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 09/16/22 EST. NO. 002 TIME 11:22 AM R.E. NAME: GEOFFREY WRIGHT 01-0E0904 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0001 2,250.00 E.W. @ F.A.(+) 072022 N 0001.0 0002 212.25 072022 N 0001.1 002 0001 458.80 E.W. @ F.A.(+) 080322 N 0003.0 0002 48,675.00 E.W. @ L.S.(+) 072622 N 2 0 004 0001 15,011.15 E.W. @ F.A.(+) 081722 N 0002.0 66,607.20 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 66,607.20 TOTAL TO DATE 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 09/16/22 EST. NO. 002 TIME 11:22 AM R.E. NAME: GEOFFREY WRIGHT 01-0E0904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 168 -74,591.71 001 OVERBID ITEM NO. 168 -37,295.85 002 -37,295.85 -111,887.56 TOTAL DEDUCTIONS -37,295.85 -111,887.56 PROGRAM CAS145 PAGE 1 DATE 09/16/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0E0904 TIME 11:22 AM ESTIMATE NO. 002 BID OPENING 01/19/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/22 R.E. NAME: GEOFFREY WRIGHT DATE OF THIS ESTIMATE 09/16/22 LOCATION PROGRESS ESTIMATE 01-MEN-20-33.3/34.4 ----------------- MYERS & SONS CONSTRUCTION, LLC IN MENDOCINO COUNTY NEAR UKIAH FROM 4600 NORTHGATE BLVD, SUITE 10 0.3 MILE WEST OF RUSSIAN RIVER SACRAMENTO CA 95834 BRIDGE AND OVERHEAD TO 0.4 MILE EAST OF COUNTY ROAD 144 FED. AID NO. ACNH-P020(198)E REPLACE TWO BRIDGES ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 0.000 0 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 15,000.0000 15,000.00 0.250 3,750 003 TIME-RELATED OVERHEAD (LS) LS 2,600,000.0000 2,600,000.00 0.040 104,000.00 0.065 169,000 004 DISPUTE RESOLUTION BOARD ON-SITE EA 6,000.0000 90,000.00 1.000 6,000.00 1.000 6,000 MEETING 005 HOURLY OFF-SITE HR 200.0000 4,000.00 8.000 1,600.00 8.000 1,600 DISPUTE-RESOLUTION-BOARD-RELATED TASKS 006 DEVELOP WATER SUPPLY LS 50,000.0000 50,000.00 0.040 2,000.00 0.065 3,250 007 CONSTRUCTION AREA SIGNS LS 17,500.0000 17,500.00 0.750 13,125 008 TRAFFIC CONTROL SYSTEM LS 250,000.0000 250,000.00 0.040 10,000.00 0.065 16,250 009 TYPE III BARRICADE EA 75.0000 1,200.00 0.000 0 010 TEMPORARY TRAFFIC STRIPE (TAPE) LF 3.0000 10,350.00 0.000 0 011 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.8000 15,440.00 0.000 0 012 CHANNELIZER (SURFACE MOUNTED) EA 50.0000 10,500.00 5.000 250.00 5.000 250 013 PORTABLE RADAR SPEED FEEDBACK SIGN LS 30,000.0000 30,000.00 0.040 1,200.00 0.065 1,950 SYSTEM 014 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 15,000.0000 15,000.00 0.000 0 015 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 50,000.0000 50,000.00 0.040 2,000.00 0.065 3,250 016 TEMPORARY RAILING (TYPE K) LF 14.0000 124,880.00 40.000 560.00 2,440.000 34,160 017 ALTERNATIVE TEMPORARY CRASH CUSHION EA 2,950.0000 47,200.00 7.000 20,650 018 JOB SITE MANAGEMENT LS 125,000.0000 125,000.00 0.040 5,000.00 0.065 8,125 019 PREPARE STORM WATER POLLUTION PREVENTION LS 10,000.0000 10,000.00 0.500 5,000 PLAN 020 RAIN EVENT ACTION PLAN EA 500.0000 55,000.00 0.000 0 021 STORM WATER SAMPLING AND ANALYSIS DAY EA 350.0000 70,000.00 0.000 0 022 STORM WATER ANNUAL REPORT EA 2,000.0000 12,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 09/16/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0E0904 TIME 11:22 AM ESTIMATE NO. 002 BID OPENING 01/19/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/22 R.E. NAME: GEOFFREY WRIGHT DATE OF THIS ESTIMATE 09/16/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY EROSION CONTROL BLANKET SQYD 4.0000 24,000.00 0.000 0 024 MOVE-IN/MOVE-OUT EA 1,005.0000 18,090.00 1.000 1,005 (TEMPORARY EROSION CONTROL) 025 TEMPORARY HYDRAULIC MULCH SQYD 1.0000 6,290.00 0.000 0 (BONDED FIBER MATRIX) 026 TEMPORARY COVER SQYD 0.5000 3,145.00 0.000 0 027 TEMPORARY CHECK DAM LF 8.8500 1,239.00 0.000 0 028 TEMPORARY DRAINAGE INLET PROTECTION EA 170.0000 2,040.00 4.000 680 029 TEMPORARY FIBER ROLL LF 3.7500 11,250.00 0.000 0 030 TEMPORARY GRAVEL BAG BERM LF 8.7000 5,133.00 0.000 0 031 TEMPORARY REINFORCED SILT FENCE LF 12.0000 66,480.00 155.000 1,860.00 1,072.000 12,864 032 TEMPORARY CONSTRUCTION ENTRANCE EA 4,500.0000 18,000.00 1.000 4,500.00 3.000 13,500 033 STREET SWEEPING LS 100,000.0000 100,000.00 0.100 10,000.00 0.200 20,000 034 TEMPORARY CONCRETE WASHOUT LS 20,000.0000 20,000.00 0.000 0 035 WATER QUALITY SAMPLING AND ANALYSIS DAY EA 350.0000 87,500.00 0.000 0 036 WATER QUALITY MONITORING REPORT EA 500.0000 18,000.00 0.000 0 037 WATER QUALITY ANNUAL REPORT EA 1,500.0000 9,000.00 0.000 0 038 WORK AREA MONITORING (BRIDGE) LS 15,000.0000 15,000.00 0.000 0 039 TREATED WOOD WASTE LB 0.7000 1,771.00 452.000 316 040 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 300,000.0000 300,000.00 0.040 12,000.00 0.065 19,500 041 NATURAL RESOURCE PROTECTION PLAN LS 5,000.0000 5,000.00 1.000 5,000 042 INVASIVE SPECIES CONTROL LS 5,000.0000 5,000.00 1.000 5,000 043 BIRD AND BAT EXCLUSION DEVICE LS 75,000.0000 75,000.00 0.050 3,750 044 HYDROACUSTIC MONITORING LS 85,000.0000 85,000.00 0.050 4,250 045 TEMPORARY HIGH-VISIBILITY FENCE LF 3.5000 9,590.00 2,200.000 7,700 046 CLEARING AND GRUBBING (LS) LS 130,000.0000 130,000.00 0.900 117,000 047 ROADWAY EXCAVATION CY 17.2000 1,178,200.00 36,543.000 628,539.60 36,543.000 628,539 048 ROADWAY EXCAVATION (CLAY) CY 30.0000 30,600.00 510.000 15,300.00 510.000 15,300 049 STRUCTURE EXCAVATION (BRIDGE) CY 105.0000 61,005.00 0.000 0 (F) PROGRAM CAS145 PAGE 3 DATE 09/16/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0E0904 TIME 11:22 AM ESTIMATE NO. 002 BID OPENING 01/19/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/22 R.E. NAME: GEOFFREY WRIGHT DATE OF THIS ESTIMATE 09/16/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 STRUCTURE EXCAVATION (TYPE A) CY 385.0000 417,725.00 543.000 209,055.00 643.000 247,555 (F) 051 STRUCTURE EXCAVATION (TYPE D) CY 165.0000 107,910.00 196.000 32,340.00 196.000 32,340 (F) 052 STRUCTURE BACKFILL (BRIDGE) CY 100.0000 57,000.00 0.000 0 (F) 053 DITCH EXCAVATION CY 90.0000 76,500.00 0.000 0 054 IMPORTED BORROW (CY) CY 38.5000 889,350.00 1,584.000 60,984.00 23,697.000 912,334 055 SOIL DECOMPACTION SQFT 0.3500 40,950.00 0.000 0 056 ROADSIDE CLEARING LS 35,000.0000 35,000.00 0.000 0 057 SOIL AMENDMENT CY 130.0000 1,690.00 0.000 0 058 ORGANIC FERTILIZER LB 2.5000 1,100.00 0.000 0 059 PLANT (GROUP H) EA 56.0000 14,560.00 0.000 0 060 PLANT (GROUP I) EA 23.0000 25,300.00 0.000 0 061 PLANT (GROUP M) EA 3.5000 1,365.00 0.000 0 062 PLANT (GROUP A) EA 15.0000 15,750.00 0.000 0 063 PLANT ESTABLISHMENT WORK LS 140,000.0000 140,000.00 0.000 0 064 WOOD MULCH CY 220.0000 18,040.00 0.000 0 065 FOLIAGE PROTECTOR EA 115.0000 281,750.00 0.000 0 066 PLANT INDENTIFIER STAKES EA 4.5500 11,557.00 0.000 0 067 TEMPORARY IRRIGATION SYSTEM LS 205,000.0000 205,000.00 0.000 0 068 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 1,005.0000 7,035.00 0.000 0 069 IMPORTED TOPSOIL (CY) CY 7.0000 1,190.00 0.000 0 070 DUFF (SQFT) SQFT 0.1500 17,700.00 0.000 0 071 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 0.8500 11,730.00 0.000 0 072 FIBER REINFORCED MATRIX SQFT 0.1300 61,490.00 0.000 0 073 FIBER ROLLS LF 3.8000 53,580.00 0.000 0 074 COIR BLOCKS LF 10.0000 21,000.00 0.000 0 075 COIR LOGS LF 23.0000 17,940.00 0.000 0 076 HYDRAULIC BIOTIC GROWTH MEDIUM SQFT 0.2800 132,440.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 09/16/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0E0904 TIME 11:22 AM ESTIMATE NO. 002 BID OPENING 01/19/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/22 R.E. NAME: GEOFFREY WRIGHT DATE OF THIS ESTIMATE 09/16/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 COMPOST (CY) CY 65.0000 101,400.00 0.000 0 078 COMPOST BERM LF 4.0000 33,920.00 0.000 0 079 INCORPORATE MATERIALS SQFT 0.0200 2,500.00 0.000 0 080 CLASS 2 AGGREGATE BASE (CY) CY 65.0000 645,450.00 0.000 0 081 REPLACE ASPHALT CONCRETE SURFACING CY 430.0000 12,900.00 0.000 0 082 HOT MIX ASPHALT (TYPE A) TON 142.0000 1,109,020.00 0.000 0 083 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 194.0000 331,740.00 0.000 0 084 ASPHALT BINDER TON 700.0000 700.00 0.000 0 (GEOSYNTHETIC PAVEMENT INTERLAYER) 085 GEOSYNTHETIC PAVEMENT INTERLAYER SQYD 20.0000 8,000.00 0.000 0 (PAVING FABRIC) 086 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 6.4500 4,837.50 0.000 0 087 PLACE HOT MIX ASPHALT DIKE (TYPE D) LF 6.4500 12,964.50 0.000 0 088 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 27.5000 3,025.00 0.000 0 089 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 8.2000 8,200.00 0.000 0 090 PLACE HOT MIX ASPHALT SQYD 93.0000 18,600.00 0.000 0 (MISCELLANEOUS AREA) 091 TACK COAT TON 600.0000 9,000.00 0.000 0 092 REMOVE ASPHALT CONCRETE DIKE LF 8.0000 24,160.00 0.000 0 093 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 8.0000 94,400.00 0.000 0 094 REMOVE BASE AND SURFACING CY 28.0000 316,400.00 0.000 0 095 FURNISH STEEL PILING (HP 10 X 57) LF 60.0000 786,000.00 13,100.000 786,000.00 13,100.000 786,000 096 DRIVE STEEL PILE (HP 10 X 57) EA 1,500.0000 564,000.00 80.000 120,000.00 80.000 120,000 097 PRESTRESSING CAST-IN-PLACE CONCRETE LS 500,000.0000 500,000.00 0.000 0 098 SEAL COURSE CONCRETE CY 475.0000 105,450.00 0.000 0 099 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 775.0000 444,850.00 0.000 0 (F) 100 STRUCTURAL CONCRETE, BRIDGE CY 1,470.0000 3,716,160.00 0.000 0 (F) 101 STRUCTURAL CONCRETE, BRIDGE CY 900.0000 1,166,400.00 0.000 0 (F) (POLYMER FIBER) 102 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,500.0000 183,000.00 0.000 0 (F) (TYPE N) 103 STRUCTURAL CONCRETE, DRAINAGE INLET CY 5,000.0000 5,000.00 0.000 0 (F) PROGRAM CAS145 PAGE 5 DATE 09/16/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0E0904 TIME 11:22 AM ESTIMATE NO. 002 BID OPENING 01/19/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/22 R.E. NAME: GEOFFREY WRIGHT DATE OF THIS ESTIMATE 09/16/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 PRECAST CONCRETE BAT HABITAT (TYPE B) EA 5,000.0000 50,000.00 0.000 0 105 PTFE SPHERICAL BEARING EA 20,000.0000 80,000.00 0.000 0 106 JOINT SEAL ASSEMBLY (MR 3") LF 450.0000 49,500.00 0.000 0 107 JOINT SEAL ASSEMBLY (MR 5 1/2") LF 1,900.0000 96,900.00 0.000 0 108 BAR REINFORCING STEEL (BRIDGE) LB 1.4000 1,720,468.40 0.000 0 (F) 109 BAR REINFORCING STEEL (GALVANIZED) LB 6.1500 20,270.40 0.000 0 (F) 110 HEADED BAR REINFORCEMENT EA 15.0000 64,605.00 0.000 0 (F) 111 STRUCTURAL STEEL LB 15.0000 30,660.00 0.000 0 (F) (HINGE TRANSVERSE SHEARKEY) 112 REMOVABLE BAT HABITAT (TYPE A) EA 3,500.0000 35,000.00 0.000 0 113 BRIDGE REMOVAL, LOCATION A LS 400,000.0000 400,000.00 0.000 0 114 BRIDGE REMOVAL, LOCATION B LS 90,000.0000 90,000.00 0.000 0 115 24" ALTERNATIVE PIPE CULVERT LF 550.0000 24,750.00 0.000 0 116 24" TEMPORARY CULVERT LF 185.0000 25,900.00 80.000 14,800 117 3" PLASTIC PIPE (EDGE DRAIN) LF 100.0000 8,000.00 0.000 0 118 8" ENTRANCE TAPER EA 3,500.0000 28,000.00 0.000 0 119 8" ANCHOR ASSEMBLY EA 1,300.0000 10,400.00 0.000 0 120 8" ALTERNATIVE PIPE DOWNDRAIN LF 110.0000 31,900.00 0.000 0 121 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 122 30" ALTERNATIVE FLARED END SECTION EA 3,000.0000 6,000.00 0.000 0 123 ABANDON CULVERT (LF) LF 100.0000 22,000.00 0.000 0 124 REMOVE OVERSIDE DRAIN EA 2,500.0000 15,000.00 4.000 10,000.00 7.000 17,500 125 REMOVE CULVERT (LF) LF 110.0000 6,820.00 0.000 0 126 REMOVE HEADWALL EA 7,500.0000 7,500.00 0.000 0 127 REMOVE FLARED END SECTION (EA) EA 1,500.0000 1,500.00 0.000 0 128 ADJUST FRAME AND GRATE TO GRADE EA 3,000.0000 6,000.00 0.000 0 129 MODIFY INLET EA 4,400.0000 4,400.00 0.000 0 130 ROCK SLOPE PROTECTION CY 190.0000 7,980.00 0.000 0 (150 LB, CLASS III, METHOD B) (CY) PROGRAM CAS145 PAGE 6 DATE 09/16/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0E0904 TIME 11:22 AM ESTIMATE NO. 002 BID OPENING 01/19/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/22 R.E. NAME: GEOFFREY WRIGHT DATE OF THIS ESTIMATE 09/16/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 ROCK SLOPE PROTECTION CY 130.0000 11,700.00 0.000 0 (60 LB, CLASS II, METHOD B) (CY) 132 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 8.0000 4,160.00 0.000 0 133 MISCELLANEOUS IRON AND STEEL LB 11.0000 10,780.00 0.000 0 (F) 134 BRIDGE DECK DRAINAGE SYSTEM LB 15.0000 63,810.00 0.000 0 (F) 135 PREPARE AND STAIN CONCRETE SQFT 13.0000 71,825.00 0.000 0 136 30" WELDED STEEL PIPE TRENCHLESS LF 1,000.0000 250,000.00 0.000 0 INSTALLATION (0.75" THICK) 137 CHAIN LINK FENCE (TYPE CL-6) LF 50.0000 66,500.00 0.000 0 138 REMOVE FENCE LF 10.0000 14,900.00 1,000.000 10,000 139 REMOVE PAVEMENT MARKER EA 2.5000 825.00 0.000 0 140 GUARD RAILING DELINEATOR EA 20.0000 1,440.00 0.000 0 141 PAVEMENT MARKER EA 10.0000 6,800.00 0.000 0 (RETROREFLECTIVE-RECESSED) 142 MARKER (CULVERT) EA 155.0000 310.00 0.000 0 143 REMOVE ROADSIDE SIGN EA 150.0000 2,550.00 0.000 0 144 RESET ROADSIDE SIGN (ONE POST) EA 300.0000 600.00 0.000 0 145 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 27.5000 14,025.00 0.000 0 (0.063"-UNFRAMED) 146 ROADSIDE SIGN - ONE POST EA 465.0000 6,975.00 0.000 0 147 ROADSIDE SIGN - TWO POST EA 1,295.0000 7,770.00 0.000 0 148 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 59.0000 79,060.00 0.000 0 149 VEGETATION CONTROL (MINOR CONCRETE) SQYD 75.0000 39,000.00 0.000 0 150 CHAIN LINK RAILING (TYPE 7 MODIFIED) LF 295.0000 36,580.00 0.000 0 (F) 151 TRANSITION RAILING (TYPE WB-31) EA 5,750.0000 23,000.00 0.000 0 152 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,125.0000 8,250.00 0.000 0 153 CONCRETE BARRIER (TYPE 842 MODIFIED) LF 200.0000 362,200.00 0.000 0 (F) 154 REMOVE GUARDRAIL LF 18.0000 18,900.00 202.000 3,636 155 THERMOPLASTIC PAVEMENT MARKING SQFT 10.0000 4,600.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 156 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.8500 19,635.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 157 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 8,250.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) PROGRAM CAS145 PAGE 7 DATE 09/16/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0E0904 TIME 11:22 AM ESTIMATE NO. 002 BID OPENING 01/19/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/22 R.E. NAME: GEOFFREY WRIGHT DATE OF THIS ESTIMATE 09/16/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 158 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.6500 6,955.00 0.000 0 159 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 9.5000 1,995.00 0.000 0 160 12" RUMBLE STRIP STA 500.0000 31,000.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 161 6" TRAFFIC STRIPE TAPE LF 8.0000 29,920.00 0.000 0 162 6" TRAFFIC STRIPE TAPE (BROKEN 36-12) LF 15.0000 765.00 0.000 0 163 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,400.0000 2,400.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 164 2" CONDUIT (BRIDGE) LS 80,000.0000 80,000.00 0.000 0 165 3" CONDUIT (BRIDGE) LS 140,000.0000 140,000.00 0.000 0 166 FLASHING BEACON SYSTEM LS 200,000.0000 200,000.00 0.000 0 167 MODIFYING TRAFFIC MONITORING STATIONS LS 20,000.0000 20,000.00 0.000 0 PROGRAM CAS145 PAGE 8 DATE 09/16/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0E0904 TIME 11:22 AM ESTIMATE NO. 002 BID OPENING 01/19/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/22 R.E. NAME: GEOFFREY WRIGHT DATE OF THIS ESTIMATE 09/16/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 2,023,188.60 3,284,930.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 66,607.20 66,607.20 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 2,089,795.80 3,351,537.70 168 MOBILIZATION LS 2,750,000.0000 2,750,000.00 0.250 687,500.00 0.750 2,062,500 ORIGINAL CONTRACT AMOUNT 26,008,165.80 TOTAL WORK COMPLETED 2,777,295.80 5,414,037.70 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -37,295.85 -111,887.56 TOTAL 2,739,999.95 5,302,150.14 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 168 MOBILIZATION 2,600,816.58 2,750,000.00 149,183.42 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 06/09/22 780 08/03/22 08/03/22 09/24/24 31 3 0 0 21% 4% PROGRESS IS SATISFACTORY GEOFFREY WRIGHT RESIDENT ENGINEER