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 09/19/22 EST. NO. 013 TIME 07:07 AM R.E. NAME: ANTHONY GRANADOS/JOHN SCOTT 03-3H93U4 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 014 0001 1,620.33 E.W. @ F.A.(+) 040122 N 5000.0 0010 2,291.63 050422 N 0024.0 0011 5,751.70 050522 N 0025.0 0023 3,328.95 052322 N 0039.0 0024 3,443.51 052422 N 0040.0 0027 1,381.03 060322 N 0045.0 0030 1,583.01 052422 N 0052.0 0031 432.29 052422 N 0053.0 0032 371.40 052422 N 0054.0 0033 2,087.84 053122 N 0042.0 0034 3,472.74 060122 N 0043.0 0035 1,265.46 032922 N 5004.1 015 0004 24.35 E.W. @ F.A.(+) 052422 N 0055.0 0005 745.26 080322 N 0056.0 27,799.50 TOTAL THIS ESTIMATE 199,214.56 TOTAL PREVIOUS ESTIMATE 227,014.06 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 09/19/22 EST. NO. 013 TIME 07:07 AM R.E. NAME: ANTHONY GRANADOS/JOHN SCOTT 03-3H93U4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE FAIL TO PERFORM SWPP -40,000.00 005 SOURCE INSPECTION WH -10,000.00 005 RTN PARTIAL INSPECT 5,000.00 007 RTN PERFORM SWPP 40,000.00 007 DEDUCT CPM 4/2022 -10,000.00 008 RETURN CPM 4/2022 10,000.00 010 0.00 -5,000.00 LABOR COMPLIANCE VIOLATION PER LTR DATED 12/21 -10,000.00 004 RELEASE 12/21 DEDUCT 10,000.00 006 PER 3/22 LTR -7,000.00 007 DEDUCT LTTR 5/2022 -10,000.00 009 RETURN LTTR 3/2022 7,000.00 009 DEDUCT LTTR 7/2022 -10,000.00 011 RTN LTTR 5/2022 7,000.00 011 RTN LTTR 5/2022 3,000.00 012 0.00 -10,000.00 TOTAL DEDUCTIONS 0.00 -15,000.00 PROGRAM CAS145 PAGE 1 DATE 09/19/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3H93U4 TIME 07:07 AM ESTIMATE NO. 013 BID OPENING 06/17/21 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: ANTHONY GRANADOS/JOHN SCOTT DATE OF THIS ESTIMATE 09/19/22 LOCATION PROGRESS ESTIMATE 03-VAR ----------------- A. TEICHERT & SON, INC. M.C.M. IN YUBA AND BUTTE COUNTIES, ABOUT CONSTRUCTION, INC. (JOINT VEN 11 MILES NORTH OF MARYSVILLE, ON TURE) STATE ROUTE 70 FROM 0.8 MI NORTH OF 3500 AMERICAN RIVER DRIVE; CHANDLER RD TO E GRIDLEY RD, PM SACRAMENTO CA 95864 25.5/25.8 AND 0.0/3.8 FED. AID NO. ACNH-P070(143)E INSTALL SOFT BARRIER; CONSTRUCT TWO ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 1.000 1,500 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,000.0100 5,000.01 0.500 2,500 003 TIME-RELATED OVERHEAD (LS) LS 1,250,000.0000 1,250,000.00 0.057 71,250.00 0.661 826,250 004 DISPUTE RESOLUTION BOARD ON-SITE EA 6,000.0000 54,000.00 1.000 6,000.00 4.000 24,000 MEETING 005 HOURLY OFF-SITE HR 200.0000 8,000.00 14.760 2,952 DISPUTE-RESOLUTION-BOARD-RELATED TASKS 006 DEVELOP WATER SUPPLY LS 85,500.0000 85,500.00 0.057 4,873.50 0.661 56,515 007 CONSTRUCTION AREA SIGNS LS 10,450.0000 10,450.00 0.022 229.90 0.764 7,983 008 TRAFFIC CONTROL SYSTEM LS 249,534.5400 249,534.54 0.057 14,223.47 0.661 164,942 009 TYPE III BARRICADE EA 25.0000 1,825.00 24.000 600 010 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 3.5000 4,445.00 210.000 735.00 834.000 2,919 011 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.2000 33,800.00 13,013.000 2,602.60 137,176.000 27,435 012 PLASTIC TRAFFIC DRUMS EA 25.0000 15,000.00 300.000 7,500.00 589.000 14,725 013 PORTABLE RADAR SPEED FEEDBACK SIGN LS 22,500.0000 22,500.00 0.057 1,282.50 0.661 14,872 SYSTEM 014 TEMPORARY PAVEMENT MARKER EA 4.5000 17,190.00 1,510.000 6,795.00 3,027.000 13,621 015 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 37,000.0000 37,000.00 0.057 2,109.00 0.661 24,457 016 TEMPORARY RAILING (TYPE K) LF 23.0000 434,700.00 480.000 11,040.00 19,320.000 444,360 017 ALTERNATIVE TEMPORARY CRASH CUSHION EA 5,800.0000 139,200.00 24.000 139,200 018 AUTOMATED FLAGGER ASSISTANCE DEVICE LS 131,000.0000 131,000.00 0.057 7,467.00 0.661 86,591 019 JOB SITE MANAGEMENT LS 86,000.0000 86,000.00 0.057 4,902.00 0.661 56,846 020 PREPARE STORM WATER POLLUTION PREVENTION LS 2,000.0000 2,000.00 0.500 1,000 PLAN 021 RAIN EVENT ACTION PLAN EA 500.0000 20,500.00 7.000 3,500 022 STORM WATER SAMPLING AND ANALYSIS DAY EA 285.0000 20,520.00 5.000 1,425 PROGRAM CAS145 PAGE 2 DATE 09/19/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3H93U4 TIME 07:07 AM ESTIMATE NO. 013 BID OPENING 06/17/21 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: ANTHONY GRANADOS/JOHN SCOTT DATE OF THIS ESTIMATE 09/19/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 STORM WATER ANNUAL REPORT EA 2,000.0000 6,000.00 0.000 0 024 TEMPORARY EROSION CONTROL BLANKET SQYD 3.4000 8,568.00 25.000 85 025 MOVE-IN/MOVE-OUT EA 245.0000 2,940.00 2.000 490 (TEMPORARY EROSION CONTROL) 026 TEMPORARY HYDRAULIC MULCH SQYD 0.4500 19,935.00 6,813.330 3,066.00 24,440.840 10,998 (BONDED FIBER MATRIX) 027 TEMPORARY COVER SQYD 2.5000 37,000.00 1,983.110 4,957 028 TEMPORARY CHECK DAM LF 9.4000 1,880.00 0.000 0 029 TEMPORARY DRAINAGE INLET PROTECTION EA 405.0000 1,215.00 0.000 0 030 TEMPORARY FIBER ROLL LF 3.4000 149,600.00 12,514.000 42,547 031 TEMPORARY GRAVEL BAG BERM LF 15.4000 9,240.00 0.000 0 032 TEMPORARY REINFORCED SILT FENCE LF 6.1500 3,075.00 0.000 0 033 TEMPORARY SILT FENCE LF 2.6000 65,000.00 503.000 1,307 034 TEMPORARY CONSTRUCTION ENTRANCE EA 4,700.0000 47,000.00 9.000 42,300 035 TEMPORARY CONSTRUCTION ROADWAY SQYD 13.0000 29,900.00 6,189.000 80,457 036 STREET SWEEPING LS 116,000.0000 116,000.00 0.057 6,612.00 0.661 76,676 037 TEMPORARY CONCRETE WASHOUT LS 25,000.0000 25,000.00 0.042 1,050.00 0.704 17,600 038 WATER QUALITY SAMPLING AND ANALYSIS DAY EA 425.0000 72,250.00 0.000 0 039 WATER QUALITY MONITORING REPORT EA 220.0000 4,400.00 0.000 0 040 WATER QUALITY ANNUAL REPORT EA 600.0000 1,800.00 0.000 0 041 TEMPORARY CREEK DIVERSION SYSTEMS LS 15,000.0000 15,000.00 0.000 0 042 TREATED WOOD WASTE LB 0.5000 53,000.00 0.000 0 043 TEMPORARY REINFORCED SILT FENCE LF 7.0000 10,290.00 2,501.000 17,507 (TYPE 1) 044 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 203,200.0000 203,200.00 0.057 11,582.40 0.661 134,315 045 NATURAL RESOURCE PROTECTION PLAN LS 4,400.0000 4,400.00 1.000 4,400 046 BIOLOGICAL RESOURCE INFORMATION LS 3,800.0000 3,800.00 1.000 3,800 PROGRAM 047 REMOVE CONCRETE (SQYD) SQYD 17.0000 9,350.00 72.200 1,227 048 TEMPORARY HIGH-VISIBILITY FENCE LF 5.0000 5,150.00 1,115.000 5,575 049 CLEARING AND GRUBBING (LS) LS 241,000.0000 241,000.00 0.900 216,900 PROGRAM CAS145 PAGE 3 DATE 09/19/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3H93U4 TIME 07:07 AM ESTIMATE NO. 013 BID OPENING 06/17/21 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: ANTHONY GRANADOS/JOHN SCOTT DATE OF THIS ESTIMATE 09/19/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 ROADWAY EXCAVATION CY 26.0000 1,089,400.00 2,671.820 69,467.32 41,878.900 1,088,851 051 SHOULDER BACKING TON 49.4000 91,390.00 136.000 6,718.40 965.060 47,673 052 STRUCTURE EXCAVATION (BRIDGE) CY 45.0000 24,975.00 555.000 24,975 (F) 053 STRUCTURE BACKFILL (BRIDGE) CY 150.0000 37,200.00 56.000 8,400 (F) 054 IMPORTED BORROW (CY) CY 25.0000 2,317,500.00 408.000 10,200.00 97,769.400 2,444,235 055 SETTLEMENT MONITORING LS 100,000.0000 100,000.00 1.000 100,000 056 SUBGRADE ENHANCEMENT GEOTEXTILE, SQYD 3.0000 233,400.00 73,398.440 220,195 CLASS B2 057 SOIL TESTING EA 300.0000 300.00 0.000 0 058 PLANT (GROUP I) EA 35.0000 105.00 0.000 0 059 PLANT (GROUP A) EA 38.0000 34,200.00 0.000 0 060 PLANT ESTABLISHMENT WORK LS 35,360.0000 35,360.00 0.000 0 061 WOOD MULCH CY 51.0000 32,640.00 0.000 0 062 FOLIAGE PROTECTOR EA 41.5000 37,350.00 0.000 0 063 TEMPORARY IRRIGATION SYSTEM LS 27,500.0000 27,500.00 0.000 0 064 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 450.0000 4,500.00 0.000 0 065 FIBER REINFORCED MATRIX SQFT 0.1400 134,260.00 0.000 0 066 ROLLED EROSION CONTROL PRODUCT (BLANKET) SQFT 0.4200 120,120.00 0.000 0 067 FIBER ROLLS LF 2.7000 180,630.00 4,514.500 12,189 068 COMPOST (CY) CY 29.0000 118,320.00 1,492.960 43,295 069 INCORPORATE MATERIALS SQFT 0.0200 13,480.00 365,440.690 7,308 070 PERMANENT EROSION CONTROL ESTABLISHMENT LS 50,000.0000 50,000.00 0.000 0 WORK 071 FINISHING ROADWAY LS 116,000.0000 116,000.00 0.000 0 072 CLASS 2 AGGREGATE BASE (CY) CY 34.0000 1,615,000.00 3,522.140 119,752.76 47,500.000 1,615,000 073 HOT MIX ASPHALT (TYPE A) TON 82.0000 4,321,400.00 9,778.660 801,850.12 36,144.250 2,963,828 074 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 105.0000 1,239,000.00 8,828.050 926,945 075 RUBBERIZED HOT MIX ASPHALT-OPEN GRADED TON 82.0000 1,000,400.00 0.000 0 (OPEN GRADED FRICTION COURSE) 076 DATA CORE LS 10,000.0000 10,000.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 09/19/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3H93U4 TIME 07:07 AM ESTIMATE NO. 013 BID OPENING 06/17/21 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: ANTHONY GRANADOS/JOHN SCOTT DATE OF THIS ESTIMATE 09/19/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 3.0000 10,830.00 0.000 0 078 PLACE HOT MIX ASPHALT SQYD 93.0000 4,371.00 0.000 0 (MISCELLANEOUS AREA) 079 TACK COAT TON 1,000.0000 170,000.00 25.000 25,000.00 72.645 72,645 080 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.7500 262,900.00 29,880.200 82,170.55 53,348.200 146,707 081 24" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 275.0000 473,550.00 1,722.000 473,550 082 78" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 1,470.0000 784,980.00 534.000 784,980 083 108" CAST-IN-DRILLED-HOLE CONCRETE LF 1,820.0000 2,806,440.00 1,542.000 2,806,440 PILING 084 PRESTRESSING CAST-IN-PLACE CONCRETE LS 625,000.0000 625,000.00 0.094 58,750.00 0.300 187,500 085 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 595.0000 49,980.00 84.000 49,980 (F) 086 STRUCTURAL CONCRETE, BRIDGE CY 1,145.0000 4,084,215.00 601.150 688,316.75 3,241.925 3,712,004 (F) 087 STRUCTURAL CONCRETE, BRIDGE CY 700.0000 1,142,400.00 865.020 605,514.00 865.020 605,514 (F) (POLYMER FIBER) 088 STRUCTURAL CONCRETE, APPROACH SLAB CY 995.0000 113,430.00 0.000 0 (F) (TYPE N) 089 STRUCTURAL CONCRETE, BOX CULVERT CY 1,550.0000 333,250.00 112.200 173,910 (F) 090 STRUCTURAL CONCRETE, HEADWALL CY 1,445.0000 124,270.00 6.500 9,392.50 21.000 30,345 (F) 091 STRUCTURAL CONCRETE, DRAINAGE INLET CY 1,900.0000 2,850.00 1.500 2,850.00 1.500 2,850 (F) 092 PTFE SPHERICAL BEARING EA 12,500.0000 425,000.00 5.000 62,500.00 34.000 425,000 093 JOINT SEAL ASSEMBLY (MR 9") LF 2,200.0000 191,400.00 0.000 0 094 BAR REINFORCING STEEL LB 1.0000 40,326.00 18,918.000 18,918 (F) 095 BAR REINFORCING STEEL (BRIDGE) LB 1.3500 2,718,931.05 150,588.707 203,294.75 2,088,319.707 2,819,231 (F) 096 STRUCTURE STEEL (PIPE PIN) LB 10.0000 206,390.00 20,639.000 206,390 (F) 097 REMOVE GUARDRAIL LF 12.0000 9,240.00 0.000 0 (RAIL ELEMENT WALL) 098 18" ALTERNATIVE PIPE CULVERT LF 140.5000 43,555.00 170.600 23,969 099 24" ALTERNATIVE PIPE CULVERT LF 186.0000 74,400.00 207.800 38,650.80 383.800 71,386 100 36" ALTERNATIVE PIPE CULVERT LF 245.0000 117,600.00 164.000 40,180.00 460.300 112,773 101 CONCRETE BACKFILL (PIPE TRENCH) CY 404.0000 1,454.40 3.580 1,446 (F) 102 24" ANCHOR ASSEMBLY EA 608.0000 1,216.00 2.000 1,216.00 2.000 1,216 103 24" ALTERNATIVE PIPE DOWNDRAIN LF 169.0000 5,408.00 30.200 5,103.80 30.200 5,103 PROGRAM CAS145 PAGE 5 DATE 09/19/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3H93U4 TIME 07:07 AM ESTIMATE NO. 013 BID OPENING 06/17/21 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: ANTHONY GRANADOS/JOHN SCOTT DATE OF THIS ESTIMATE 09/19/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 DRAINAGE INLET MARKER EA 40.0000 40.00 0.000 0 105 36" CORRUGATED STEEL PIPE INLET LF 445.0000 4,005.00 9.000 4,005.00 9.000 4,005 (.168" THICK) 106 24" WELDED STEEL PIPE CASING (BRIDGE) LF 240.0000 19,680.00 0.000 0 107 18" ALTERNATIVE FLARED END SECTION EA 713.0000 7,130.00 4.000 2,852.00 10.000 7,130 108 24" ALTERNATIVE FLARED END SECTION EA 780.0000 4,680.00 4.000 3,120 109 36" ALTERNATIVE FLARED END SECTION EA 1,260.0000 12,600.00 3.000 3,780.00 10.000 12,600 110 REMOVE CULVERT (LF) LF 37.0000 24,420.00 140.000 5,180.00 643.200 23,798 111 REMOVE HEADWALL EA 6,600.0000 19,800.00 1.000 6,600 112 REMOVE FLARED END SECTION (EA) EA 466.0000 10,252.00 2.000 932.00 20.000 9,320 113 REMOVE BOX CULVERT EA 22,000.0000 22,000.00 0.000 0 114 ROCK SLOPE PROTECTION CY 124.0000 5,332.00 14.500 1,798.00 42.500 5,270 (150 LB, CLASS III, METHOD B) (CY) 115 ROCK SLOPE PROTECTION CY 130.0000 2,860.00 0.000 0 (20 LB, CLASS I, METHOD B) (CY) 116 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 26.0000 6,240.00 40.800 1,060.80 113.400 2,948 117 MINOR CONCRETE (MISCELLANEOUS CY 1,800.0000 9,000.00 0.000 0 CONSTRUCTION) 118 MISCELLANEOUS IRON AND STEEL LB 5.0000 2,475.00 318.000 1,590.00 318.000 1,590 (F) 119 ISOLATION CASING LB 9.0000 104,949.00 6,687.000 60,183 (F) 120 MISCELLANEOUS METAL (BRIDGE) LB 9.0000 37,530.00 1,880.000 16,920.00 1,880.000 16,920 (F) 121 RELOCATE MAILBOX EA 450.0000 2,700.00 1.500 675 122 OBLITERATE SURFACING SQYD 7.3000 27,594.00 3,778.000 27,579.40 3,778.000 27,579 123 PIPE GATE EA 5,000.0000 5,000.00 0.000 0 124 REMOVE FENCE LF 7.0000 100,800.00 550.000 3,850.00 8,112.350 56,786 125 REMOVE GATE EA 500.0000 2,500.00 2.000 1,000 126 DELINEATOR (CLASS 1) EA 45.0000 990.00 0.000 0 127 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.5000 13,995.00 0.000 0 128 MILEPOST MARKER EA 45.0000 900.00 0.000 0 129 MARKER (CULVERT) EA 45.0000 540.00 0.000 0 130 REMOVE ROADSIDE SIGN EA 150.0000 3,300.00 0.000 0 PROGRAM CAS145 PAGE 6 DATE 09/19/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3H93U4 TIME 07:07 AM ESTIMATE NO. 013 BID OPENING 06/17/21 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: ANTHONY GRANADOS/JOHN SCOTT DATE OF THIS ESTIMATE 09/19/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 RESET ROADSIDE SIGN EA 300.0000 300.00 0.000 0 132 RELOCATE ROADSIDE SIGN EA 300.0000 10,500.00 0.000 0 133 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.0000 2,080.00 0.000 0 (0.063"-UNFRAMED) 134 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 2,700.00 0.000 0 (0.080"-UNFRAMED) 135 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 30.0000 3,300.00 0.000 0 (0.063"-FRAMED) 136 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 23.0000 8,740.00 0.000 0 (0.080"-FRAMED) 137 ROADSIDE SIGN - ONE POST EA 350.0000 10,850.00 0.000 0 138 ROADSIDE SIGN - TWO POST EA 1,050.0000 12,600.00 0.000 0 139 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 29.0000 235,770.00 0.000 0 140 MIDWEST GUARDRAIL SYSTEM (8' STEEL POST) LF 32.0000 47,680.00 0.000 0 141 VEGETATION CONTROL (MINOR CONCRETE) SQYD 60.0000 250,800.00 0.000 0 142 TUBULAR BICYCLE RAILING LF 91.0000 127,491.00 0.000 0 (F) 143 DOUBLE MIDWEST GUARDRAIL SYSTEM LF 101.0000 5,050.00 0.000 0 144 CABLE RAILING LF 30.0000 3,180.00 0.000 0 (F) 145 TRANSITION RAILING (TYPE WB-31) EA 3,600.0000 21,600.00 0.000 0 146 MAX-TENSION MEDIAN TERMINAL SYSTEM EA 7,000.0000 14,000.00 0.000 0 147 END ANCHOR ASSEMBLY (TYPE SFT) EA 800.0000 3,200.00 0.000 0 148 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,400.0000 6,800.00 0.000 0 149 ALTERNATIVE CRASH CUSHION EA 32,000.0000 64,000.00 0.000 0 150 CONCRETE BARRIER (TYPE 842) LF 130.0000 182,130.00 0.000 0 (F) 151 CONCRETE BARRIER (TYPE 842 MODIFIED) LF 132.0000 184,932.00 0.000 0 (F) 152 REMOVE GUARDRAIL LF 3.0000 19,650.00 1,496.000 4,488 153 THERMOPLASTIC PAVEMENT MARKING SQFT 6.0000 4,740.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 154 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.3500 1,269.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 155 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 22,050.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 156 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 870.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) PROGRAM CAS145 PAGE 7 DATE 09/19/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3H93U4 TIME 07:07 AM ESTIMATE NO. 013 BID OPENING 06/17/21 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: ANTHONY GRANADOS/JOHN SCOTT DATE OF THIS ESTIMATE 09/19/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 157 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 63,900.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 158 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 1,480.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 159 REMOVE PAINTED TRAFFIC STRIPE LF 0.4500 5,535.00 0.000 0 160 REMOVE PAINTED TRAFFIC STRIPE LF 3.0000 4,290.00 2,876.000 8,628.00 2,876.000 8,628 (WATER-BLASTING) 161 REMOVE PAINTED PAVEMENT MARKING SQFT 4.7500 1,805.00 369.000 1,752 162 REMOVE PAINTED PAVEMENT MARKING SQFT 17.0000 2,210.00 126.000 2,142 (WATER-BLASTING) 163 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.5500 5,885.00 10,038.000 5,520 164 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 3.0000 2,910.00 614.000 1,842 (WATER-BLASTING) 165 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 1,560.00 0.000 0 166 6" RUMBLE STRIP STA 15.0000 3,600.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 167 12" RUMBLE STRIP STA 15.0000 5,850.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 168 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 4.5000 8,955.00 0.000 0 169 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 7.5000 14,925.00 0.000 0 (WARRANTY) 170 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 3.0000 5,970.00 0.000 0 (WARRANTY) (BROKEN 36-12) 171 LOCATING AND MAPPING UNDERGROUND LS 57,768.0000 57,768.00 0.500 28,884 FACILITIES 172 INTERCONNECTION CONDUIT SYSTEMS LS 199,662.0000 199,662.00 0.000 0 173 PORTABLE TEMPORARY LIGHTING LS 35,000.0000 35,000.00 0.000 0 SYSTEMS 174 MODIFYING LIGHTING SYSTEMS LS 218,855.0000 218,855.00 0.073 15,976.42 0.553 121,026 175 MODIFYING AUTOMATED VEHICLE LS 45,995.0000 45,995.00 0.140 6,439 CLASSIFICATION SYSTEMS PROGRAM CAS145 PAGE 8 DATE 09/19/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3H93U4 TIME 07:07 AM ESTIMATE NO. 013 BID OPENING 06/17/21 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: ANTHONY GRANADOS/JOHN SCOTT DATE OF THIS ESTIMATE 09/19/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 3,088,399.74 25,234,348.65 ADJUSTMENT OF COMPENSATION 0.00 88,139.36 EXTRA WORK 27,799.50 138,874.70 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 3,116,199.24 25,461,362.71 176 MOBILIZATION LS 3,765,900.0000 3,765,900.00 1.000 3,765,900 ORIGINAL CONTRACT AMOUNT 37,733,123.00 TOTAL WORK COMPLETED 3,116,199.24 29,227,262.71 MATERIALS ON HAND ON SITE 166,824.00 189,324.00 DEDUCTIONS 0.00 -15,000.00 TOTAL 3,283,023.24 29,401,586.71 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 08/18/21 245 08/23/21 08/23/21 01/24/23 162 109 0 0 76% 66% PROGRESS IS SATISFACTORY ANTHONY GRANADOS/JOHN SCOTT RESIDENT ENGINEER