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 07/26/16 EST. NO. 018 TIME 11:29 AM R.E. NAME: DELONG, ERIC 03-4F0704 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 028 0001 1,519.70 E.W. @ L.S.(+) 072016 N 1 0 0002 1,898.68 E.W. @ F.A.(+) 120415 N 0045.0 3,418.38 TOTAL THIS ESTIMATE 109,069.43 TOTAL PREVIOUS ESTIMATE 112,487.81 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 07/26/16 EST. NO. 018 TIME 11:29 AM R.E. NAME: DELONG, ERIC 03-4F0704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE OUT OF STATE 145-148 -2,000.00 003 0.00 -2,000.00 EQUAL EMPLOYMENT OPPORTUNITY MISSING FHWA 1391 -10,000.00 008 REC'D FHWA 1391 10,000.00 009 0.00 0.00 LABOR COMPLIANCE VIOLATION PER LTR DATED 2/15 -9,000.00 001 RETURN DEDUCT 2/15 9,000.00 003 PER LTR DATED 5/15 -6,000.00 004 PER LTR DATED 6/15 -8,000.00 005 RETURN 5/15 DEDUCT 6,000.00 005 RTN 6/15 DEDUCT 8,000.00 006 PER LTR DATED 10/15 -9,000.00 009 PER LTR DATED 11/15 -5,000.00 010 RETURN 10/15 DEDUCT 9,000.00 010 RTN DEDUCT 11/15 5,000.00 011 0.00 0.00 TOTAL DEDUCTIONS 0.00 -2,000.00 PROGRAM CAS145 PAGE 1 DATE 07/26/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4F0704 TIME 11:29 AM ESTIMATE NO. 018 BID OPENING 09/24/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/16 R.E. NAME: DELONG, ERIC DATE OF THIS ESTIMATE 07/26/16 LOCATION PROGRESS ESTIMATE 03-SAC-50-16.9/17.4 ----------------- DESILVA GATES CONSTRUCTION LP IN RANCHO CORDOVA AT NATOMA 11555 DUBLIN BLVD. OVERHEAD DUBLIN CA 94568 FED. AID NO. NH-P050(135) WIDEN STRUCTURE, EXTEND WEAVE LANE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 1.000 2,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,000.0000 5,000.00 0.750 3,750 003 TIME-RELATED OVERHEAD (WDAY) WDAY 1,500.0000 390,000.00 28.000 42,000.00 209.000 313,500 004 CONSTRUCTION AREA SIGNS LS 5,000.0000 5,000.00 0.900 4,500 005 TRAFFIC CONTROL SYSTEM LS 50,000.0000 50,000.00 0.100 5,000.00 1.000 50,000 006 TYPE III BARRICADE EA 100.0000 1,500.00 15.000 1,500 007 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 5.0000 220.00 44.000 220 008 TEMPORARY TRAFFIC STRIPE (TAPE) LF 0.8000 4,032.00 4,499.000 3,599 009 TEMPORARY PAVEMENT MARKING (TAPE) SQFT 7.0000 2,310.00 325.000 2,275 010 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.7000 3,892.00 5,554.000 3,887 011 CHANNELIZER (SURFACE MOUNTED) EA 40.0000 4,800.00 120.000 4,800 012 TRAFFIC PLASTIC DRUM EA 100.0000 6,700.00 67.000 6,700 013 TEMPORARY PAVEMENT MARKER EA 3.0000 1,170.00 419.000 1,257 014 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 2,000.0000 8,000.00 4.000 8,000 015 TEMPORARY RAILING (TYPE K) LF 18.0000 68,760.00 3,800.000 68,400 016 ALTERNATIVE TEMPORARY CRASH CUSHION EA 5,000.0000 30,000.00 6.000 30,000 017 JOB SITE MANAGEMENT LS 5,000.0000 5,000.00 0.100 500.00 1.000 5,000 018 PREPARE STORM WATER POLLUTION PREVENTION LS 2,000.0000 2,000.00 0.160 320.00 0.900 1,800 PLAN 019 RAIN EVENT ACTION PLAN EA 500.0000 12,500.00 17.000 8,500 020 STORM WATER SAMPLING AND ANALYSIS DAY EA 400.0000 16,000.00 8.000 3,200 021 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 1.000 2,000.00 2.000 4,000 022 TEMPORARY EROSION CONTROL BLANKET SQYD 4.0000 5,440.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 07/26/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4F0704 TIME 11:29 AM ESTIMATE NO. 018 BID OPENING 09/24/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/16 R.E. NAME: DELONG, ERIC DATE OF THIS ESTIMATE 07/26/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 MOVE-IN/MOVE-OUT EA 500.0000 3,000.00 3.000 1,500 (TEMPORARY EROSION CONTROL) 024 TEMPORARY HYDRAULIC MULCH SQYD 1.0000 8,140.00 8,396.000 8,396 (BONDED FIBER MATRIX) 025 TEMPORARY COVER SQYD 5.0000 6,800.00 20.000 100 026 TEMPORARY CHECK DAM LF 7.0000 2,170.00 0.000 0 027 TEMPORARY DRAINAGE INLET PROTECTION EA 300.0000 1,200.00 3.000 900 028 TEMPORARY FIBER ROLL LF 3.0000 7,500.00 650.000 1,950 029 TEMPORARY GRAVEL BAG BERM LF 6.0000 4,200.00 30.000 180 030 TEMPORARY LARGE SEDIMENT BARRIER LF 6.0000 8,280.00 0.000 0 031 TEMPORARY SILT FENCE LF 3.0000 1,950.00 0.000 0 032 TEMPORARY CONSTRUCTION ENTRANCE EA 3,000.0000 6,000.00 1.000 3,000 033 STREET SWEEPING LS 5,000.0000 5,000.00 0.100 500.00 1.000 5,000 034 TEMPORARY CONCRETE WASHOUT LS 3,000.0000 3,000.00 1.000 3,000 035 ASBESTOS COMPLIANCE PLAN LS 1,000.0000 1,000.00 1.000 1,000 036 TEMPORARY FENCE (TYPE ESA) LF 3.0000 3,180.00 440.000 1,320 037 WORK AREA MONITORING (BRIDGE) LS 1,000.0000 1,000.00 0.500 500.00 1.000 1,000 038 TREATED WOOD WASTE LB 0.2000 500.00 4,320.000 864 039 ABANDON CULVERT (EA) EA 1,000.0000 1,000.00 1.000 1,000 040 OBLITERATE SURFACING SQYD 1.0000 220.00 220.000 220 041 REMOVE CHAIN LINK FENCE LF 5.0000 250.00 50.000 250 042 REMOVE GUARDRAIL LF 6.0000 1,380.00 256.500 1,539 043 REMOVE FLARED END SECTION EA 1,000.0000 2,000.00 2.000 2,000 044 REMOVE THERMOPLATIC TRAFFIC STRIPE LF 1.0000 8,650.00 6,650.000 6,650 (WATER BLASTING) 045 REMOVE THERMOPLATIC TRAFFIC MARKING SQFT 5.0000 1,900.00 376.000 1,880 (WATER BLASTING) 046 REMOVE ROADSIDE SIGN EA 60.0000 1,140.00 8.000 480.00 17.000 1,020 047 REMOVE CULVERT (EA) EA 2,000.0000 2,000.00 1.000 2,000 048 REMOVE DOWNDRAIN (EA) EA 1,000.0000 2,000.00 2.000 2,000 049 REMOVE INLET EA 1,000.0000 2,000.00 2.000 2,000 PROGRAM CAS145 PAGE 3 DATE 07/26/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4F0704 TIME 11:29 AM ESTIMATE NO. 018 BID OPENING 09/24/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/16 R.E. NAME: DELONG, ERIC DATE OF THIS ESTIMATE 07/26/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 REMOVE ASPHALT CONCRETE SURFACING SQFT 1.5000 31,905.00 21,270.000 31,905 051 RESET ROADSIDE SIGN EA 200.0000 200.00 2.000 400.00 4.000 800 052 ADJUST OVERHEAD CONTACT SYSTEM LINE FOR LS 620,000.0000 620,000.00 0.950 589,000 RT (RAILROAD WORK) 053 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.5000 14,310.00 9,540.000 14,310 054 REFINISH BRIDGE DECK SQFT 25.0000 13,675.00 547.000 13,675 055 REMOVE CONCRETE CY 75.0000 825.00 10.510 788 (CURB, GUTTER, AND SIDEWALK) (CY) 056 BRIDGE REMOVAL (PORTION) LS 55,000.0000 55,000.00 1.000 55,000 057 ROADWAY EXCAVATION CY 50.0000 225,500.00 4,706.300 235,315 058 SHOULDER BACKING TON 50.0000 2,650.00 53.000 2,650.00 53.000 2,650 059 STRUCTURE EXCAVATION (BRIDGE) CY 200.0000 141,600.00 708.000 141,600 (F) 060 STRUCTURE BACKFILL (BRIDGE) CY 50.0000 25,250.00 -21.600 -1,080.00 505.000 25,250 (F) 061 IMPORTED BORROW (CY) CY 15.0000 294,000.00 19,496.000 292,440 062 SOIL AMENDMENT CY 60.0000 198.00 0.000 0 063 PACKET FERTILIZER EA 1.0000 160.00 0.000 0 064 PLANT (GROUP A) EA 14.0000 910.00 0.000 0 065 PLANT (GROUP B) EA 30.0000 1,530.00 0.000 0 066 PLANT (GROUP U) EA 70.0000 840.00 0.000 0 067 PLANT ESTABLISHMENT WORK LS 1,000.0000 1,000.00 0.000 0 068 WOOD MULCH CY 70.0000 7,700.00 0.000 0 069 EDGING LF 30.0000 11,400.00 0.000 0 070 CHECK AND TEST EXISTING IRRIGATION LS 1,000.0000 1,000.00 0.500 500 FACILITIES 071 CONTROL AND NEUTRAL CONDUCTORS LS 2,000.0000 2,000.00 0.000 0 072 1" REMOTE CONTROL VALVE EA 900.0000 1,800.00 0.000 0 073 1 1/2" REMOTE CONTROL VALVE EA 700.0000 700.00 0.000 0 074 TREE WELL SPRINKLER ASSEMBLY EA 40.0000 2,720.00 0.000 0 075 RISER SPRINKLER ASSEMBLY EA 50.0000 4,700.00 0.000 0 076 2" GATE VALVE EA 300.0000 600.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 07/26/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4F0704 TIME 11:29 AM ESTIMATE NO. 018 BID OPENING 09/24/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/16 R.E. NAME: DELONG, ERIC DATE OF THIS ESTIMATE 07/26/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 3.0000 3,390.00 0.000 0 (F) LINE) 078 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 3.0000 555.00 0.000 0 (F) (SUPPLY LINE) 079 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 3.0000 120.00 0.000 0 (F) (SUPPLY LINE) 080 2" PLASTIC PIPE (SCHEDULE 40) LF 3.0000 225.00 0.000 0 (F) (SUPPLY LINE) 081 2" PLASTIC PIPE (CLASS 315) LF 5.0000 2,000.00 0.000 0 (F) (SUPPLY LINE) 082 3" PLASTIC PIPE (CLASS 315) LF 5.0000 1,000.00 0.000 0 (F) (SUPPLY LINE) 083 BALL VALVE EA 300.0000 600.00 0.000 0 084 8" CORRUGATED HIGH DENSITY LF 60.0000 5,400.00 40.000 2,400 POLYETHYLENE PIPE CONDUIT 085 EROSION CONTROL (BONDED FIBER MATRIX) SQFT 0.2500 27,750.00 10,895.000 2,723.75 138,611.000 34,652 (SQFT) 086 FIBER ROLLS LF 3.0000 14,100.00 3,997.000 11,991 087 FINISHING ROADWAY LS 1,000.0000 1,000.00 0.000 0 088 CLASS 2 AGGREGATE BASE (CY) CY 46.0000 212,980.00 4,676.230 215,106 089 HOT MIX ASPHALT (TYPE A) TON 90.0000 281,700.00 3,325.680 299,311 090 RUBBERIZED HOT MIX ASPHALT (OPEN GRADED) TON 110.0000 110,000.00 1,072.910 118,020 091 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 4.0000 252.00 84.000 336 092 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 4.0000 8,320.00 2,027.000 8,108 093 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 4.0000 352.00 73.000 292 094 PLACE HOT MIX ASPHALT SQYD 80.0000 536.00 7.920 633 (MISCELLANEOUS AREA) 095 TACK COAT TON 2,000.0000 9,200.00 9.210 18,420 096 JACK AND LOWER BRIDGE LS 1,000.0000 1,000.00 0.000 0 097 FURNISH STEEL PILING (HP 10 X 57) LF 50.0000 32,050.00 641.000 32,050 098 DRIVE STEEL PILE (HP 10 X 57) EA 3,500.0000 70,000.00 20.000 70,000 099 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 600.0000 69,600.00 116.000 69,600 (F) 100 STRUCTURAL CONCRETE, BRIDGE CY 1,050.0000 824,250.00 780.480 819,504 (F) 101 MINOR CONCRETE (MINOR STRUCTURE) CY 4,000.0000 8,800.00 2.200 8,800 (F) 102 DRILL AND BOND DOWEL LF 30.0000 1,470.00 47.670 1,430 103 JOINT SEAL (ASPHALTIC PLUG) LF 300.0000 20,700.00 83.000 24,900 PROGRAM CAS145 PAGE 5 DATE 07/26/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4F0704 TIME 11:29 AM ESTIMATE NO. 018 BID OPENING 09/24/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/16 R.E. NAME: DELONG, ERIC DATE OF THIS ESTIMATE 07/26/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 BAR REINFORCING STEEL (BRIDGE) LB 1.0000 387,400.00 387,400.000 387,400 (F) 105 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 1,650.00 119.000 1,785.00 119.000 1,785 (0.063"-UNFRAMED) 106 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 1,650.00 110.000 1,650.00 110.000 1,650 (0.080"-UNFRAMED) 107 ROADSIDE SIGN - ONE POST EA 400.0000 4,800.00 12.000 4,800 108 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 100.0000 700.00 6.000 600 METHOD) 109 18" REINFORCED CONCRETE PIPE LF 300.0000 9,000.00 57.000 17,100 110 12" CORRUGATED STEEL PIPE (.079" THICK) LF 200.0000 3,800.00 0.000 0 111 18" BITUMINOUS COATED CORRUGATED STEEL LF 150.0000 9,900.00 66.000 9,900 PIPE DOWNDRAIN (.138" THICK) 112 18" DOWNDRAIN SLIP JOINT EA 1,000.0000 1,000.00 1.000 1,000 113 18" CONCRETE FLARED END SECTION EA 1,500.0000 1,500.00 1.000 1,500 114 18" ALTERNATIVE FLARED END SECTION EA 1,500.0000 3,000.00 2.000 3,000 115 ROCK SLOPE PROTECTION CY 400.0000 4,400.00 10.700 4,280 (F) (LIGHT, METHOD B) (CY) 116 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 5.0000 215.00 40.300 201 117 MINOR CONCRETE (GUTTER) (LF) LF 70.0000 5,180.00 78.250 5,477 118 MINOR CONCRETE (CURB AND GUTTER) CY 1,000.0000 11,000.00 10.970 10,970 119 MINOR CONCRETE (STAMPED CONCRETE) SQFT 13.0000 47,840.00 2,265.500 29,451 120 MISCELLANEOUS IRON AND STEEL LB 4.0000 2,608.00 652.000 2,608 (F) 121 BRIDGE DECK DRAINAGE SYSTEM LB 10.0000 28,550.00 -142.750 -1,427.50 2,855.000 28,550 (F) 122 CHAIN LINK FENCE (TYPE CL-6) LF 35.0000 1,750.00 80.000 2,800 123 CONCRETE BARRIER DELINEATOR (16") EA 60.0000 120.00 2.000 120.00 2.000 120 124 DELINEATOR (CLASS 1) EA 60.0000 1,260.00 0.000 0 125 HIGHWAY POST MARKER EA 60.0000 60.00 1.000 60.00 1.000 60 126 OBJECT MARKER (TYPE K-1) EA 60.0000 60.00 2.000 120.00 2.000 120 127 OBJECT MARKER (TYPE L-1) EA 60.0000 60.00 0.000 0 128 MIDWEST GUARDRAIL SYSTEM LF 40.0000 6,800.00 125.000 5,000 129 VEGETATION CONTROL (MINOR CONCRETE) SQYD 50.0000 4,550.00 129.740 6,487 130 TRANSITION RAILING (TYPE WB-31) EA 4,000.0000 4,000.00 1.000 4,000 PROGRAM CAS145 PAGE 6 DATE 07/26/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4F0704 TIME 11:29 AM ESTIMATE NO. 018 BID OPENING 09/24/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/16 R.E. NAME: DELONG, ERIC DATE OF THIS ESTIMATE 07/26/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 END ANCHOR ASSEMBLY (TYPE SFT) EA 500.0000 500.00 0.000 0 132 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,000.0000 3,000.00 1.000 3,000 133 CONCRETE BARRIER (TYPE 736) LF 100.0000 37,000.00 370.000 37,000 (F) 134 CONCRETE BARRIER (TYPE 736A) LF 100.0000 3,700.00 37.000 3,700 (F) 135 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 4,630.00 3,252.000 1,626.00 8,887.000 4,443 136 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 2,740.00 807.000 807.00 3,124.000 3,124 137 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 1,090.00 1,075.000 1,075.00 1,075.000 1,075 (BROKEN 12-3) 138 THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 3,440.00 452.000 1,808.00 715.000 2,860 139 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 210.00 364.000 182.00 424.000 212 (BROKEN 6-1) 140 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 2,055.00 984.000 492.00 5,356.000 2,678 (BROKEN 36-12) 141 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 2,000.00 2,273.000 1,136.50 2,537.000 1,268 (BROKEN 17-7) 142 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 1,290.00 200.000 600.00 200.000 600 143 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,000.0000 2,000.00 0.310 620.00 0.950 1,900 SYSTEM ELEMENTS DURING CONSTRUCTION 144 SIGNAL AND LIGHTING (TEMPORARY) LS 20,000.0000 20,000.00 0.080 1,600.00 0.950 19,000 145 CLOSED CIRCUIT TELEVISION SYSTEM LS 40,000.0000 40,000.00 0.050 2,000.00 0.950 38,000 146 RAMP METERING SYSTEM LS 50,000.0000 50,000.00 0.050 2,500.00 0.950 47,500 147 MODIFY SIGNAL AND LIGHTING LS 40,000.0000 40,000.00 0.050 2,000.00 0.950 38,000 148 MODIFY LIGHTING LS 100,000.0000 100,000.00 0.050 5,000.00 0.950 95,000 PROGRAM CAS145 PAGE 7 DATE 07/26/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4F0704 TIME 11:29 AM ESTIMATE NO. 018 BID OPENING 09/24/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/16 R.E. NAME: DELONG, ERIC DATE OF THIS ESTIMATE 07/26/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 79,747.75 4,542,668.08 ADJUSTMENT OF COMPENSATION 0.00 -60,900.62 EXTRA WORK 3,418.38 173,388.43 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 83,166.13 4,655,155.89 149 MOBILIZATION LS 526,000.0000 526,000.00 1.000 526,000 ORIGINAL CONTRACT AMOUNT 5,265,815.00 TOTAL WORK COMPLETED 83,166.13 5,181,155.89 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -2,000.00 TOTAL 83,166.13 5,179,155.89 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 11/24/14 305 01/27/15 01/26/15 09/19/16 209 162 -9 0 95% 71% PROGRESS IS SATISFACTORY DELONG, ERIC RESIDENT ENGINEER PROGRAM CAS145 DATE 07/26/16