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 09/16/21 EST. NO. 001 TIME 05:49 PM R.E. NAME: VALEH, SYD 04-0A0204 --------------------------------------------------------------------------- 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 09/16/21 EST. NO. 001 TIME 05:49 PM R.E. NAME: VALEH, SYD 04-0A0204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 09/16/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A0204 TIME 05:49 PM ESTIMATE NO. 001 BID OPENING 04/21/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/21 R.E. NAME: VALEH, SYD DATE OF THIS ESTIMATE 09/16/21 LOCATION PROGRESS ESTIMATE 04-SON-1-R15.0/R15.7 ----------------- O.C. JONES & SONS BRIDGEWAY IN SONOMA COUNTY NEAR BODEGA BAY, CIVIL CONSTRUCTORS A JOINT FROM 0.2 MILE SOUTH TO 0.4 MILE VENTURE NORTH OF SCOTTY CREEK CULVERT 1520 FOURTH STREET BERKELEY CA 94710 FED. AID NO. N O N E REALIGN ROADWAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 4,000.0000 4,000.00 0.000 0 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 3,500.0000 3,500.00 0.250 875.00 0.250 875 003 TIME-RELATED OVERHEAD (WDAY) WDAY 3,200.0000 1,600,000.00 25.000 80,000.00 25.000 80,000 004 DISPUTE RESOLUTION BOARD ON-SITE EA 6,000.0000 60,000.00 0.000 0 MEETING 005 HOURLY OFF-SITE HR 200.0000 4,000.00 0.000 0 DISPUTE-RESOLUTION-BOARD-RELATED TASKS 006 CONSTRUCTION AREA SIGNS LS 3,600.0000 3,600.00 0.750 2,700.00 0.750 2,700 007 TRAFFIC CONTROL SYSTEM LS 295,000.0000 295,000.00 0.050 14,750.00 0.050 14,750 008 TRAFFIC CONE EA 18.0000 2,520.00 0.000 0 009 TYPE III BARRICADE EA 40.0000 4,800.00 0.000 0 010 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 20.0000 1,680.00 0.000 0 011 TEMPORARY TRAFFIC STRIPE (PAINT) LF 3.0000 2,280.00 0.000 0 012 CHANNELIZER (SURFACE MOUNTED) EA 52.0000 6,240.00 0.000 0 013 TEMPORARY PAVEMENT MARKER EA 35.0000 700.00 0.000 0 014 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 15,000.0000 15,000.00 0.000 0 015 TEMPORARY RAILING (TYPE K) LF 23.0000 55,660.00 0.000 0 016 TEMPORARY CRASH CUSHION MODULE EA 250.0000 14,000.00 0.000 0 017 TEMPORARY ALTERNATIVE CRASH EA 2,700.0000 27,000.00 0.000 0 CUSHION 018 JOB SITE MANAGEMENT LS 100,000.0000 100,000.00 0.050 5,000.00 0.050 5,000 019 PREPARE STORM WATER POLLUTION PREVENTION LS 2,750.0000 2,750.00 0.500 1,375.00 0.500 1,375 PLAN 020 RAIN EVENT ACTION PLAN EA 500.0000 70,000.00 0.000 0 021 STORM WATER SAMPLING AND ANALYSIS DAY EA 200.0000 11,200.00 0.000 0 022 STORM WATER ANNUAL REPORT EA 2,000.0000 8,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 09/16/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A0204 TIME 05:49 PM ESTIMATE NO. 001 BID OPENING 04/21/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/21 R.E. NAME: VALEH, SYD DATE OF THIS ESTIMATE 09/16/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY COVER SQYD 2.8500 14,107.50 0.000 0 024 TEMPORARY CHECK DAM LF 4.9000 1,176.00 0.000 0 025 TEMPORARY DRAINAGE INLET PROTECTION EA 175.0000 7,875.00 0.000 0 026 TEMPORARY FIBER ROLL LF 4.8500 6,790.00 0.000 0 027 TEMPORARY REINFORCED SILT FENCE LF 9.3000 71,982.00 8,224.000 76,483.20 8,224.000 76,483 028 TEMPORARY CONSTRUCTION ENTRANCE EA 3,600.0000 10,800.00 1.000 3,600.00 1.000 3,600 029 TEMPORARY CONSTRUCTION ROADWAY SQYD 38.0000 38,000.00 1,000.000 38,000.00 1,000.000 38,000 030 STREET SWEEPING LS 120,000.0000 120,000.00 0.050 6,000.00 0.050 6,000 031 TEMPORARY ACTIVE TREATMENT SYSTEM LS 40,000.0000 40,000.00 0.000 0 032 TEMPORARY CONCRETE WASHOUT LS 35,000.0000 35,000.00 0.050 1,750.00 0.050 1,750 033 WATER QUALITY SAMPLING AND ANALYSIS DAY EA 200.0000 8,000.00 0.000 0 034 WATER QUALITY MONITORING REPORT EA 200.0000 2,000.00 0.000 0 035 TEMPORARY CREEK DIVERSION SYSTEMS LS 65,000.0000 65,000.00 0.000 0 036 ASBESTOS COMPLIANCE PLAN LS 2,000.0000 2,000.00 0.000 0 037 ASBESTOS REMOVAL WORK PLAN AND LS 2,500.0000 2,500.00 0.000 0 REPORT 038 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 13.0000 8,840.00 0.000 0 STRIPE (HAZARDOUS WASTE) 039 TREATED WOOD WASTE LB 1.5000 6,510.00 0.000 0 040 NOISE MONITORING LS 3,500.0000 3,500.00 0.000 0 041 TEMPORARY WETLAND PROTECTION MAT LS 310,000.0000 310,000.00 0.750 232,500.00 0.750 232,500 042 CLEARING AND GRUBBING (LS) LS 25,000.0000 25,000.00 0.100 2,500.00 0.100 2,500 043 ROADWAY EXCAVATION CY 36.0000 1,425,600.00 0.000 0 044 ROADWAY EXCAVATION (TOPSOIL) CY 23.0000 164,680.00 0.000 0 045 ROADWAY EXCAVATION (LOCAL SAND) CY 200.0000 5,600.00 0.000 0 046 STRUCTURE EXCAVATION (TYPE D) CY 66.0000 34,056.00 37.000 2,442.00 37.000 2,442 (F) 047 STRUCTURE BACKFILL (BRIDGE) CY 154.0000 54,670.00 0.000 0 (F) 048 DITCH EXCAVATION CY 65.0000 92,950.00 0.000 0 049 SUBGRADE ENHANCEMENT GEOTEXTILE, SQYD 5.0000 12,850.00 0.000 0 CLASS B1 PROGRAM CAS145 PAGE 3 DATE 09/16/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A0204 TIME 05:49 PM ESTIMATE NO. 001 BID OPENING 04/21/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/21 R.E. NAME: VALEH, SYD DATE OF THIS ESTIMATE 09/16/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 ROADSIDE CLEARING LS 2,300.0000 2,300.00 0.000 0 051 WEED GERMINATION SQYD 0.3000 417.00 0.000 0 052 SOIL AMENDMENT CY 125.0000 1,500.00 0.000 0 053 PACKET FERTILIZER EA 0.5000 635.00 0.000 0 054 PLANT (GROUP H) EA 14.0000 1,134.00 0.000 0 055 PLANT (GROUP I) EA 18.0000 21,420.00 0.000 0 056 PLANT ESTABLISHMENT WORK LS 41,000.0000 41,000.00 0.000 0 057 WOOD MULCH CY 115.0000 6,785.00 0.000 0 058 2" WYE STRAINER ASSEMBLY EA 650.0000 1,300.00 0.000 0 059 6" SUPPLY LINE (BRIDGE) LF 270.0000 248,400.00 0.000 0 (F) 060 POP-UP SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 65.0000 3,705.00 0.000 0 061 CAM COUPLER ASSEMBLY EA 950.0000 1,900.00 0.000 0 062 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 9.0000 6,030.00 0.000 0 (F) LINE) 063 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 10.0000 1,300.00 0.000 0 (F) LINE) 064 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 12.0000 9,360.00 0.000 0 (F) (SUPPLY LINE) 065 2" PLASTIC PIPE (CLASS 315) LF 14.0000 1,680.00 0.000 0 (F) (SUPPLY LINE) 066 PRESSURE REGULATING VALVE EA 1,500.0000 3,000.00 0.000 0 067 QUICK COUPLING VALVE EA 375.0000 750.00 0.000 0 068 BALL VALVE EA 550.0000 4,950.00 0.000 0 069 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 450.0000 3,600.00 0.000 0 070 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 0.5800 82,940.00 0.000 0 071 HYDROMULCH SQFT 0.0700 20,440.00 0.000 0 072 FIBER ROLLS LF 5.1600 26,574.00 0.000 0 073 HYDROSEED SQFT 0.0600 17,520.00 0.000 0 074 COMPOST (CY) CY 105.8000 24,334.00 0.000 0 075 CLASS 2 AGGREGATE SUBBASE CY 48.0000 132,480.00 0.000 0 076 CLASS 2 AGGREGATE BASE (CY) CY 96.0000 180,480.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 09/16/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A0204 TIME 05:49 PM ESTIMATE NO. 001 BID OPENING 04/21/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/21 R.E. NAME: VALEH, SYD DATE OF THIS ESTIMATE 09/16/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 HOT MIX ASPHALT (TYPE A) TON 116.0000 316,680.00 0.000 0 078 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 144.0000 239,040.00 0.000 0 079 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 2.5000 575.00 0.000 0 080 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 2.5000 8,200.00 0.000 0 081 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 2.5000 95.00 0.000 0 082 PLACE HOT MIX ASPHALT SQYD 85.0000 850.00 0.000 0 (MISCELLANEOUS AREA) 083 TACK COAT TON 2,000.0000 6,000.00 0.000 0 084 REMOVE BASE AND SURFACING CY 59.0000 47,200.00 0.000 0 085 PERVIOUS CONCRETE PAVEMENT CY 375.0000 225,000.00 0.000 0 086 TEMPORARY RETAINING WALL SQFT 34.0000 81,260.00 0.000 0 087 84" PERMANENT STEEL CASING LF 923.0000 623,025.00 72.000 66,456.00 72.000 66,456 088 24" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 220.0000 150,040.00 0.000 0 089 84" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 1,585.0000 1,069,875.00 72.000 114,120.00 72.000 114,120 090 72" CAST-IN-DRILLED-HOLE CONCRETE LF 1,807.0000 820,378.00 46.000 83,122.00 46.000 83,122 PILING (ROCK SOCKET) 091 PRESTRESSING CAST-IN-PLACE CONCRETE LS 216,953.0000 216,953.00 0.000 0 092 PRESTRESSING (TRANSVERSE) LS 163,487.0000 163,487.00 0.000 0 093 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 415.0000 48,140.00 0.000 0 (F) 094 STRUCTURAL CONCRETE, BRIDGE CY 1,225.0000 3,170,300.00 0.000 0 (F) 095 STRUCTURAL CONCRETE, BRIDGE CY 950.0000 1,151,400.00 0.000 0 (F) (POLYMER FIBER) 096 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,100.0000 152,900.00 0.000 0 (F) (TYPE N) 097 STRUCTURAL CONCRETE, HEADWALL CY 2,200.0000 70,400.00 0.000 0 (F) 098 STRUCTURAL CONCRETE, DRAINAGE INLET CY 2,000.0000 226,000.00 0.000 0 (F) 099 PTFE SPHERICAL BEARING EA 8,500.0000 85,000.00 0.000 0 (F) 100 JOINT SEAL ASSEMBLY (MR 6") LF 1,500.0000 70,500.00 0.000 0 101 JOINT SEAL ASSEMBLY (MR 7") LF 2,000.0000 94,000.00 0.000 0 102 BAR REINFORCING STEEL (BRIDGE) LB 1.0500 671,737.50 45,506.000 47,781.30 45,506.000 47,781 (F) 103 BAR REINFORCING STEEL (EPOXY COATED) LB 1.2900 964,216.95 25,263.000 32,589.27 25,263.000 32,589 (F) (BRIDGE) PROGRAM CAS145 PAGE 5 DATE 09/16/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A0204 TIME 05:49 PM ESTIMATE NO. 001 BID OPENING 04/21/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/21 R.E. NAME: VALEH, SYD DATE OF THIS ESTIMATE 09/16/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 BAR REINFORCING STEEL LB 15.0600 753.00 0.000 0 (F) (STAINLESS STEEL) (BRIDGE) 105 SCULPTED SHOTCRETE SQFT 228.5900 274,308.00 0.000 0 106 STRUCTURAL STEEL (PIPE PIN) LB 9.0000 39,573.00 0.000 0 (F) 107 BRIDGE REMOVAL LS 58,000.0000 58,000.00 0.000 0 (F) 108 18" ALTERNATIVE PIPE CULVERT LF 81.0000 290,790.00 0.000 0 109 24" ALTERNATIVE PIPE CULVERT LF 115.0000 20,700.00 0.000 0 110 30" ALTERNATIVE PIPE CULVERT LF 105.0000 46,200.00 0.000 0 111 36" ALTERNATIVE PIPE CULVERT LF 122.0000 23,180.00 0.000 0 112 IMPORTED BIOFILTRATION SOIL CY 90.0000 35,100.00 0.000 0 113 36" CORRUGATED STEEL PIPE (.064" THICK) LF 350.0000 17,150.00 0.000 0 114 6" PERFORATED PLASTIC PIPE UNDERDRAIN LF 48.0000 86,880.00 0.000 0 115 6" NON-PERFORATED PLASTIC PIPE LF 65.0000 7,150.00 0.000 0 UNDERDRAIN 116 CLASS 3 PERMEABLE MATERIAL (BLANKET) CY 77.0000 88,781.00 0.000 0 (F) 117 18" CORRUGATED STEEL PIPE DOWNDRAIN LF 115.0000 17,250.00 0.000 0 (.079" THICK) 118 24" CORRUGATED STEEL PIPE DOWNDRAIN LF 145.0000 43,500.00 0.000 0 (.064" THICK) 119 ANCHOR ASSEMBLY EA 1,350.0000 8,100.00 0.000 0 120 GEOMEMBRANE SQYD 15.0000 6,900.00 0.000 0 121 24" WELDED STEEL PIPE CASING (BRIDGE) LF 200.0000 15,800.00 0.000 0 122 18" ALTERNATIVE FLARED END SECTION EA 1,350.0000 5,400.00 0.000 0 123 24" ALTERNATIVE FLARED END SECTION EA 1,650.0000 6,600.00 0.000 0 124 REMOVE CULVERT (LF) LF 45.0000 4,320.00 0.000 0 125 REMOVE HEADWALL EA 3,500.0000 3,500.00 0.000 0 126 GABION CY 850.0000 11,050.00 0.000 0 (F) 127 ROCK SLOPE PROTECTION CY 126.0000 181,440.00 0.000 0 (2T, CLASS IX, METHOD A) 128 ROCK SLOPE PROTECTION CY 180.0000 13,320.00 0.000 0 (1/4 T, CLASS V, METHOD A) 129 ROCK SLOPE PROTECTION CY 265.0000 1,060.00 0.000 0 (150 LB, CLASS III, METHOD B) (CY) 130 ROCK SLOPE PROTECTION CY 162.0000 3,564.00 0.000 0 (60 LB, CLASS II, METHOD B) (CY) PROGRAM CAS145 PAGE 6 DATE 09/16/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A0204 TIME 05:49 PM ESTIMATE NO. 001 BID OPENING 04/21/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/21 R.E. NAME: VALEH, SYD DATE OF THIS ESTIMATE 09/16/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 ROCK SLOPE PROTECTION CY 145.0000 24,650.00 0.000 0 (20 LB, CLASS I, METHOD B) (CY) 132 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 15.0000 3,300.00 0.000 0 133 ROCK SLOPE PROTECTION FABRIC (CLASS 10) SQYD 12.0000 8,040.00 0.000 0 134 MINOR CONCRETE (MISCELLANEOUS CY 580.0000 20,880.00 0.000 0 CONSTRUCTION) 135 MINOR CONCRETE (SIDEWALK) CY 540.0000 62,640.00 0.000 0 136 MISCELLANEOUS IRON AND STEEL LB 3.0000 42,309.00 0.000 0 (F) 137 MISCELLANEOUS METAL (BRIDGE) LB 13.0000 13,598.00 0.000 0 (F) 138 BRIDGE DECK DRAINAGE SYSTEM LB 5.1800 118,622.00 0.000 0 (F) 139 WATER LINE LS 210,000.0000 210,000.00 0.000 0 140 SANITARY SEWER LINE LS 75,000.0000 75,000.00 0.000 0 141 PREPARE AND STAIN CONCRETE SQFT 1.6500 148,029.75 0.000 0 142 PREPARE AND STAIN SHOTCRETE SQFT 7.0000 8,400.00 0.000 0 143 TEMPORARY FENCE (TYPE CL-6) LF 21.1000 94,317.00 4,470.000 94,317.00 4,470.000 94,317 144 4' TEMPORARY CHAIN LINK GATE EA 2,555.0000 2,555.00 0.000 0 (TYPE CL-6) 145 24' TEMPORARY CHAIN LINK GATE EA 4,565.0000 4,565.00 1.000 4,565.00 1.000 4,565 (TYPE CL-6) 146 REMOVE WOOD FENCE LF 27.0000 8,640.00 320.000 8,640.00 320.000 8,640 147 REMOVE FENCE LF 16.5000 2,475.00 0.000 0 148 REMOVE FENCE (TYPE BW) LF 8.0000 9,920.00 250.000 2,000.00 250.000 2,000 149 REMOVE FENCE (TYPE WM) LF 9.0000 7,020.00 0.000 0 150 REMOVE GATE EA 1,150.0000 1,150.00 0.000 0 151 REMOVE PAVEMENT MARKER EA 1.5000 45.00 0.000 0 152 PAVEMENT MARKER (RETROREFLECTIVE) EA 6.5000 2,340.00 0.000 0 153 TREATMENT BEST MANAGEMENT EA 40.0000 400.00 0.000 0 PRACTICE MARKER 154 OBJECT MARKER (TYPE N) EA 40.0000 320.00 0.000 0 155 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 2,850.00 0.000 0 (0.063"-UNFRAMED) 156 METAL (BARRIER MOUNTED SIGN) LB 12.0000 1,200.00 0.000 0 157 ROADSIDE SIGN - ONE POST EA 300.0000 6,900.00 0.000 0 PROGRAM CAS145 PAGE 7 DATE 09/16/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A0204 TIME 05:49 PM ESTIMATE NO. 001 BID OPENING 04/21/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/21 R.E. NAME: VALEH, SYD DATE OF THIS ESTIMATE 09/16/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 158 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 85.0000 1,105.00 0.000 0 159 PICKET RAILING (POLYSILOXANE) LF 300.0000 285,000.00 0.000 0 (F) 160 TUBULAR HANDRAILING (MODIFIED) LF 105.0000 189,000.00 0.000 0 (F) (POLYSILOXANE) 161 TRANSITION RAILING (TYPE WB-31) EA 3,900.0000 7,800.00 0.000 0 162 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,900.0000 15,600.00 0.000 0 163 ALTERNATIVE CRASH CUSHION SYSTEM EA 39,951.0000 79,902.00 0.000 0 164 CONCRETE BARRIER (TYPE 85 MODIFIED) LF 297.0000 540,540.00 0.000 0 (F) 165 THERMOPLASTIC PAVEMENT MARKING SQFT 6.0000 2,040.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 166 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 14.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) 167 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.4500 297.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 168 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 14,720.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 169 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 7.0000 2,450.00 0.000 0 170 TEMPORARY SIGNAL SYSTEMS LS 240,000.0000 240,000.00 0.000 0 171 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 172 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 20.0000 8,400.00 0.000 0 PROGRAM CAS145 PAGE 8 DATE 09/16/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A0204 TIME 05:49 PM ESTIMATE NO. 001 BID OPENING 04/21/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/21 R.E. NAME: VALEH, SYD DATE OF THIS ESTIMATE 09/16/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 921,565.77 921,565.77 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 921,565.77 921,565.77 173 MOBILIZATION LS 2,200,000.0000 2,200,000.00 0.500 1,100,000.00 0.500 1,100,000 ORIGINAL CONTRACT AMOUNT 22,158,005.70 TOTAL WORK COMPLETED 2,021,565.77 2,021,565.77 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 2,021,565.77 2,021,565.77 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 06/14/21 500 07/19/21 07/19/21 08/24/23 24 6 0 0 9% 5% PROGRESS IS SATISFACTORY VALEH, SYD RESIDENT ENGINEER PROGRAM CAS145 DATE 09/16/21