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 10/26/16 EST. NO. 016 TIME 11:48 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 10/26/16 EST. NO. 016 TIME 11:48 AM R.E. NAME: DEALBA, FERNANDO 06-432604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING CEM-2402F -10,000.00 013 MISSING CEM-4401 -10,000.00 013 REC'D CEM-2402F 10,000.00 015 REC'D CEM-4401 10,000.00 015 0.00 0.00 LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -2,000.00 005 REC'D PAYROLL EST#05 2,000.00 010 MISSING PAYROLLS -10,000.00 013 REC'D PAYROLLS 10,000.00 015 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 10/26/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-432604 TIME 11:48 AM ESTIMATE NO. 016 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 05/27/16 R.E. NAME: DEALBA, FERNANDO DATE OF THIS ESTIMATE 10/26/16 LOCATION FINAL 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 1.000 3,000 002 CONSTRUCTION AREA SIGNS LS 3,000.0000 3,000.00 1.000 3,000 003 TRAFFIC CONTROL SYSTEM LS 75,000.0000 75,000.00 1.000 75,000 004 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 78.000 2,340 007 TEMPORARY PAVEMENT MARKER EA 3.5000 945.00 121.000 423 008 TEMPORARY SIGNAL SYSTEM LS 150,000.0000 150,000.00 1.000 150,000 009 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 30,000.0000 30,000.00 1.000 30,000 010 TEMPORARY RAILING (TYPE K) LF 13.0000 56,680.00 4,320.000 56,160 011 TEMPORARY CRASH CUSHION MODULE EA 125.0000 15,000.00 112.000 14,000 012 JOB SITE MANAGEMENT LS 45,079.1000 45,079.10 1.000 45,079 013 PREPARE STORM WATER POLLUTION PREVENTION LS 1,500.0000 1,500.00 1.000 1,500 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 1,425.000 4,987 016 TEMPORARY CONSTRUCTION ENTRANCE EA 4,000.0000 8,000.00 2.000 8,000 017 STREET SWEEPING LS 35,000.0000 35,000.00 1.000 35,000 018 TEMPORARY CONCRETE WASHOUT LS 7,500.0000 7,500.00 1.000 7,500 019 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 1,871.000 1,871 STRIPE (HAZARDOUS WASTE) PROGRAM CAS145 PAGE 2 DATE 10/26/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-432604 TIME 11:48 AM ESTIMATE NO. 016 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 05/27/16 R.E. NAME: DEALBA, FERNANDO DATE OF THIS ESTIMATE 10/26/16 ------------------------------------------------------------------------------------------------------------------------------------ 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 5,265.00 421.000 17,050 033 BRIDGE REMOVAL LS 175,000.0000 175,000.00 1.000 175,000 034 CLEARING AND GRUBBING (LS) LS 40,000.0000 40,000.00 1.000 40,000 035 ROADWAY EXCAVATION CY 16.0000 77,920.00 4,870.000 77,920 036 STRUCTURE EXCAVATION (BRIDGE) CY 75.0000 65,250.00 870.000 65,250 (F) 037 STRUCTURE BACKFILL (BRIDGE) CY 90.0000 38,070.00 423.000 38,070 (F) 038 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 0.3800 22,800.00 60,000.000 22,800 039 HYDROMULCH SQFT 0.0400 2,400.00 60,000.000 2,400 040 FIBER ROLLS LF 4.0000 13,600.00 3,400.000 13,600 041 HYDROSEED SQFT 0.0500 3,000.00 60,000.000 3,000 042 COMPOST SQFT 0.2000 12,000.00 60,000.000 12,000 043 CLASS 2 AGGREGATE BASE (CY) CY 44.5000 73,425.00 1,679.871 74,754 044 HOT MIX ASPHALT (TYPE A) TON 85.0000 141,950.00 1,776.230 150,979 045 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 13.0000 3,380.00 257.500 3,347 046 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 13.0000 3,120.00 237.500 3,087 047 PLACE HOT MIX ASPHALT SQYD 500.0000 3,500.00 7.000 3,500.00 7.000 3,500 (MISCELLANEOUS AREA) 048 TACK COAT TON 1.0000 2.90 1.120 1 049 FURNISH 24" CAST-IN-STEEL SHELL LF 135.0000 373,545.00 2,767.000 373,545 CONCRETE PILING PROGRAM CAS145 PAGE 3 DATE 10/26/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-432604 TIME 11:48 AM ESTIMATE NO. 016 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 05/27/16 R.E. NAME: DEALBA, FERNANDO DATE OF THIS ESTIMATE 10/26/16 ------------------------------------------------------------------------------------------------------------------------------------ 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 32.000 336,000 PILE 051 PRESTRESSING CAST-IN-PLACE CONCRETE LS 70,000.0000 70,000.00 1.000 70,000 052 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 475.0000 57,000.00 120.000 57,000 (F) 053 STRUCTURAL CONCRETE, BRIDGE CY 1,075.0000 672,950.00 626.000 672,950 (F) 054 JOINT SEAL (MR 2") LF 100.0000 8,200.00 82.000 8,200 055 BAR REINFORCING STEEL (BRIDGE) LB 1.2500 364,495.00 291,596.000 364,495 (F) 056 HEADED BAR REINFORCEMENT EA 25.0000 4,800.00 192.000 4,800 (F) 057 12" ALTERNATIVE ENTRANCE TAPER EA 2,125.0000 6,375.00 3.000 6,375 058 12" ALTERNATIVE PIPE DOWNDRAIN LF 70.0000 9,800.00 47.000 3,290.00 133.000 9,310 059 12" STEEL FLARED END SECTION EA 2,125.0000 6,375.00 3.000 6,375 060 ROCK SLOPE PROTECTION CY 108.0000 145,800.00 1,746.830 188,657 (1/4 T, METHOD B) (CY) 061 ROCK SLOPE PROTECTION (NO. 1, METHOD B) CY 112.0000 73,920.00 853.260 95,565 (CY) 062 ROCK SLOPE PROTECTION (NO. 2, METHOD B) CY 330.0000 2,970.00 10.830 3,573 (CY) 063 ROCK SLOPE PROTECTION (1/2 T, METHOD B) CY 150.0000 16,500.00 85.560 12,834 (CY) 064 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 1.8000 3,582.00 191.000 343.80 1,493.010 2,687 065 FENCE (TYPE BW, METAL POST) LF 8.2000 6,642.00 810.000 6,642.00 810.000 6,642 066 OBJECT MARKER (TYPE P) EA 75.0000 300.00 4.000 300 067 SPECIAL MARKER EA 65.0000 520.00 8.000 520 068 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 34.7500 4,865.00 137.500 4,778 069 VEGETATION CONTROL (MINOR CONCRETE) SQYD 75.0000 18,750.00 228.290 17,121 070 TRANSITION RAILING (TYPE WB-31) EA 3,900.0000 15,600.00 4.000 15,600 071 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,000.0000 12,000.00 4.000 12,000 072 CONCRETE BARRIER (TYPE 732) LF 95.0000 37,430.00 394.000 37,430 (F) 073 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.8500 3,468.00 3,502.000 2,976 074 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 2,220.00 3,428.000 2,571 (BROKEN 36-12) 075 PAVEMENT MARKER (RETROREFLECTIVE) EA 10.0000 1,200.00 33.000 330 076 ROADSIDE WEATHER INFORMATION SYSTEM LS 60,000.0000 60,000.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 10/26/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-432604 TIME 11:48 AM ESTIMATE NO. 016 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 05/27/16 R.E. NAME: DEALBA, FERNANDO DATE OF THIS ESTIMATE 10/26/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 13,775.80 3,498,010.94 ADJUSTMENT OF COMPENSATION 0.00 30,970.52 EXTRA WORK 0.00 67,055.35 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 13,775.80 3,596,036.81 077 MOBILIZATION LS 355,000.0000 355,000.00 1.000 355,000 ORIGINAL CONTRACT AMOUNT 3,850,672.00 TOTAL WORK COMPLETED 13,775.80 3,951,036.81 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 13,775.80 3,951,036.81 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 03/18/15 270 00/00/00 00/00/00 05/27/16 256 5 0 0 100% 100% DEALBA, FERNANDO RESIDENT ENGINEER PROGRAM CAS145 DATE 10/26/16