TOTAL DEDUCTIONS -2,000.00 -2,000.00 PROGRAM CAS145 PAGE 1 DATE 09/17/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-432604 TIME 10:40 AM ESTIMATE NO. 005 BID OPENING 11/06/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/15 R.E. NAME: DEALBA, FERNANDO DATE OF THIS ESTIMATE 09/17/15 LOCATION PROGRESS ESTIMATE 06-FRE-33-10.9/11.1 ----------------- MYERS AND SONS CONSTRUCTION, ON SR 33 IN FRE CO 6.4 KM EAST OF LP THE CITY OF COALINGA AT JACALITOS 4600 NORTHGATE BLVD SUITE 100 CREEK BRIDGE #42-72 (KP R17.1/18.3) SACRAMENTO CA 95834 FED. AID NO. STP-P033(79)E BRIDGE REPLACEMENT JACALITOS CREEK ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,000.0000 3,000.00 0.044 132.00 0.600 1,800 002 CONSTRUCTION AREA SIGNS LS 3,000.0000 3,000.00 0.030 90.00 0.533 1,599 003 TRAFFIC CONTROL SYSTEM LS 75,000.0000 75,000.00 0.074 5,550.00 0.334 25,050 004 TEMPORARY TRAFFIC STRIPE (TAPE) LF 1.5000 18,000.00 9,890.000 14,835 005 TEMPORARY PAVEMENT MARKING (TAPE) SQFT 5.0000 120.00 0.000 0 006 CHANNELIZER (SURFACE MOUNTED) EA 30.0000 2,700.00 62.000 1,860 007 TEMPORARY PAVEMENT MARKER EA 3.5000 945.00 121.000 423 008 TEMPORARY SIGNAL SYSTEM LS 150,000.0000 150,000.00 0.700 105,000 009 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 30,000.0000 30,000.00 0.074 2,220.00 0.334 10,020 010 TEMPORARY RAILING (TYPE K) LF 13.0000 56,680.00 3,160.000 41,080 011 TEMPORARY CRASH CUSHION MODULE EA 125.0000 15,000.00 84.000 10,500 012 JOB SITE MANAGEMENT LS 45,079.1000 45,079.10 0.074 3,335.85 0.334 15,056 013 PREPARE STORM WATER POLLUTION PREVENTION LS 1,500.0000 1,500.00 0.030 45.00 0.634 951 PLAN 014 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 015 TEMPORARY FIBER ROLL LF 3.5000 4,200.00 0.000 0 016 TEMPORARY CONSTRUCTION ENTRANCE EA 4,000.0000 8,000.00 2.000 8,000 017 STREET SWEEPING LS 35,000.0000 35,000.00 0.337 11,795.00 0.778 27,230 018 TEMPORARY CONCRETE WASHOUT LS 7,500.0000 7,500.00 0.000 0 019 WATER QUALITY SAMPLING AND ANALYSIS DAY EA 350.0000 700.00 0.000 0 020 WATER QUALITY MONITORING REPORT EA 1,500.0000 3,000.00 0.000 0 021 TEMPORARY FENCE (TYPE ESA) LF 3.0000 9,810.00 3,264.000 9,792 022 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.0000 1,590.00 1,577.000 1,577 STRIPE (HAZARDOUS WASTE) PROGRAM CAS145 PAGE 2 DATE 09/17/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-432604 TIME 10:40 AM ESTIMATE NO. 005 BID OPENING 11/06/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/15 R.E. NAME: DEALBA, FERNANDO DATE OF THIS ESTIMATE 09/17/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TREATED WOOD WASTE LB 0.4500 3,087.00 6,860.000 3,087 024 REMOVE FENCE (TYPE BW) LF 4.4000 3,828.00 870.000 3,828 025 REMOVE FENCE (TYPE WM) LF 5.2000 1,664.00 320.000 1,664 026 REMOVE SHEET PILE WALL LS 5,500.0000 5,500.00 1.000 5,500 027 REMOVE GUARDRAIL LF 5.5000 3,905.00 712.500 3,918 028 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 844.00 2,110.000 844 029 REMOVE PAVEMENT MARKER EA 0.5000 55.00 66.000 33 030 REMOVE DOWNDRAIN (EA) EA 1,250.0000 1,250.00 1.000 1,250 031 ADJUST UTILITY COVER TO GRADE EA 1,575.0000 4,725.00 0.000 0 032 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 40.5000 5,265.00 0.000 0 033 BRIDGE REMOVAL LS 175,000.0000 175,000.00 0.440 77,000 034 CLEARING AND GRUBBING (LS) LS 40,000.0000 40,000.00 0.500 20,000 035 ROADWAY EXCAVATION CY 16.0000 77,920.00 573.330 9,173 036 STRUCTURE EXCAVATION (BRIDGE) CY 75.0000 65,250.00 383.000 28,725 (F) 037 STRUCTURE BACKFILL (BRIDGE) CY 90.0000 38,070.00 59.000 5,310 (F) 038 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 0.3800 22,800.00 0.000 0 039 HYDROMULCH SQFT 0.0400 2,400.00 0.000 0 040 FIBER ROLLS LF 4.0000 13,600.00 0.000 0 041 HYDROSEED SQFT 0.0500 3,000.00 0.000 0 042 COMPOST SQFT 0.2000 12,000.00 0.000 0 043 CLASS 2 AGGREGATE BASE (CY) CY 44.5000 73,425.00 339.111 15,090 044 HOT MIX ASPHALT (TYPE A) TON 85.0000 141,950.00 300.220 25,518 045 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 13.0000 3,380.00 0.000 0 046 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 13.0000 3,120.00 0.000 0 047 PLACE HOT MIX ASPHALT SQYD 500.0000 3,500.00 0.000 0 (MISCELLANEOUS AREA) 048 TACK COAT TON 1.0000 2.90 0.000 0 049 FURNISH 24" CAST-IN-STEEL SHELL LF 135.0000 373,545.00 1,384.000 186,840 CONCRETE PILING PROGRAM CAS145 PAGE 3 DATE 09/17/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-432604 TIME 10:40 AM ESTIMATE NO. 005 BID OPENING 11/06/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/15 R.E. NAME: DEALBA, FERNANDO DATE OF THIS ESTIMATE 09/17/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 DRIVE 24" CAST-IN-STEEL SHELL CONCRETE EA 10,500.0000 336,000.00 16.000 168,000 PILE 051 PRESTRESSING CAST-IN-PLACE CONCRETE LS 70,000.0000 70,000.00 0.000 0 052 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 475.0000 57,000.00 52.000 24,700 (F) 053 STRUCTURAL CONCRETE, BRIDGE CY 1,075.0000 672,950.00 113.000 121,475.00 278.000 298,850 (F) 054 JOINT SEAL (MR 2") LF 100.0000 8,200.00 0.000 0 055 BAR REINFORCING STEEL (BRIDGE) LB 1.2500 364,495.00 73,990.000 92,487.50 129,495.000 161,868 (F) 056 HEADED BAR REINFORCEMENT EA 25.0000 4,800.00 96.000 2,400 (F) 057 12" ALTERNATIVE ENTRANCE TAPER EA 2,125.0000 6,375.00 0.000 0 058 12" ALTERNATIVE PIPE DOWNDRAIN LF 70.0000 9,800.00 0.000 0 059 12" STEEL FLARED END SECTION EA 2,125.0000 6,375.00 0.000 0 060 ROCK SLOPE PROTECTION CY 108.0000 145,800.00 0.000 0 (1/4 T, METHOD B) (CY) 061 ROCK SLOPE PROTECTION (NO. 1, METHOD B) CY 112.0000 73,920.00 0.000 0 (CY) 062 ROCK SLOPE PROTECTION (NO. 2, METHOD B) CY 330.0000 2,970.00 0.000 0 (CY) 063 ROCK SLOPE PROTECTION (1/2 T, METHOD B) CY 150.0000 16,500.00 0.000 0 (CY) 064 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 1.8000 3,582.00 0.000 0 065 FENCE (TYPE BW, METAL POST) LF 8.2000 6,642.00 0.000 0 066 OBJECT MARKER (TYPE P) EA 75.0000 300.00 0.000 0 067 SPECIAL MARKER EA 65.0000 520.00 0.000 0 068 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 34.7500 4,865.00 0.000 0 069 VEGETATION CONTROL (MINOR CONCRETE) SQYD 75.0000 18,750.00 0.000 0 070 TRANSITION RAILING (TYPE WB-31) EA 3,900.0000 15,600.00 0.000 0 071 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,000.0000 12,000.00 0.000 0 072 CONCRETE BARRIER (TYPE 732) LF 95.0000 37,430.00 0.000 0 (F) 073 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.8500 3,468.00 0.000 0 074 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 2,220.00 0.000 0 (BROKEN 36-12) 075 PAVEMENT MARKER (RETROREFLECTIVE) EA 10.0000 1,200.00 0.000 0 076 ROADSIDE WEATHER INFORMATION SYSTEM LS 60,000.0000 60,000.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 09/17/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-432604 TIME 10:40 AM ESTIMATE NO. 005 BID OPENING 11/06/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/15 R.E. NAME: DEALBA, FERNANDO DATE OF THIS ESTIMATE 09/17/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 237,130.35 1,318,374.84 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 237,130.35 1,318,374.84 077 MOBILIZATION LS 355,000.0000 355,000.00 0.950 337,250 ORIGINAL CONTRACT AMOUNT 3,850,672.00 TOTAL WORK COMPLETED 237,130.35 1,655,624.84 MATERIALS ON HAND ON SITE 154,037.16 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -2,000.00 -2,000.00 TOTAL 235,130.35 1,807,662.00 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 03/18/15 270 00/00/00 00/00/00 06/13/16 90 1 0 0 42% 33% PROGRESS IS SATISFACTORY DEALBA, FERNANDO RESIDENT ENGINEER PROGRAM CAS145 DATE 09/17/15