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 01/23/20 EST. NO. 005 TIME 01:02 PM R.E. NAME: CHAMBERLIN, AARON 03-1E0604 --------------------------------------------------------------------------- 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 0016 3,015.55 E.W. @ F.A.(+) 110219 N 0032.0 003 0001 2,500.00 E.W. @ F.A.(+) 110619 N 0037.0 0002 288.03 110619 N 0045.0 004 0003 2,000.00 E.W. @ F.A.(+) 011020 N 0047.0 0004 1,000.00 011020 N 0048.0 005 0014 20,245.40 E.W. @ F.A.(+) 121719 N 0044.0 009 0003 759,766.38 E.W. @ U.P (+) 122019 N 0036.2 788,815.36 TOTAL THIS ESTIMATE 3,266,878.84 TOTAL PREVIOUS ESTIMATE 4,055,694.20 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 01/23/20 EST. NO. 005 TIME 01:02 PM R.E. NAME: CHAMBERLIN, AARON 03-1E0604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 178 -78,144.62 002 OVERBID ITEM NO. 178 -70,330.16 003 0.00 -148,474.78 TOTAL DEDUCTIONS 0.00 -148,474.78 PROGRAM CAS145 PAGE 1 DATE 01/23/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1E0604 TIME 01:02 PM ESTIMATE NO. 005 BID OPENING 07/09/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/20 R.E. NAME: CHAMBERLIN, AARON DATE OF THIS ESTIMATE 01/23/20 LOCATION PROGRESS ESTIMATE 03-YUB-70-15.5/16.5 ----------------- M.C.M. CONSTRUCTION, INC. IN YUBA COUNTY NEAR MARYSVILLE FROM 6413 32ND STREET; 0.1 MILE NORTH OF BINNEY JUNCTION NORTH HIGHLANDS CA 95660 UNDERPASS TO 0.3 MILE NORTH OF LAURELLEN ROAD FED. AID NO. B1NH-P070(137)E REPLACE SIMMERLY SLOUGH BRIDGE # ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 10,000.0000 10,000.00 1.000 10,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 25,000.0000 25,000.00 0.050 1,250.00 0.420 10,500 003 TIME-RELATED OVERHEAD (LS) LS 2,000,000.0000 2,000,000.00 0.029 58,000.00 0.160 320,000 004 DEVELOP WATER SUPPLY LS 75,000.0000 75,000.00 1.000 75,000 005 CONSTRUCTION AREA SIGNS LS 10,000.0000 10,000.00 0.700 7,000 006 TRAFFIC CONTROL SYSTEM LS 275,000.0000 275,000.00 0.064 17,600.00 0.160 44,000 007 TYPE III BARRICADE EA 100.0000 4,300.00 4.000 400.00 14.000 1,400 008 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 7.0000 4,550.00 82.000 574 009 TEMPORARY TRAFFIC STRIPE (TAPE) LF 2.3000 12,880.00 0.000 0 010 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.4500 31,950.00 11,601.000 5,220 011 CHANNELIZER (SURFACE MOUNTED) EA 55.0000 330.00 17.000 935 012 PLASTIC TRAFFIC DRUMS EA 120.0000 14,400.00 30.000 3,600 013 TEMPORARY PAVEMENT MARKER EA 8.0000 12,960.00 686.000 5,488 014 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 20,000.0000 20,000.00 0.029 580.00 0.160 3,200 015 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 45,000.0000 45,000.00 0.131 5,895 016 TEMPORARY RAILING (TYPE K) LF 25.0000 161,000.00 3,680.000 92,000 017 ALTERNATIVE TEMPORARY CRASH CUSHION EA 4,000.0000 48,000.00 5.000 20,000 018 JOB SITE MANAGEMENT LS 100,000.0000 100,000.00 0.029 2,900.00 0.160 16,000 019 PREPARE STORM WATER POLLUTION PREVENTION LS 2,500.0000 2,500.00 1.000 2,500 PLAN 020 RAIN EVENT ACTION PLAN EA 500.0000 55,000.00 9.000 4,500.00 12.000 6,000 021 STORM WATER SAMPLING AND ANALYSIS DAY EA 345.0000 58,650.00 5.000 1,725.00 5.000 1,725 022 STORM WATER ANNUAL REPORT EA 2,000.0000 10,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 01/23/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1E0604 TIME 01:02 PM ESTIMATE NO. 005 BID OPENING 07/09/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/20 R.E. NAME: CHAMBERLIN, AARON DATE OF THIS ESTIMATE 01/23/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY EROSION CONTROL BLANKET SQYD 3.5000 115,850.00 0.000 0 024 MOVE-IN/MOVE-OUT EA 500.0000 9,000.00 0.000 0 (TEMPORARY EROSION CONTROL) 025 TEMPORARY HYDRAULIC MULCH SQYD 0.9200 29,624.00 3,500.000 3,220.00 13,350.000 12,282 (BONDED FIBER MATRIX) 026 TEMPORARY COVER SQYD 4.0000 128,800.00 0.000 0 027 TEMPORARY CHECK DAM LF 10.0000 800.00 150.000 1,500.00 150.000 1,500 028 TEMPORARY DRAINAGE INLET PROTECTION EA 300.0000 1,800.00 6.000 1,800 029 TEMPORARY FIBER ROLL LF 2.5000 48,750.00 0.000 0 030 TEMPORARY GRAVEL BAG BERM LF 15.0000 3,600.00 0.000 0 031 TEMPORARY LARGE SEDIMENT BARRIER LF 3.7500 23,437.50 0.000 0 032 TEMPORARY REINFORCED SILT FENCE LF 5.0000 4,100.00 1,172.000 5,860 033 TEMPORARY SILT FENCE LF 2.9000 42,340.00 13,799.000 40,017 034 TEMPORARY CONSTRUCTION ENTRANCE EA 5,000.0000 20,000.00 5.000 25,000 035 STREET SWEEPING LS 100,000.0000 100,000.00 0.500 50,000 036 TEMPORARY CONCRETE WASHOUT LS 30,000.0000 30,000.00 0.029 870.00 0.160 4,800 037 WATER QUALITY SAMPLING AND ANALYSIS DAY EA 800.0000 4,000.00 0.000 0 038 WATER QUALITY MONITORING REPORT EA 415.0000 2,075.00 0.000 0 039 WATER QUALITY ANNUAL REPORT EA 425.0000 2,125.00 0.000 0 040 ASBESTOS COMPLIANCE PLAN LS 10,000.0000 10,000.00 0.000 0 041 TREATED WOOD WASTE LB 0.5000 6,850.00 5,720.000 2,860 042 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 225,000.0000 225,000.00 0.029 6,525.00 0.160 36,000 043 NATURAL RESOURCE PROTECTION PLAN LS 5,000.0000 5,000.00 1.000 5,000 044 BIRD EXCLUSION DEVICES LS 75,000.0000 75,000.00 0.029 2,175.00 0.160 12,000 045 REMOVE CONCRETE (CY) CY 160.0000 3,680.00 40.000 6,400 046 TEMPORARY HIGH-VISIBILITY FENCE LF 5.0000 38,250.00 2,000.000 10,000 047 CLEARING AND GRUBBING (LS) LS 120,000.0000 120,000.00 1.000 120,000 048 ROADWAY EXCAVATION CY 8.0000 449,600.00 26,510.000 212,080 049 SHOULDER BACKING TON 32.0000 78,400.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 01/23/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1E0604 TIME 01:02 PM ESTIMATE NO. 005 BID OPENING 07/09/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/20 R.E. NAME: CHAMBERLIN, AARON DATE OF THIS ESTIMATE 01/23/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 STRUCTURE EXCAVATION (BRIDGE) CY 52.0000 30,160.00 290.000 15,080.00 290.000 15,080 (F) 051 STRUCTURE BACKFILL (BRIDGE) CY 112.0000 40,096.00 0.000 0 (F) 052 IMPORTED BORROW (CY) CY 16.0000 4,576,000.00 365,359.000 5,845,744 053 GEOSYNTHETIC REINFORCEMENT SQYD 5.2500 60,375.00 5,321.000 27,935 054 3" PLASTIC PIPE (SCHEDULE 40) LF 100.0000 12,000.00 0.000 0 (SUPPLY LINE) 055 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 500.0000 4,000.00 1.000 500 056 BONDED FIBER MATRIX (SQFT) SQFT 0.1400 183,400.00 588,060.000 82,328 057 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 0.4700 458,250.00 37,440.000 17,596.80 600,640.000 282,300 058 ROLLED EROSION CONTROL PRODUCT (BLANKET) SQFT 0.3800 46,360.00 0.000 0 059 FIBER ROLLS LF 2.5000 180,500.00 6,675.000 16,687.50 21,200.000 53,000 060 HYDROSEED SQFT 0.1100 13,420.00 0.000 0 061 COMPOST (CY) CY 32.0000 309,440.00 390.000 12,480 062 INCORPORATE MATERIALS SQFT 0.0500 71,500.00 0.000 0 063 PERMANENT EROSION CONTROL ESTABLISHMENT LS 50,000.0000 50,000.00 0.000 0 WORK 064 CLASS 2 AGGREGATE BASE (CY) CY 33.0000 1,415,700.00 9,085.000 299,805 065 HOT MIX ASPHALT (TYPE A) TON 75.0000 1,807,500.00 350.260 26,269.50 2,977.670 223,325 066 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 110.0000 731,500.00 0.000 0 067 RUBBERIZED HOT MIX ASPHALT-OPEN GRADED TON 100.0000 249,000.00 0.000 0 (OPEN GRADED FRICTION COURSE) 068 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 3.0000 3,750.00 0.000 0 069 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 3.0000 930.00 0.000 0 070 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 3.0000 1,200.00 0.000 0 071 TACK COAT TON 1,320.0000 18,480.00 2.000 2,640.00 5.540 7,312 072 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 6.0000 28,080.00 1,865.000 11,190.00 1,865.000 11,190 073 REMOVE BASE AND SURFACING CY 23.0000 221,260.00 1,000.000 23,000 074 112" PERMANENT STEEL CASING LF 1,400.0000 933,800.00 0.000 0 075 24" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 175.0000 595,875.00 501.000 87,675.00 501.000 87,675 076 104" CAST-IN-DRILLED-HOLE CONCRETE LF 2,000.0000 2,524,000.00 0.000 0 PILING PROGRAM CAS145 PAGE 4 DATE 01/23/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1E0604 TIME 01:02 PM ESTIMATE NO. 005 BID OPENING 07/09/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/20 R.E. NAME: CHAMBERLIN, AARON DATE OF THIS ESTIMATE 01/23/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 112" CAST-IN-DRILLED-HOLE CONCRETE LF 2,150.0000 1,434,050.00 0.000 0 PILING 078 PRESTRESSING CAST-IN-PLACE CONCRETE LS 670,000.0000 670,000.00 0.000 0 079 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 425.0000 69,275.00 0.000 0 (F) 080 STRUCTURAL CONCRETE, BRIDGE CY 1,233.0000 7,090,983.00 167.500 206,527.50 337.700 416,384 (F) 081 STRUCTURAL CONCRETE, BRIDGE CY 650.0000 1,617,850.00 0.000 0 (F) (POLYMER FIBER) 082 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 083 STRUCTURAL CONCRETE, BOX CULVERT CY 1,700.0000 170,000.00 0.000 0 (F) 084 STRUCTURAL CONCRETE, HEADWALL CY 1,800.0000 154,800.00 12.630 22,734 (F) 085 STRUCTURAL CONCRETE, DRAINAGE INLET CY 3,100.0000 93,000.00 2.520 7,812 (F) 086 PTFE SPHERICAL BEARING EA 9,500.0000 285,000.00 0.000 0 087 JOINT SEAL ASSEMBLY (MR 7") LF 1,780.0000 299,040.00 0.000 0 088 BAR REINFORCING STEEL LB 1.2500 34,145.00 0.000 0 (F) 089 BAR REINFORCING STEEL (BRIDGE) LB 1.0000 3,048,791.00 179,433.000 179,433.00 846,640.000 846,640 (F) 090 STRUCTURAL STEEL (PIPE PIN) LB 7.0000 111,349.00 2,092.000 14,644.00 4,097.000 28,679 (F) 091 BRIDGE REMOVAL LS 230,000.0000 230,000.00 0.000 0 092 18" ALTERNATIVE PIPE CULVERT LF 108.0000 81,000.00 120.000 12,960 093 24" ALTERNATIVE PIPE CULVERT LF 148.0000 31,080.00 138.000 20,424 094 30" ALTERNATIVE PIPE CULVERT LF 208.0000 6,240.00 0.000 0 095 36" ALTERNATIVE PIPE CULVERT LF 132.0000 40,920.00 127.000 16,764 096 24" REINFORCED CONCRETE PIPE LF 170.0000 18,700.00 110.000 18,700 097 DRAINAGE INLET MARKER EA 100.0000 500.00 0.000 0 098 6" WELDED STEEL PIPE CASING (BRIDGE) LF 120.0000 9,600.00 0.000 0 099 12" WELDED STEEL PIPE CASING (BRIDGE) LF 115.0000 9,200.00 0.000 0 100 8" WELDED STEEL PIPE (.188" THICK) LF 265.0000 21,730.00 0.000 0 101 18" WELDED STEEL PIPE (.375" THICK) LF 460.0000 50,600.00 0.000 0 102 24" WELDED STEEL PIPE (.250" THICK) LF 550.0000 99,000.00 0.000 0 103 18" ALTERNATIVE FLARED END SECTION EA 1,050.0000 9,450.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 01/23/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1E0604 TIME 01:02 PM ESTIMATE NO. 005 BID OPENING 07/09/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/20 R.E. NAME: CHAMBERLIN, AARON DATE OF THIS ESTIMATE 01/23/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 24" ALTERNATIVE FLARED END SECTION EA 1,200.0000 6,000.00 4.000 4,800 105 36" ALTERNATIVE FLARED END SECTION EA 2,070.0000 4,140.00 2.000 4,140 106 42" SLIDE HEADGATE EA 10,000.0000 10,000.00 0.000 0 107 ABANDON CULVERT (LF) LF 86.0000 7,310.00 85.000 7,310 108 REMOVE CULVERT (LF) LF 40.0000 10,800.00 0.000 0 109 REMOVE HEADWALL EA 1,380.0000 4,140.00 1.000 1,380 110 CLEANING, INSPECTING, AND PREPARING LF 28.0000 12,880.00 563.000 15,764 CULVERT (LF) 111 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 112 SAND BACKFILL CY 48.0000 480.00 10.000 480 113 24" CURED-IN-PLACE PIPELINER LF 270.0000 32,400.00 120.000 32,400 114 30" CURED-IN-PLACE PIPELINER LF 230.0000 43,700.00 155.000 35,650 115 ROCK SLOPE PROTECTION CY 146.0000 55,480.00 150.000 21,900 (F) (LIGHT, METHOD B) (CY) 116 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 10.0000 12,500.00 270.000 2,700 117 MINOR CONCRETE (MISCELLANEOUS CY 1,020.0000 16,320.00 0.000 0 CONSTRUCTION) 118 DRAINAGE PUMPING FACILITY LS 325,000.0000 325,000.00 0.300 97,500.00 0.300 97,500 119 MISCELLANEOUS IRON AND STEEL LB 2.2500 5,499.00 376.000 846 (F) 120 MISCELLANEOUS METAL (BRIDGE) LB 17.0000 4,726.00 0.000 0 (F) 121 BRIDGE DECK DRAINAGE SYSTEM LB 13.0000 227,214.00 0.000 0 (F) 122 SURVEY MONUMENT (TYPE A) EA 2,000.0000 14,000.00 0.000 0 123 OBLITERATE SURFACING SQYD 5.0000 43,950.00 0.000 0 124 FENCE (TYPE WM AND BW) LF 11.0000 54,780.00 0.000 0 125 12' WIRE MESH GATE EA 1,140.0000 4,560.00 0.000 0 126 DOUBLE 11' PIPE GATE EA 9,984.0000 29,952.00 0.000 0 127 CHAIN LINK FENCE LF 100.0000 6,000.00 0.000 0 (TYPE CL-8, EXTENSION ARM) 128 12' CHAIN LINK GATE (TYPE CL-8, EA 1,650.0000 3,300.00 0.000 0 EXTENSION ARM) 129 REMOVE FENCE LF 5.5000 23,870.00 3,377.000 18,573 130 REMOVE GATE EA 1,225.0000 8,575.00 0.000 0 PROGRAM CAS145 PAGE 6 DATE 01/23/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1E0604 TIME 01:02 PM ESTIMATE NO. 005 BID OPENING 07/09/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/20 R.E. NAME: CHAMBERLIN, AARON DATE OF THIS ESTIMATE 01/23/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 DELINEATOR (CLASS 1) EA 60.0000 2,580.00 0.000 0 132 PAVEMENT MARKER (RETROREFLECTIVE) EA 9.0000 9,360.00 0.000 0 133 MILEPOST MARKER EA 55.0000 220.00 0.000 0 134 MARKER (CULVERT) EA 50.0000 1,050.00 0.000 0 135 REMOVE ROADSIDE SIGN EA 100.0000 600.00 0.000 0 136 RESET ROADSIDE SIGN EA 250.0000 500.00 0.000 0 137 RELOCATE ROADSIDE SIGN EA 250.0000 4,500.00 0.000 0 138 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.5000 634.50 0.000 0 (0.063"-UNFRAMED) 139 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 11.5000 1,127.00 0.000 0 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 140 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.0000 1,200.00 0.000 0 (0.080"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 141 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.5000 957.00 0.000 0 (0.063"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 142 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 17.5000 630.00 0.000 0 (0.080"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 143 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 4.0000 1,200.00 0.000 0 144 ROADSIDE SIGN - ONE POST EA 275.0000 6,325.00 0.000 0 145 ROADSIDE SIGN - TWO POST EA 750.0000 3,000.00 0.000 0 146 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 300.0000 300.00 0.000 0 METHOD) 147 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 100.0000 60,000.00 0.000 0 148 VEGETATION CONTROL (MINOR CONCRETE) SQYD 80.0000 26,400.00 0.000 0 149 PEDESTRIAN RAILING LF 200.0000 223,600.00 0.000 0 (F) 150 TUBULAR BICYCLE RAILING LF 125.0000 140,125.00 0.000 0 (F) 151 CABLE RAILING LF 125.0000 22,500.00 0.000 0 (F) 152 TRANSITION RAILING (TYPE WB-31) EA 4,000.0000 16,000.00 0.000 0 153 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,000.0000 1,000.00 0.000 0 154 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,750.0000 18,750.00 0.000 0 155 CONCRETE BARRIER (TYPE 736) LF 100.0000 112,100.00 0.000 0 (F) PROGRAM CAS145 PAGE 7 DATE 01/23/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1E0604 TIME 01:02 PM ESTIMATE NO. 005 BID OPENING 07/09/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/20 R.E. NAME: CHAMBERLIN, AARON DATE OF THIS ESTIMATE 01/23/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 156 CONCRETE BARRIER (TYPE 736 MODIFIED) LF 100.0000 112,100.00 0.000 0 (F) 157 REMOVE GUARDRAIL LF 6.0000 3,840.00 325.000 1,950 158 THERMOPLASTIC PAVEMENT MARKING SQFT 10.0000 8,800.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 159 THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 15,600.00 0.000 0 (SPRAYABLE) 160 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 420.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 161 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 4,810.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 162 6" TRAFFIC STRIPE TAPE LF 6.0000 26,340.00 0.000 0 163 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 8.5000 19,125.00 0.000 0 164 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 5.0000 11,250.00 0.000 0 (BROKEN 36-12) 165 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.2000 4,488.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 166 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.3500 29,835.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 167 8" THERMOPLASTIC TRAFFIC STRIPE LF 3.2500 3,542.50 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 168 REMOVE PAINTED TRAFFIC STRIPE LF 0.8200 18,532.00 0.000 0 (WATER BLASTING) 169 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.7700 20,559.00 0.000 0 (WATER BLASTING) 170 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 8.0000 336.00 0.000 0 (WATER BLASTING) 171 LIGHTING SYSTEM LS 65,000.0000 65,000.00 0.376 24,440 172 TRAFFIC MONITORING STATION SYSTEM LS 32,000.0000 32,000.00 0.000 0 173 REMOVING EXISTING ELECTRICAL SYSTEM LS 3,000.0000 3,000.00 0.000 0 174 COMMUNICATION CONDUIT (BRIDGE) LF 45.0000 50,895.00 0.000 0 (F) 175 2" CONDUIT (BRIDGE) LS 77,000.0000 77,000.00 0.000 0 176 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 177 STRUCTURAL CONCRETE, APPROACH SLAB CY 840.0000 199,920.00 0.000 0 (TYPE N, POLYMER FIBER) PROGRAM CAS145 PAGE 8 DATE 01/23/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1E0604 TIME 01:02 PM ESTIMATE NO. 005 BID OPENING 07/09/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/20 R.E. NAME: CHAMBERLIN, AARON DATE OF THIS ESTIMATE 01/23/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 776,488.30 9,809,243.65 ADJUSTMENT OF COMPENSATION 0.00 230,272.00 EXTRA WORK 788,815.36 3,825,422.20 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,565,303.66 13,864,937.85 178 MOBILIZATION LS 4,300,000.0000 4,300,000.00 0.950 4,085,000 ORIGINAL CONTRACT AMOUNT 41,437,107.50 TOTAL WORK COMPLETED 1,565,303.66 17,949,937.85 MATERIALS ON HAND ON SITE 165,657.00 251,389.00 DEDUCTIONS 0.00 -148,474.78 TOTAL 1,730,960.66 18,052,852.07 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 178 MOBILIZATION 4,143,710.75 4,300,000.00 156,289.25 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 08/23/19 450 09/17/19 09/17/19 07/19/21 71 12 0 0 42% 16% PROGRESS IS SATISFACTORY CHAMBERLIN, AARON RESIDENT ENGINEER PROGRAM CAS145 DATE 01/23/20