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 04/27/18 EST. NO. 035 TIME 02:23 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 --------------------------------------------------------------------------- *** 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 04/27/18 EST. NO. 035 TIME 02:23 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 25% MISSING CPM -278,720.59 017 AC INDEX -116,193.28 018 RETURN EST. 17 CPM 278,720.59 019 TAKE MISSING CPM -196,333.53 019 RTN-CPM SUBMITTED 196,333.53 020 RETURN AC INDEX 116,193.28 022 LATE CPM -329,903.82 024 MISSING CEM4401 2015 -10,000.00 024 RTN CPM DEDUCT EST24 329,903.82 025 MISSING ADL PLAN -10,000.00 026 MISSING SWPPP DOCS -10,000.00 026 ADL PLAN DELIVERED 10,000.00 029 REC'D 2015 CEM4401 10,000.00 029 MISSING JOINT SEAL -5,000.00 030 MISSING 2016 CEM4401 -10,000.00 031 REC'D JOINT SEAL 5,000.00 033 REC'D SWPPP DOCS 10,000.00 033 REC'D 2016 CEM4401 10,000.00 033 0.00 0.00 EQUAL EMPLOYMENT OPPORTUNITY MISSING FHWA 1391 -10,000.00 018 RECEIVED FHWA 1391 10,000.00 019 MISSING FNL CEM2402F -10,000.00 030 REC'D CEM2402F 10,000.00 033 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 PER LTR DATED 1/16 -3,000.00 021 PER LTR DATED 2/16 -5,000.00 022 PROGRAM CAS145 S C H E D U L E O F D E D U C T I O N S PAGE NO. 2 DATE 04/27/18 EST. NO. 035 TIME 02:23 PM R.E. NAME: CLARK, MARTIN 03-3E1004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- PER LTR DATED 3/16 -10,000.00 023 PER LTR DATD 4/16 -10,000.00 024 RTN DEDUCT 1/16 3,000.00 026 RTN DEDUCT 2/16 5,000.00 026 RTN DEDUCT 3/16 10,000.00 026 RTN DEDUCT 4/16 10,000.00 026 CERTIFIED PAYROLLS -1,000.00 031 CERTIFIED PAYROLLS 1,000.00 033 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 04/27/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3E1004 TIME 02:23 PM ESTIMATE NO. 035 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 11/16/16 R.E. NAME: CLARK, MARTIN DATE OF THIS ESTIMATE 04/27/18 LOCATION FINAL 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 1.000 7,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 4,000.0000 4,000.00 1.000 4,000 003 TIME-RELATED OVERHEAD (WDAY) WDAY 3,200.0000 1,264,000.00 551.000 1,763,200 004 CONSTRUCTION AREA SIGNS LS 50,550.0000 50,550.00 1.000 50,550 005 TRAFFIC CONTROL SYSTEM LS 850,000.0000 850,000.00 1.000 850,000 006 TYPE III BARRICADE EA 40.0000 13,600.00 336.000 13,440 007 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 7.0000 3,080.00 252.000 1,764 008 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.4500 27,675.00 81,344.000 36,604 009 CHANNELIZER (SURFACE MOUNTED) EA 20.0000 10,000.00 602.000 12,040 010 TEMPORARY PAVEMENT MARKER EA 4.0000 32,520.00 1,603.000 6,412 011 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 140,000.0000 140,000.00 1.000 140,000 012 TEMPORARY RAILING (TYPE K) LF 8.5000 282,200.00 29,900.000 254,150 013 TEMPORARY CRASH CUSHION EA 500.0000 32,500.00 65.000 32,500 (TYPE ABSORB 350) 014 TEMPORARY TRAFFIC SCREEN LF 2.8000 41,720.00 6,530.000 18,284 015 JOB SITE MANAGEMENT LS 45,000.0000 45,000.00 1.000 45,000 016 PREPARE STORM WATER POLLUTION PREVENTION LS 2,500.0000 2,500.00 1.000 2,500 PLAN 017 RAIN EVENT ACTION PLAN EA 500.0000 60,000.00 32.000 16,000 018 STORM WATER SAMPLING AND ANALYSIS DAY EA 75.0000 6,750.00 28.000 2,100 019 STORM WATER ANNUAL REPORT EA 2,000.0000 6,000.00 2.000 4,000 020 TEMPORARY EROSION CONTROL BLANKET SQYD 2.7000 24,300.00 0.000 0 021 MOVE-IN/MOVE-OUT EA 200.0000 7,200.00 3.000 600 (TEMPORARY EROSION CONTROL) 022 TEMPORARY HYDRAULIC MULCH SQYD 0.7500 27,225.00 16,082.500 12,061 (BONDED FIBER MATRIX) PROGRAM CAS145 PAGE 2 DATE 04/27/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3E1004 TIME 02:23 PM ESTIMATE NO. 035 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 11/16/16 R.E. NAME: CLARK, MARTIN DATE OF THIS ESTIMATE 04/27/18 ------------------------------------------------------------------------------------------------------------------------------------ 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 5,056.500 12,641 024 TEMPORARY CHECK DAM LF 10.0000 17,100.00 763.000 7,630 025 TEMPORARY DRAINAGE INLET PROTECTION EA 160.0000 12,480.00 15.000 2,400 026 TEMPORARY FIBER ROLL LF 3.0000 49,200.00 7,390.000 22,170 027 TEMPORARY GRAVEL BAG BERM LF 14.5000 89,755.00 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 4,846.000 14,538 030 TEMPORARY CONSTRUCTION ENTRANCE EA 1,650.0000 62,700.00 10.000 16,500 031 STREET SWEEPING LS 20,000.0000 20,000.00 1.000 20,000 032 TEMPORARY CONCRETE WASHOUT LS 15,000.0000 15,000.00 1.000 15,000 033 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 034 TEMPORARY FENCE (TYPE ESA) LF 2.2000 23,100.00 5,224.000 11,492 035 HEALTH AND SAFETY PLAN LS 3,000.0000 3,000.00 1.000 3,000 036 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.0000 19,000.00 9,426.000 9,426 STRIPE (HAZARDOUS WASTE) 037 TREATED WOOD WASTE LB 0.0700 2,520.00 52,920.000 3,704 038 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 039 PUBLIC SAFETY PLAN LS 2,500.0000 2,500.00 1.000 2,500 040 ABANDON CULVERT (EA) EA 3,800.0000 3,800.00 0.000 0 041 REMOVE CHAIN LINK FENCE LF 6.0000 7,560.00 845.000 5,070 042 REMOVE METAL BEAM GUARD RAILING LF 5.0000 13,950.00 2,794.800 13,974 043 REMOVE IRRIGATION FACILITY LS 2,000.0000 2,000.00 1.000 2,000 044 REMOVE PAINTED TRAFFIC STRIPE LF 0.5000 15,500.00 29,301.000 14,650 045 REMOVE PAINTED PAVEMENT MARKING SQFT 3.0000 390.00 126.000 378 046 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 8,000.00 12,071.000 6,035 047 REMOVE ROADSIDE SIGN EA 50.0000 2,250.00 48.000 2,400 048 REMOVE SIGN STRUCTURE (EA) EA 3,000.0000 6,000.00 2.000 6,000 049 REMOVE SIGN PANEL EA 100.0000 2,100.00 21.000 2,100 PROGRAM CAS145 PAGE 3 DATE 04/27/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3E1004 TIME 02:23 PM ESTIMATE NO. 035 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 11/16/16 R.E. NAME: CLARK, MARTIN DATE OF THIS ESTIMATE 04/27/18 ------------------------------------------------------------------------------------------------------------------------------------ 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 4.000 2,000 051 REMOVE ASPHALT CONCRETE DIKE LF 1.0000 14,900.00 12,461.000 12,461 052 REMOVE HOT MIX ASPHALT GUTTER LF 22.0000 1,452.00 0.000 0 053 REMOVE CULVERT (LF) LF 16.0000 42,720.00 1,048.000 16,768 054 REMOVE INLET EA 800.0000 16,000.00 11.000 8,800 055 REMOVE HEADWALL EA 1,300.0000 3,900.00 2.000 2,600 056 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 6.000 1,800 058 RESET ROADSIDE SIGN EA 250.0000 8,000.00 51.000 12,750 059 ADJUST WATER VALVE COVER TO GRADE EA 350.0000 2,800.00 10.000 3,500 060 ADJUST MANHOLE EA 450.0000 1,800.00 4.000 1,800 061 ADJUST MANHOLE TO GRADE EA 600.0000 3,600.00 5.000 3,000 062 ADJUST UTILITY COVER TO GRADE EA 700.0000 7,000.00 7.000 4,900 063 ADJUST TELEPHONE VAULT TO GRADE EA 2,200.0000 8,800.00 1.000 2,200 064 MODIFY SIGN STRUCTURE EA 3,500.0000 3,500.00 1.000 3,500 (SAFETY CABLE RETROFIT) 065 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.4000 108,220.00 93,049.960 130,269 066 REMOVE CONCRETE CURB (LF) LF 4.0000 2,640.00 1,023.260 4,093 067 REMOVE CONCRETE SIDEWALK (LF) LF 3.5000 700.00 528.000 1,848 068 REMOVE CONCRETE BARRIER LF 19.0000 125,970.00 4,765.670 90,547 069 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 1.4000 52,920.00 44,435.000 62,209 070 FURNISH POLYESTER CONCRETE OVERLAY CF 55.0000 156,200.00 3,038.500 167,117 071 PLACE POLYESTER CONCRETE OVERLAY SQFT 3.0000 113,640.00 44,515.000 133,545 (F) 072 ACCESS OPENING, SOFFIT EA 2,000.0000 4,000.00 2.000 4,000 073 SAND BACKFILL CY 160.0000 8,800.00 0.000 0 074 BRIDGE REMOVAL (PORTION), LOCATION A LS 120,000.0000 120,000.00 1.000 120,000 075 BRIDGE REMOVAL (PORTION), LOCATION B LS 130,000.0000 130,000.00 1.000 130,000 076 BRIDGE REMOVAL (PORTION), LOCATION C LS 130,000.0000 130,000.00 1.000 130,000 PROGRAM CAS145 PAGE 4 DATE 04/27/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3E1004 TIME 02:23 PM ESTIMATE NO. 035 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 11/16/16 R.E. NAME: CLARK, MARTIN DATE OF THIS ESTIMATE 04/27/18 ------------------------------------------------------------------------------------------------------------------------------------ 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 1.000 120,000 079 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 1.000 100,000 081 ROADWAY EXCAVATION CY 24.5000 1,291,150.00 12,198.010 298,851 082 SHOULDER BACKING TON 26.0000 29,900.00 581.360 15,115 083 STRUCTURE EXCAVATION (BRIDGE) CY 2,400.0000 100,800.00 52.000 124,800 (F) 084 STRUCTURE BACKFILL (BRIDGE) CY 1,900.0000 106,400.00 72.000 136,800 (F) 085 IMPORTED BORROW (CY) CY 8.0000 28,800.00 2,531.875 20,255 086 ROADSIDE CLEARING LS 35,000.0000 35,000.00 1.000 35,000 087 SOIL AMENDMENT CY 120.0000 984.00 8.200 984 088 MULCH CY 50.0000 4,900.00 98.000 4,900 089 PINE NEEDLE MULCH CY 75.0000 9,750.00 200.000 15,000 090 FERTILIZER (PACKET) EA 1.0000 290.00 290.000 290 091 PLANT (GROUP I) EA 80.0000 12,800.00 160.000 12,800 092 PLANT (GROUP A) EA 20.0000 1,220.00 61.000 1,220 093 PLANT (GROUP B) EA 40.0000 4,800.00 120.000 4,800 094 PLANT ESTABLISHMENT WORK LS 6,000.0000 6,000.00 1.000 6,000 095 FOLIAGE PROTECTOR EA 32.0000 2,048.00 66.000 2,112 096 3/4" PLASTIC PIPE (IRRIGATION LINE) LF 5.0000 4,100.00 820.000 4,100 (F) 097 SPRINKLER (TYPE D-1) EA 6.0000 1,380.00 230.000 1,380 098 TIME RELEASE WATER ASSEMBLY EA 15.0000 5,100.00 340.000 5,100 099 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 75.0000 1,125.00 15.000 1,125 (F) LINE) 100 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 200.0000 1,200.00 12.000 2,400 101 EROSION CONTROL (BONDED FIBER MATRIX) SQFT 0.1300 71,760.00 410,353.000 53,345 (SQFT) 102 ROLLED EROSION CONTROL PRODUCT SQFT 1.0000 1,600.00 1,540.000 1,540 (JUTE MESH) 103 FIBER ROLLS LF 3.0000 32,400.00 4,984.000 14,952 PROGRAM CAS145 PAGE 5 DATE 04/27/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3E1004 TIME 02:23 PM ESTIMATE NO. 035 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 11/16/16 R.E. NAME: CLARK, MARTIN DATE OF THIS ESTIMATE 04/27/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 COMPOST SQFT 0.4500 64,800.00 140,524.000 63,235 105 INCORPORATE MATERIALS SQFT 0.0600 8,640.00 140,524.000 8,431 106 CLASS 2 AGGREGATE BASE (CY) CY 29.5000 1,003,000.00 15,735.180 464,187 107 HOT MIX ASPHALT (TYPE A) TON 76.0000 2,211,600.00 17,436.310 1,325,159 108 HOT MIX ASPHALT (TEXTURED PAVING) SQYD 35.0000 18,900.00 525.000 18,375 109 RUBBERIZED HOT MIX ASPHALT (OPEN GRADED) TON 105.0000 870,450.00 7,637.880 801,977 110 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 2.0000 1,560.00 1,628.000 3,256 111 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 2.0000 13,500.00 4,036.000 8,072 112 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 6,943.000 27,772 114 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 3.0000 14,700.00 1,966.000 5,898 115 PLACE HOT MIX ASPHALT SQYD 75.0000 10,500.00 42.470 3,185 (MISCELLANEOUS AREA) 116 TACK COAT TON 1,340.0000 34,840.00 45.140 60,487 117 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 1.000 200,000 119 RAISE BRIDGE (LOCATION C) LS 200,000.0000 200,000.00 1.000 200,000 120 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 68.000 306,000 PILE (SIGN FOUNDATION) 124 STRUCTURAL CONCRETE, BRIDGE CY 2,600.0000 993,200.00 436.000 1,133,600 (F) 125 MINOR CONCRETE (MINOR STRUCTURE) CY 1,500.0000 240,000.00 103.470 155,205 (F) 126 DRILL AND BOND DOWEL LF 32.0000 62,720.00 1,863.000 59,616 127 JOINT SEAL (MR 1") LF 63.0000 35,091.00 626.600 39,475 128 BAR REINFORCING STEEL (BRIDGE) LB 7.0000 496,020.00 83,876.000 587,132 (F) 129 FURNISH SIGN STRUCTURE (BRIDGE MOUNTED LB 5.5000 42,020.00 7,640.000 42,020 (F) WITH WALKWAY) 130 INSTALL SIGN STRUCTURE (BRIDGE MOUNTED LB 2.5000 19,100.00 7,640.000 19,100 (F) WITH WALKWAY) PROGRAM CAS145 PAGE 6 DATE 04/27/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3E1004 TIME 02:23 PM ESTIMATE NO. 035 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 11/16/16 R.E. NAME: CLARK, MARTIN DATE OF THIS ESTIMATE 04/27/18 ------------------------------------------------------------------------------------------------------------------------------------ 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 42,665.000 149,327 (F) 132 INSTALL SIGN STRUCTURE (TRUSS) LB 0.3000 12,588.00 41,960.000 12,588 (F) 133 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 23.0000 42,320.00 1,835.860 42,224 134 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.0000 270.00 14.130 254 (0.063"-UNFRAMED) 135 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 19.0000 1,672.00 88.000 1,672 (0.080"-UNFRAMED) 136 ROADSIDE SIGN - ONE POST EA 350.0000 1,050.00 3.000 1,050 137 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 100.0000 500.00 5.000 500 METHOD) 138 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 5.0000 5,250.00 1,041.680 5,208 139 8" ALTERNATIVE PIPE CULVERT LF 170.0000 1,700.00 0.000 0 140 12" ALTERNATIVE PIPE CULVERT LF 200.0000 5,400.00 26.200 5,240 141 18" ALTERNATIVE PIPE CULVERT LF 120.0000 241,200.00 961.500 115,380 142 24" ALTERNATIVE PIPE CULVERT LF 106.0000 79,500.00 411.200 43,587 143 30" ALTERNATIVE PIPE CULVERT LF 125.0000 48,750.00 0.000 0 144 8" PERFORATED PLASTIC PIPE UNDERDRAIN LF 64.0000 110,080.00 520.000 33,280 145 12" ALTERNATIVE FLARED END SECTION EA 200.0000 200.00 0.000 0 146 18" ALTERNATIVE FLARED END SECTION EA 250.0000 250.00 1.000 250 147 ROCK SLOPE PROTECTION CY 200.0000 2,600.00 19.470 3,894 (F) (FACING, METHOD B) (CY) 148 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 10.0000 490.00 41.200 412 149 DETECTABLE WARNING SURFACE SQFT 20.0000 540.00 285.000 5,700 150 MINOR CONCRETE (CURB AND GUTTER) CY 985.0000 5,122.00 44.900 44,226 151 MINOR CONCRETE (SIDEWALK) CY 800.0000 15,200.00 70.950 56,760 152 MINOR CONCRETE (CURB RAMP) CY 1,000.0000 1,300.00 63.030 63,030 153 MISCELLANEOUS IRON AND STEEL LB 2.0000 48,452.00 13,648.000 27,296 (F) 154 WATER SUPPLY LINE LS 400,000.0000 400,000.00 1.000 400,000 155 CHAIN LINK FENCE (TYPE CL-6) LF 12.0000 15,120.00 845.000 10,140 156 DELINEATOR (CLASS 1) EA 30.0000 1,350.00 44.000 1,320 157 DELINEATOR (CLASS 2) EA 35.0000 1,365.00 43.000 1,505 PROGRAM CAS145 PAGE 7 DATE 04/27/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3E1004 TIME 02:23 PM ESTIMATE NO. 035 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 11/16/16 R.E. NAME: CLARK, MARTIN DATE OF THIS ESTIMATE 04/27/18 ------------------------------------------------------------------------------------------------------------------------------------ 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 19.000 665 159 UNDERDRAIN MARKER EA 35.0000 175.00 2.000 70 160 MARKER (CULVERT) EA 35.0000 140.00 8.000 280 161 METAL BEAM GUARD RAILING (WOOD POST) LF 21.0000 81,900.00 1,887.500 39,637 162 VEGETATION CONTROL (MINOR CONCRETE) SQYD 70.0000 175,700.00 1,826.830 127,878 163 CHAIN LINK RAILING (TYPE 6) LF 90.0000 190,620.00 2,941.000 264,690 (F) 164 CONCRETE BARRIER (TYPE 26 MODIFIED) LF 165.0000 295,515.00 2,102.220 346,866 (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 44.000 114,400 168 END CAP (TYPE TC) EA 150.0000 150.00 0.000 0 169 END ANCHOR ASSEMBLY (TYPE SFT) EA 650.0000 650.00 12.000 7,800 170 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,300.0000 89,700.00 27.000 62,100 171 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,300.0000 2,300.00 3.000 6,900 172 CONCRETE BARRIER (TYPE 60) LF 60.0000 97,200.00 496.000 29,760 173 CONCRETE BARRIER (TYPE 60C) LF 100.0000 1,500.00 3,537.320 353,732 174 CONCRETE BARRIER (TYPE 60G) LF 164.0000 185,320.00 722.100 118,424 175 CONCRETE BARRIER (TYPE 60GC) LF 125.0000 337,500.00 233.400 29,175 176 CONCRETE BARRIER (TYPE 60GE) LF 338.0000 429,260.00 1,246.150 421,198 177 CONCRETE BARRIER (TYPE 60G MODIFIED) LF 258.0000 183,180.00 129.500 33,411 178 CONCRETE BARRIER (TYPE 732 MODIFIED) LF 135.0000 241,785.00 2,039.000 275,265 (F) 179 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 28,950.00 74,738.000 37,369 180 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 3,540.00 4,660.000 4,660 181 THERMOPLASTIC PAVEMENT MARKING SQFT 7.0000 14,140.00 2,948.400 20,638 182 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2500 30.00 150.000 37 (BROKEN 12-3) 183 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2500 8,225.00 35,485.000 8,871 (BROKEN 36-12) 184 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2500 157.50 951.000 237 (BROKEN 17-7) PROGRAM CAS145 PAGE 8 DATE 04/27/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3E1004 TIME 02:23 PM ESTIMATE NO. 035 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 11/16/16 R.E. NAME: CLARK, MARTIN DATE OF THIS ESTIMATE 04/27/18 ------------------------------------------------------------------------------------------------------------------------------------ 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 1,587.000 7,141 189 PAVEMENT MARKER EA 28.0000 1,456.00 90.000 2,520 (RETROREFLECTIVE-RECESSED) 190 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 1.000 1,000 SYSTEM ELEMENTS DURING CONSTRUCTION 191 MODIFY SIGN ILLUMINATION LS 95,000.0000 95,000.00 1.000 95,000 192 TRAFFIC MONITORING STATION (COUNT) LS 85,000.0000 85,000.00 1.000 85,000 193 MODIFY SIGNAL AND LIGHTING LS 85,000.0000 85,000.00 1.000 85,000 194 MODIFY LIGHTING LS 12,000.0000 12,000.00 1.000 12,000 195 MODIFY LIGHTING AND SIGN ILLUMINATION LS 175,000.0000 175,000.00 1.000 175,000 196 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 197 ROCK EXCAVATION CY 22.0000 195,580.00 754.000 16,588 198 NATURALLY OCCURING ASBESTOS LS 32,000.0000 32,000.00 1.000 32,000 PROGRAM CAS145 PAGE 9 DATE 04/27/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3E1004 TIME 02:23 PM ESTIMATE NO. 035 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 11/16/16 R.E. NAME: CLARK, MARTIN DATE OF THIS ESTIMATE 04/27/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 16,119,512.02 ADJUSTMENT OF COMPENSATION 0.00 2,163,988.48 EXTRA WORK 0.00 4,391,412.23 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 0.00 22,674,912.73 199 MOBILIZATION LS 1,723,000.0000 1,723,000.00 1.000 1,723,000 ORIGINAL CONTRACT AMOUNT 20,643,515.00 TOTAL WORK COMPLETED 0.00 24,397,912.73 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 0.00 24,397,912.73 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 02/21/14 485 07/02/14 04/17/14 11/16/16 551 94 156 0 100% 100% CLARK, MARTIN RESIDENT ENGINEER PROGRAM CAS145 DATE 04/27/18