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 05/26/15 EST. NO. 013 TIME 12:49 PM R.E. NAME: CLARK, MARTIN 03-3E1004 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 013 0005 9,393.82 E.W. @ F.A.(+) 031915 N 0210.0 0006 10,935.43 032615 N 0211.0 0007 83.27 032615 N 0212.0 0008 1,519.84 020415 N 0213.0 0009 1,263.87 031715 N 0219.0 023 0005 125,000.00 A.C. @ U.P.(+) 052015 N 0005 0 024 0017 3,551.45 E.W. @ F.A.(+) 022615 N 0175.0 0018 3,912.93 022715 N 0178.0 0023 757.79 030515 N 0186.0 025 0002 1,655.19 E.W. @ F.A.(+) 010915 N 0271.0 027 0011 344.79 E.W. @ F.A.(+) 021915 N 0204.0 0012 255.23 021915 N 0206.0 0013 356.51 022315 N 0207.0 0014 202.59 031115 N 0209.0 159,232.71 TOTAL THIS ESTIMATE 614,359.31 TOTAL PREVIOUS ESTIMATE 773,592.02 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 05/26/15 EST. NO. 013 TIME 12:49 PM R.E. NAME: CLARK, MARTIN 03-3E1004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE PERFORMANCE FAILURE -189,919.57 004 PROGRESS WITHHOLD 10 -21,657.73 004 9-1.16E(2) -11,534.27 005 91-1.16E(3) -102,808.41 005 RTN PRT PERFRM FAILR 158,682.98 006 25% 9-1.16E(3) -435,757.30 006 RTN PERFORMANCE FAIL 31,236.59 007 RTN PROGRESS WITHHOL 21,657.73 007 RTN 25% 9-1.16E (3) 435,757.30 007 RTN 9-1.16E (2) 11,534.27 007 RTN 91-1.16E (3) 102,808.41 007 0.00 0.00 LABOR COMPLIANCE VIOLATION PER LTR DATED 8/14 -5,000.00 004 PER LTR DATED 10/14 -10,000.00 006 PER LTR DATED 11/14 -5,000.00 007 RETURN DEDUCT 8/14 5,000.00 008 RETURN DEDUCT 10/14 10,000.00 008 RETURN DEDUCT 11/14 5,000.00 008 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 05/26/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3E1004 TIME 12:49 PM ESTIMATE NO. 013 BID OPENING 11/06/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/15 R.E. NAME: CLARK, MARTIN DATE OF THIS ESTIMATE 05/26/15 LOCATION RERUN PROGRESS ESTIMATE 03-PLA-80-8.1/37.8 ----------------------- RGW CONSTRUCTION INC IN AND NEAR LOOMIS AT VARIOUS 550 GREENVILLE ROAD LOCATIONS FROM BRACE ROAD LIVERMORE CA 94550 OVERCROSSING TO MAGRA ROAD OVERCROSSING FED. AID NO. BHIM-803(243)E VERTICAL CLEARANCE FOR PERMIT VEH ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 7,000.0000 7,000.00 0.500 3,500 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 4,000.0000 4,000.00 0.250 1,000 003 TIME-RELATED OVERHEAD (WDAY) WDAY 3,200.0000 1,264,000.00 22.000 70,400.00 272.000 870,400 004 CONSTRUCTION AREA SIGNS LS 50,550.0000 50,550.00 0.534 26,993 005 TRAFFIC CONTROL SYSTEM LS 850,000.0000 850,000.00 0.070 59,500.00 0.420 357,000 006 TYPE III BARRICADE EA 40.0000 13,600.00 63.000 2,520.00 197.000 7,880 007 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 7.0000 3,080.00 126.000 882.00 126.000 882 008 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.4500 27,675.00 3,268.000 1,470.60 15,763.000 7,093 009 CHANNELIZER (SURFACE MOUNTED) EA 20.0000 10,000.00 225.000 4,500.00 508.000 10,160 010 TEMPORARY PAVEMENT MARKER EA 4.0000 32,520.00 66.000 264.00 382.000 1,528 011 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 140,000.0000 140,000.00 0.070 9,800.00 0.420 58,800 012 TEMPORARY RAILING (TYPE K) LF 8.5000 282,200.00 8,260.000 70,210.00 16,840.000 143,140 013 TEMPORARY CRASH CUSHION EA 500.0000 32,500.00 4.000 2,000.00 40.000 20,000 (TYPE ABSORB 350) 014 TEMPORARY TRAFFIC SCREEN LF 2.8000 41,720.00 6,360.000 17,808.00 6,360.000 17,808 015 JOB SITE MANAGEMENT LS 45,000.0000 45,000.00 0.170 7,650.00 0.420 18,900 016 PREPARE STORM WATER POLLUTION PREVENTION LS 2,500.0000 2,500.00 0.500 1,250 PLAN 017 RAIN EVENT ACTION PLAN EA 500.0000 60,000.00 6.000 3,000 018 STORM WATER SAMPLING AND ANALYSIS DAY EA 75.0000 6,750.00 8.000 600 019 STORM WATER ANNUAL REPORT EA 2,000.0000 6,000.00 0.000 0 020 TEMPORARY EROSION CONTROL BLANKET SQYD 2.7000 24,300.00 0.000 0 021 MOVE-IN/MOVE-OUT EA 200.0000 7,200.00 2.000 400 (TEMPORARY EROSION CONTROL) 022 TEMPORARY HYDRAULIC MULCH SQYD 0.7500 27,225.00 4,334.000 3,250.50 13,634.000 10,225 (BONDED FIBER MATRIX) PROGRAM CAS145 PAGE 2 DATE 05/26/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3E1004 TIME 12:49 PM ESTIMATE NO. 013 BID OPENING 11/06/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/15 R.E. NAME: CLARK, MARTIN DATE OF THIS ESTIMATE 05/26/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY COVER SQYD 2.5000 30,000.00 2,503.800 6,259 024 TEMPORARY CHECK DAM LF 10.0000 17,100.00 763.000 7,630 025 TEMPORARY DRAINAGE INLET PROTECTION EA 160.0000 12,480.00 6.000 960 026 TEMPORARY FIBER ROLL LF 3.0000 49,200.00 2,870.000 8,610.00 5,276.000 15,828 027 TEMPORARY GRAVEL BAG BERM LF 14.5000 89,755.00 754.000 10,933.00 2,838.000 41,151 028 TEMPORARY LARGE SEDIMENT BARRIER LF 14.0000 48,580.00 0.000 0 029 TEMPORARY SILT FENCE LF 3.0000 31,800.00 35.000 105.00 3,391.000 10,173 030 TEMPORARY CONSTRUCTION ENTRANCE EA 1,650.0000 62,700.00 7.900 13,035 031 STREET SWEEPING LS 20,000.0000 20,000.00 0.070 1,400.00 0.420 8,400 032 TEMPORARY CONCRETE WASHOUT LS 15,000.0000 15,000.00 0.070 1,050.00 0.420 6,300 033 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 034 TEMPORARY FENCE (TYPE ESA) LF 2.2000 23,100.00 1,533.250 3,373.15 4,978.000 10,951 035 HEALTH AND SAFETY PLAN LS 3,000.0000 3,000.00 0.000 0 036 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.0000 19,000.00 1,229.000 1,229 STRIPE (HAZARDOUS WASTE) 037 TREATED WOOD WASTE LB 0.0700 2,520.00 7,020.000 491 038 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 039 PUBLIC SAFETY PLAN LS 2,500.0000 2,500.00 0.000 0 040 ABANDON CULVERT (EA) EA 3,800.0000 3,800.00 0.000 0 041 REMOVE CHAIN LINK FENCE LF 6.0000 7,560.00 709.000 4,254 042 REMOVE METAL BEAM GUARD RAILING LF 5.0000 13,950.00 137.500 687.50 1,257.100 6,285 043 REMOVE IRRIGATION FACILITY LS 2,000.0000 2,000.00 0.000 0 044 REMOVE PAINTED TRAFFIC STRIPE LF 0.5000 15,500.00 7,587.000 3,793.50 7,587.000 3,793 045 REMOVE PAINTED PAVEMENT MARKING SQFT 3.0000 390.00 0.000 0 046 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 8,000.00 2,093.000 1,046 047 REMOVE ROADSIDE SIGN EA 50.0000 2,250.00 0.000 0 048 REMOVE SIGN STRUCTURE (EA) EA 3,000.0000 6,000.00 0.000 0 049 REMOVE SIGN PANEL EA 100.0000 2,100.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 05/26/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3E1004 TIME 12:49 PM ESTIMATE NO. 013 BID OPENING 11/06/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/15 R.E. NAME: CLARK, MARTIN DATE OF THIS ESTIMATE 05/26/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 REMOVE BRIDGE MOUNTED SIGN EA 500.0000 2,000.00 0.000 0 051 REMOVE ASPHALT CONCRETE DIKE LF 1.0000 14,900.00 776.000 776.00 4,294.370 4,294 052 REMOVE HOT MIX ASPHALT GUTTER LF 22.0000 1,452.00 0.000 0 053 REMOVE CULVERT (LF) LF 16.0000 42,720.00 530.500 8,488.00 530.500 8,488 054 REMOVE INLET EA 800.0000 16,000.00 7.000 5,600.00 7.000 5,600 055 REMOVE HEADWALL EA 1,300.0000 3,900.00 1.000 1,300.00 1.000 1,300 056 REMOVE ASPHALT CONCRETE SURFACING SQFT 0.5000 2,615.00 5,230.000 2,615 057 SALVAGE SIGN STRUCTURE EA 300.0000 1,800.00 0.000 0 058 RESET ROADSIDE SIGN EA 250.0000 8,000.00 3.000 750 059 ADJUST WATER VALVE COVER TO GRADE EA 350.0000 2,800.00 0.000 0 060 ADJUST MANHOLE EA 450.0000 1,800.00 0.000 0 061 ADJUST MANHOLE TO GRADE EA 600.0000 3,600.00 3.000 1,800 062 ADJUST UTILITY COVER TO GRADE EA 700.0000 7,000.00 0.000 0 063 ADJUST TELEPHONE VAULT TO GRADE EA 2,200.0000 8,800.00 0.000 0 064 MODIFY SIGN STRUCTURE EA 3,500.0000 3,500.00 0.000 0 (SAFETY CABLE RETROFIT) 065 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.4000 108,220.00 1,608.780 2,252.29 3,883.950 5,437 066 REMOVE CONCRETE CURB (LF) LF 4.0000 2,640.00 0.000 0 067 REMOVE CONCRETE SIDEWALK (LF) LF 3.5000 700.00 212.000 742.00 212.000 742 068 REMOVE CONCRETE BARRIER LF 19.0000 125,970.00 2,032.000 38,608.00 4,180.500 79,429 069 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 1.4000 52,920.00 0.000 0 070 FURNISH POLYESTER CONCRETE OVERLAY CF 55.0000 156,200.00 0.000 0 071 PLACE POLYESTER CONCRETE OVERLAY SQFT 3.0000 113,640.00 0.000 0 (F) 072 ACCESS OPENING, SOFFIT EA 2,000.0000 4,000.00 1.750 3,500.00 1.750 3,500 073 SAND BACKFILL CY 160.0000 8,800.00 0.000 0 074 BRIDGE REMOVAL (PORTION), LOCATION A LS 120,000.0000 120,000.00 0.250 30,000 075 BRIDGE REMOVAL (PORTION), LOCATION B LS 130,000.0000 130,000.00 0.190 24,700 076 BRIDGE REMOVAL (PORTION), LOCATION C LS 130,000.0000 130,000.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 05/26/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3E1004 TIME 12:49 PM ESTIMATE NO. 013 BID OPENING 11/06/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/15 R.E. NAME: CLARK, MARTIN DATE OF THIS ESTIMATE 05/26/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 BRIDGE REMOVAL (PORTION), LOCATION D LS 135,000.0000 135,000.00 1.000 135,000 078 BRIDGE REMOVAL (PORTION), LOCATION E LS 120,000.0000 120,000.00 0.270 32,400 079 BRIDGE REMOVAL (PORTION), LOCATION F LS 115,000.0000 115,000.00 1.000 115,000 080 CLEARING AND GRUBBING (LS) LS 100,000.0000 100,000.00 0.980 98,000 081 ROADWAY EXCAVATION CY 24.5000 1,291,150.00 8,000.770 196,018.87 11,263.320 275,951 082 SHOULDER BACKING TON 26.0000 29,900.00 0.000 0 083 STRUCTURE EXCAVATION (BRIDGE) CY 2,400.0000 100,800.00 35.000 84,000 (F) 084 STRUCTURE BACKFILL (BRIDGE) CY 1,900.0000 106,400.00 13.000 24,700.00 49.000 93,100 (F) 085 IMPORTED BORROW (CY) CY 8.0000 28,800.00 443.920 3,551.36 2,064.995 16,519 086 ROADSIDE CLEARING LS 35,000.0000 35,000.00 0.000 0 087 SOIL AMENDMENT CY 120.0000 984.00 0.000 0 088 MULCH CY 50.0000 4,900.00 0.000 0 089 PINE NEEDLE MULCH CY 75.0000 9,750.00 50.000 3,750.00 200.000 15,000 090 FERTILIZER (PACKET) EA 1.0000 290.00 0.000 0 091 PLANT (GROUP I) EA 80.0000 12,800.00 0.000 0 092 PLANT (GROUP A) EA 20.0000 1,220.00 0.000 0 093 PLANT (GROUP B) EA 40.0000 4,800.00 0.000 0 094 PLANT ESTABLISHMENT WORK LS 6,000.0000 6,000.00 0.000 0 095 FOLIAGE PROTECTOR EA 32.0000 2,048.00 0.000 0 096 3/4" PLASTIC PIPE (IRRIGATION LINE) LF 5.0000 4,100.00 0.000 0 (F) 097 SPRINKLER (TYPE D-1) EA 6.0000 1,380.00 0.000 0 098 TIME RELEASE WATER ASSEMBLY EA 15.0000 5,100.00 0.000 0 099 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 75.0000 1,125.00 0.000 0 (F) LINE) 100 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 200.0000 1,200.00 2.000 400 101 EROSION CONTROL (BONDED FIBER MATRIX) SQFT 0.1300 71,760.00 25,794.000 3,353 (SQFT) 102 ROLLED EROSION CONTROL PRODUCT SQFT 1.0000 1,600.00 0.000 0 (JUTE MESH) 103 FIBER ROLLS LF 3.0000 32,400.00 13.000 39.00 876.000 2,628 PROGRAM CAS145 PAGE 5 DATE 05/26/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3E1004 TIME 12:49 PM ESTIMATE NO. 013 BID OPENING 11/06/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/15 R.E. NAME: CLARK, MARTIN DATE OF THIS ESTIMATE 05/26/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 COMPOST SQFT 0.4500 64,800.00 0.000 0 105 INCORPORATE MATERIALS SQFT 0.0600 8,640.00 0.000 0 106 CLASS 2 AGGREGATE BASE (CY) CY 29.5000 1,003,000.00 5,357.000 158,031.50 8,443.760 249,090 107 HOT MIX ASPHALT (TYPE A) TON 76.0000 2,211,600.00 4,295.810 326,481.56 7,159.190 544,098 108 HOT MIX ASPHALT (TEXTURED PAVING) SQYD 35.0000 18,900.00 0.000 0 109 RUBBERIZED HOT MIX ASPHALT (OPEN GRADED) TON 105.0000 870,450.00 0.000 0 110 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 2.0000 1,560.00 512.000 1,024 111 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 2.0000 13,500.00 248.000 496 112 PLACE HOT MIX ASPHALT DIKE (TYPE D) LF 5.0000 4,050.00 0.000 0 113 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 4.0000 12,400.00 669.000 2,676 114 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 3.0000 14,700.00 0.000 0 115 PLACE HOT MIX ASPHALT SQYD 75.0000 10,500.00 0.000 0 (MISCELLANEOUS AREA) 116 TACK COAT TON 1,340.0000 34,840.00 2.800 3,752 117 RAISE BRIDGE (LOCATION A) LS 240,000.0000 240,000.00 1.000 240,000 118 RAISE BRIDGE (LOCATION B) LS 200,000.0000 200,000.00 1.000 200,000.00 1.000 200,000 119 RAISE BRIDGE (LOCATION C) LS 200,000.0000 200,000.00 0.000 0 120 RAISE BRIDGE (LOCATION D) LS 240,000.0000 240,000.00 1.000 240,000 121 RAISE BRIDGE (LOCATION E) LS 210,000.0000 210,000.00 1.000 210,000 122 RAISE BRIDGE (LOCATION F) LS 265,000.0000 265,000.00 1.000 265,000 123 54" CAST-IN-DRILLED-HOLE CONCRETE LF 4,500.0000 306,000.00 0.000 0 PILE (SIGN FOUNDATION) 124 STRUCTURAL CONCRETE, BRIDGE CY 2,600.0000 993,200.00 30.000 78,000.00 191.200 497,120 (F) 125 MINOR CONCRETE (MINOR STRUCTURE) CY 1,500.0000 240,000.00 57.830 86,745.00 57.830 86,745 (F) 126 DRILL AND BOND DOWEL LF 32.0000 62,720.00 112.000 3,584.00 509.000 16,288 127 JOINT SEAL (MR 1") LF 63.0000 35,091.00 0.000 0 128 BAR REINFORCING STEEL (BRIDGE) LB 7.0000 496,020.00 5,843.000 40,901.00 37,130.000 259,910 (F) 129 FURNISH SIGN STRUCTURE (BRIDGE MOUNTED LB 5.5000 42,020.00 0.000 0 (F) WITH WALKWAY) 130 INSTALL SIGN STRUCTURE (BRIDGE MOUNTED LB 2.5000 19,100.00 0.000 0 (F) WITH WALKWAY) PROGRAM CAS145 PAGE 6 DATE 05/26/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3E1004 TIME 12:49 PM ESTIMATE NO. 013 BID OPENING 11/06/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/15 R.E. NAME: CLARK, MARTIN DATE OF THIS ESTIMATE 05/26/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 FURNISH SIGN STRUCTURE (TRUSS) LB 3.5000 149,327.50 0.000 0 (F) 132 INSTALL SIGN STRUCTURE (TRUSS) LB 0.3000 12,588.00 0.000 0 (F) 133 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 23.0000 42,320.00 0.000 0 134 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.0000 270.00 0.000 0 (0.063"-UNFRAMED) 135 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 19.0000 1,672.00 0.000 0 (0.080"-UNFRAMED) 136 ROADSIDE SIGN - ONE POST EA 350.0000 1,050.00 0.000 0 137 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 100.0000 500.00 0.000 0 METHOD) 138 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 5.0000 5,250.00 0.000 0 139 8" ALTERNATIVE PIPE CULVERT LF 170.0000 1,700.00 0.000 0 140 12" ALTERNATIVE PIPE CULVERT LF 200.0000 5,400.00 0.000 0 141 18" ALTERNATIVE PIPE CULVERT LF 120.0000 241,200.00 959.200 115,104.00 959.200 115,104 142 24" ALTERNATIVE PIPE CULVERT LF 106.0000 79,500.00 0.000 0 143 30" ALTERNATIVE PIPE CULVERT LF 125.0000 48,750.00 0.000 0 144 8" PERFORATED PLASTIC PIPE UNDERDRAIN LF 64.0000 110,080.00 0.000 0 145 12" ALTERNATIVE FLARED END SECTION EA 200.0000 200.00 0.000 0 146 18" ALTERNATIVE FLARED END SECTION EA 250.0000 250.00 1.000 250.00 1.000 250 147 ROCK SLOPE PROTECTION CY 200.0000 2,600.00 14.000 2,800.00 14.000 2,800 (F) (FACING, METHOD B) (CY) 148 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 10.0000 490.00 0.000 0 149 DETECTABLE WARNING SURFACE SQFT 20.0000 540.00 0.000 0 150 MINOR CONCRETE (CURB AND GUTTER) CY 985.0000 5,122.00 0.000 0 151 MINOR CONCRETE (SIDEWALK) CY 800.0000 15,200.00 0.000 0 152 MINOR CONCRETE (CURB RAMP) CY 1,000.0000 1,300.00 0.000 0 153 MISCELLANEOUS IRON AND STEEL LB 2.0000 48,452.00 7,010.000 14,020.00 7,010.000 14,020 (F) 154 WATER SUPPLY LINE LS 400,000.0000 400,000.00 0.000 0 155 CHAIN LINK FENCE (TYPE CL-6) LF 12.0000 15,120.00 0.000 0 156 DELINEATOR (CLASS 1) EA 30.0000 1,350.00 0.000 0 157 DELINEATOR (CLASS 2) EA 35.0000 1,365.00 18.000 630 PROGRAM CAS145 PAGE 7 DATE 05/26/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3E1004 TIME 12:49 PM ESTIMATE NO. 013 BID OPENING 11/06/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/15 R.E. NAME: CLARK, MARTIN DATE OF THIS ESTIMATE 05/26/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 158 HIGHWAY POST MARKER EA 35.0000 665.00 0.000 0 159 UNDERDRAIN MARKER EA 35.0000 175.00 0.000 0 160 MARKER (CULVERT) EA 35.0000 140.00 0.000 0 161 METAL BEAM GUARD RAILING (WOOD POST) LF 21.0000 81,900.00 137.500 2,887 162 VEGETATION CONTROL (MINOR CONCRETE) SQYD 70.0000 175,700.00 0.000 0 163 CHAIN LINK RAILING (TYPE 6) LF 90.0000 190,620.00 0.000 0 (F) 164 CONCRETE BARRIER (TYPE 26 MODIFIED) LF 165.0000 295,515.00 0.000 0 (F) 165 SINGLE THRIE BEAM BARRIER (WOOD POST) LF 30.0000 750.00 0.000 0 166 TRANSITION RAILING (TYPE STB) EA 3,700.0000 3,700.00 0.000 0 167 TRANSITION RAILING (TYPE WB) EA 2,600.0000 109,200.00 7.000 18,200 168 END CAP (TYPE TC) EA 150.0000 150.00 0.000 0 169 END ANCHOR ASSEMBLY (TYPE SFT) EA 650.0000 650.00 0.000 0 170 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,300.0000 89,700.00 6.000 13,800 171 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,300.0000 2,300.00 0.000 0 172 CONCRETE BARRIER (TYPE 60) LF 60.0000 97,200.00 200.000 12,000.00 412.000 24,720 173 CONCRETE BARRIER (TYPE 60C) LF 100.0000 1,500.00 1,643.620 164,362.00 1,754.920 175,492 174 CONCRETE BARRIER (TYPE 60G) LF 164.0000 185,320.00 286.100 46,920 175 CONCRETE BARRIER (TYPE 60GC) LF 125.0000 337,500.00 70.000 8,750.00 198.400 24,800 176 CONCRETE BARRIER (TYPE 60GE) LF 338.0000 429,260.00 118.400 40,019.20 1,084.550 366,577 177 CONCRETE BARRIER (TYPE 60G MODIFIED) LF 258.0000 183,180.00 48.500 12,513 178 CONCRETE BARRIER (TYPE 732 MODIFIED) LF 135.0000 241,785.00 0.000 0 (F) 179 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 28,950.00 6,402.000 3,201 180 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 3,540.00 316.000 316 181 THERMOPLASTIC PAVEMENT MARKING SQFT 7.0000 14,140.00 204.400 1,430 182 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2500 30.00 0.000 0 (BROKEN 12-3) 183 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2500 8,225.00 2,144.000 536 (BROKEN 36-12) 184 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2500 157.50 160.000 40 (BROKEN 17-7) PROGRAM CAS145 PAGE 8 DATE 05/26/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3E1004 TIME 12:49 PM ESTIMATE NO. 013 BID OPENING 11/06/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/15 R.E. NAME: CLARK, MARTIN DATE OF THIS ESTIMATE 05/26/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 185 4" THERMOPLASTIC TRAFFIC STRIPE LF 5.0000 5,050.00 0.000 0 (RECESSED, BROKEN 36-12) 186 4" THERMOPLASTIC TRAFFIC STRIPE LF 5.0000 10,050.00 0.000 0 (RECESSED) 187 8" THERMOPLASTIC TRAFFIC STRIPE LF 10.0000 1,400.00 0.000 0 (RECESSED) 188 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.5000 6,750.00 0.000 0 189 PAVEMENT MARKER EA 28.0000 1,456.00 0.000 0 (RETROREFLECTIVE-RECESSED) 190 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 191 MODIFY SIGN ILLUMINATION LS 95,000.0000 95,000.00 0.100 9,500.00 0.250 23,750 192 TRAFFIC MONITORING STATION (COUNT) LS 85,000.0000 85,000.00 0.350 29,750.00 0.400 34,000 193 MODIFY SIGNAL AND LIGHTING LS 85,000.0000 85,000.00 0.360 30,600.00 0.660 56,100 194 MODIFY LIGHTING LS 12,000.0000 12,000.00 0.300 3,600 195 MODIFY LIGHTING AND SIGN ILLUMINATION LS 175,000.0000 175,000.00 0.150 26,250 196 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 197 ROCK EXCAVATION CY 22.0000 195,580.00 754.000 16,588.00 754.000 16,588 198 NATURALLY OCCURING ASBESTOS LS 32,000.0000 32,000.00 0.000 0 PROGRAM CAS145 PAGE 9 DATE 05/26/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3E1004 TIME 12:49 PM ESTIMATE NO. 013 BID OPENING 11/06/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/15 R.E. NAME: CLARK, MARTIN DATE OF THIS ESTIMATE 05/26/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,907,019.03 6,539,084.43 ADJUSTMENT OF COMPENSATION 125,000.00 450,000.00 EXTRA WORK 34,232.71 323,592.02 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 2,066,251.74 7,312,676.45 199 MOBILIZATION LS 1,723,000.0000 1,723,000.00 0.950 1,636,850 ORIGINAL CONTRACT AMOUNT 20,643,515.00 TOTAL WORK COMPLETED 2,066,251.74 8,949,526.45 MATERIALS ON HAND ON SITE 25,128.15 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 2,066,251.74 8,974,654.60 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 02/21/14 485 07/02/14 04/17/14 11/13/15 272 0 0 0 42% 56% PROGRESS IS SATISFACTORY CLARK, MARTIN RESIDENT ENGINEER PROGRAM CAS145 DATE 05/26/15