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 10/22/21 EST. NO. 005 TIME 05:28 PM R.E. NAME: TRINH, JASON 04-0A7714 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0002 7,499.82 E.W. @ F.A.(+) 082521 N GSB004 0003 5,380.66 082621 N GSB005 0004 2,030.83 082521 N T&S001 0005 2,030.83 082621 N T&S002 16,942.14 TOTAL THIS ESTIMATE 10,275.07 TOTAL PREVIOUS ESTIMATE 27,217.21 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 10/22/21 EST. NO. 005 TIME 05:28 PM R.E. NAME: TRINH, JASON 04-0A7714 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A7714 TIME 05:28 PM ESTIMATE NO. 005 BID OPENING 01/20/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/21 R.E. NAME: TRINH, JASON DATE OF THIS ESTIMATE 10/22/21 LOCATION RERUN PROGRESS ESTIMATE 04-ALA-80-6.4/6.6 ----------------------- GOLDEN STATE BRIDGE, INC. IN ALAMEDA COUNTY IN AND NEAR 3701 MALLARD DRIVE; BERKELEY FROM 0.6 MILE NORTH OF BENICIA CA 94510 UNIVERSITY AVENUE OVERCROSSING TO 0.1 MILE SOUTH OF GILMAN STREET UNDERCROSSING FED. AID NO. ACIM-080 -1(119)E CONSTRUCT THE GILMAN ------------------------------------------------------------------------------------------------------------------------------------ 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 1.000 4,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 25,000.0000 25,000.00 0.250 6,250 003 TIME-RELATED OVERHEAD (WDAY) WDAY 4,800.0000 1,824,000.00 22.000 105,600.00 75.000 360,000 004 DISPUTE RESOLUTION BOARD ON-SITE EA 6,000.0000 48,000.00 1.000 6,000 MEETING 005 HOURLY OFF-SITE HR 200.0000 12,800.00 4.000 800 DISPUTE-RESOLUTION-BOARD-RELATED TASKS 006 DEVELOP WATER SUPPLY LS 5,000.0000 5,000.00 1.000 5,000 007 CONSTRUCTION AREA SIGNS LS 40,000.0000 40,000.00 0.750 30,000 008 TRAFFIC CONTROL SYSTEM LS 155,000.0000 155,000.00 0.058 8,990.00 0.197 30,535 009 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 15.0000 495.00 0.000 0 010 TEMPORARY TRAFFIC STRIPE (TAPE) LF 12.0000 2,520.00 240.000 2,880 011 TEMPORARY TRAFFIC STRIPE (PAINT) LF 1.2500 14,000.00 8,727.000 10,908 012 CHANNELIZER (SURFACE MOUNTED) EA 55.0000 6,050.00 86.000 4,730 013 PORTABLE RADAR SPEED FEEDBACK SIGN EA 225.0000 6,525.00 0.000 0 SYSTEM DAY 014 TEMPORARY PAVEMENT MARKER EA 5.0000 1,550.00 264.000 1,320 015 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 7,500.0000 172,500.00 8.000 60,000 016 TEMPORARY RAILING (TYPE K) LF 30.0000 252,600.00 6,540.000 196,200 017 TEMPORARY CRASH CUSHION MODULE EA 175.0000 4,900.00 28.000 4,900 018 TEMPORARY ALTERNATIVE CRASH CUSHION EA 5,500.0000 93,500.00 13.000 71,500 019 TEMPORARY TRAFFIC SCREEN LF 8.0000 67,360.00 6,540.000 52,320 020 TEMPORARY RADAR SPEED FEEDBACK EA 6,500.0000 13,000.00 0.000 0 SIGN SYSTEM 021 JOB SITE MANAGEMENT LS 55,000.0000 55,000.00 0.058 3,190.00 0.197 10,835 022 PREPARE STORM WATER POLLUTION PREVENTION LS 3,000.0000 3,000.00 1.000 3,000 PLAN PROGRAM CAS145 PAGE 2 DATE 10/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A7714 TIME 05:28 PM ESTIMATE NO. 005 BID OPENING 01/20/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/21 R.E. NAME: TRINH, JASON DATE OF THIS ESTIMATE 10/22/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 RAIN EVENT ACTION PLAN EA 500.0000 23,000.00 0.000 0 024 STORM WATER SAMPLING AND ANALYSIS DAY EA 550.0000 15,950.00 0.000 0 025 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 026 TEMPORARY CHECK DAM LF 12.0000 6,600.00 0.000 0 027 TEMPORARY DRAINAGE INLET PROTECTION EA 300.0000 7,500.00 9.000 2,700.00 10.000 3,000 028 TEMPORARY FIBER ROLL LF 4.0000 20,960.00 987.000 3,948.00 2,968.000 11,872 029 TEMPORARY CONSTRUCTION ENTRANCE EA 4,000.0000 8,000.00 2.000 8,000.00 2.000 8,000 030 STREET SWEEPING LS 25,000.0000 25,000.00 0.057 1,425.00 0.197 4,925 031 TEMPORARY ACTIVE TREATMENT SYSTEM LS 175,000.0000 175,000.00 0.100 17,500.00 0.500 87,500 032 TEMPORARY DEWATERING AND LS 190,000.0000 190,000.00 0.100 19,000.00 0.500 95,000 NON-STORMWATER DISCHARGE CONTROL SYSTEM 033 TEMPORARY CONCRETE WASHOUT LS 5,000.0000 5,000.00 0.197 985.00 0.197 985 034 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 8.0000 5,920.00 719.000 5,752 STRIPE (HAZARDOUS WASTE) 035 TREATED WOOD WASTE LB 8.0000 8,240.00 620.000 4,960.00 620.000 4,960 036 REMOVE CONCRETE (CY) CY 135.0000 16,200.00 237.900 32,116 037 REMOVE 10" CALTRANS RECYCLED WATER LINE LF 24.0000 20,880.00 870.000 20,880 038 CLEARING AND GRUBBING (LS) LS 30,000.0000 30,000.00 1.000 30,000 039 ROADWAY EXCAVATION CY 145.0000 98,600.00 416.000 60,320 040 ROADWAY EXCAVATION (TYPE Z-2) CY 190.0000 140,600.00 740.000 140,600 (AERIALLY DEPOSITED LEAD) 041 STRUCTURE EXCAVATION (BRIDGE) CY 200.0000 47,400.00 0.000 0 (F) 042 STRUCTURE EXCAVATION (RETAINING WALL) CY 88.0000 54,384.00 0.000 0 (F) 043 STRUCTURE EXCAVATION (TYPE Z-2) CY 300.0000 23,700.00 79.000 23,700 (AERIALLY DEPOSITED LEAD) 044 STRUCTURE BACKFILL (BRIDGE) CY 125.0000 15,500.00 0.000 0 (F) 045 STRUCTURE BACKFILL (RETAINING WALL) CY 195.0000 43,875.00 0.000 0 (F) 046 LIGHTWEIGHT CELLULAR CONCRETE CY 200.0000 111,200.00 0.000 0 (F) BACKFILL 047 DITCH EXCAVATION CY 80.0000 32,800.00 0.000 0 048 REMOVE IRRIGATION FACILITY LS 5,000.0000 5,000.00 1.000 5,000 049 PVC PIPE CONDUIT (SLEEVE) LF 25.0000 2,600.00 0.000 0 (F) PROGRAM CAS145 PAGE 3 DATE 10/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A7714 TIME 05:28 PM ESTIMATE NO. 005 BID OPENING 01/20/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/21 R.E. NAME: TRINH, JASON DATE OF THIS ESTIMATE 10/22/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 BONDED FIBER MATRIX (SQFT) SQFT 0.0700 2,436.00 0.000 0 051 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 0.6000 19,260.00 0.000 0 052 ROLLED EROSION CONTROL PRODUCT (BLANKET) SQFT 1.0000 2,710.00 0.000 0 053 FIBER ROLLS LF 4.0000 3,840.00 0.000 0 054 HYDROSEED SQFT 0.1000 3,480.00 0.000 0 055 COMPOST (CY) CY 150.0000 675.00 0.000 0 056 CLASS 4 AGGREGATE SUBBASE CY 250.0000 1,750.00 0.000 0 057 CLASS 2 AGGREGATE BASE (CY) CY 104.0000 54,080.00 118.000 12,272.00 118.000 12,272 058 CLASS 3 AGGREGATE BASE (CY) CY 600.0000 2,760.00 0.000 0 059 HOT MIX ASPHALT (TYPE A) TON 160.0000 99,200.00 77.140 12,342 060 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 270.0000 21,060.00 0.000 0 061 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 45.0000 6,750.00 0.000 0 062 TACK COAT TON 1,300.0000 1,690.00 0.200 260 063 REMOVE ASPHALT CONCRETE DIKE LF 20.0000 10,200.00 363.000 7,260.00 505.000 10,100 064 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 065 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 066 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 067 96" PERMANENT STEEL CASING LF 1,900.0000 171,000.00 15.000 28,500.00 15.000 28,500 068 108" PERMANENT STEEL CASING LF 2,200.0000 140,800.00 0.000 0 069 24" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 225.0000 682,875.00 395.000 88,875.00 395.000 88,875 070 72" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 1,650.0000 174,900.00 26.670 44,005.50 26.670 44,005 071 84" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 2,100.0000 730,800.00 25.000 52,500.00 25.000 52,500 072 96" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 2,200.0000 902,000.00 7.500 16,500.00 7.500 16,500 073 108" CAST-IN-DRILLED-HOLE CONCRETE LF 2,100.0000 134,400.00 0.000 0 PILING 074 PRESTRESSING CAST-IN-PLACE CONCRETE LS 125,000.0000 125,000.00 0.000 0 075 STRUCTURAL CONCRETE, BRIDGE CY 1,775.0000 2,632,325.00 0.000 0 (F) 076 STRUCTURAL CONCRETE, BRIDGE CY 1,500.0000 1,072,500.00 0.000 0 (F) (POLYMER FIBER) PROGRAM CAS145 PAGE 4 DATE 10/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A7714 TIME 05:28 PM ESTIMATE NO. 005 BID OPENING 01/20/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/21 R.E. NAME: TRINH, JASON DATE OF THIS ESTIMATE 10/22/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 STRUCTURAL CONCRETE, RETAINING WALL CY 1,500.0000 501,000.00 0.000 0 (F) 078 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,400.0000 60,200.00 0.000 0 (F) (TYPE N) 079 STRUCTURAL CONCRETE, DRAINAGE INLET CY 2,200.0000 281,600.00 9.000 19,800.00 48.300 106,260 (F) 080 FRACTURED GRANITE TEXTURE SQFT 25.0000 65,250.00 0.000 0 (F) 081 JOINT SEAL (MR 2") LF 95.0000 3,135.00 0.000 0 082 BAR REINFORCING STEEL (BRIDGE) LB 1.0500 1,489,040.70 16,074.000 16,877.70 16,074.000 16,877 (F) 083 BAR REINFORCING STEEL (RETAINING WALL) LB 1.1500 149,842.70 56,523.000 65,001.45 56,523.000 65,001 (F) 084 BAR REINFORCING STEEL (EPOXY COATED) LB 2.1000 10,766.70 0.000 0 (F) (BRIDGE) 085 HEADED BAR REINFORCEMENT EA 18.0000 23,832.00 114.000 2,052.00 114.000 2,052 (F) 086 STRUCTURAL STEEL (PIPE PIN) LB 6.0000 18,546.00 0.000 0 (F) 087 STRUCTURAL STEEL (BRIDGE HANGER LS 300,000.0000 300,000.00 0.000 0 ASSEMBLY) 088 FURNISH STRUCTURAL STEEL (BRIDGE) LB 6.3500 804,252.90 18,998.000 120,637 (F) 089 ERECT STRUCTURAL STEEL (BRIDGE) LB 5.0000 633,270.00 0.000 0 (F) 090 CLEAN AND PAINT STRUCTURAL STEEL LS 75,000.0000 75,000.00 0.000 0 091 18" ALTERNATIVE PIPE CULVERT LF 240.0000 48,000.00 0.000 0 092 24" ALTERNATIVE PIPE CULVERT LF 245.0000 247,450.00 361.800 88,641 093 30" ALTERNATIVE PIPE CULVERT LF 3,350.0000 368,500.00 0.000 0 094 IMPORTED BIOFILTRATION SOIL CY 116.0000 29,000.00 0.000 0 095 18" SLOTTED CORRUGATED STEEL PIPE LF 270.0000 17,550.00 0.000 0 (.064" THICK) 096 6" PERFORATED PLASTIC PIPE UNDERDRAIN LF 45.0000 23,850.00 0.000 0 097 GEOMEMBRANE (WATER BARRIER) SQYD 7.0000 8,190.00 0.000 0 098 DRAINAGE INLET MARKER EA 55.0000 715.00 0.000 0 099 REMOVE CULVERT (LF) LF 30.0000 21,900.00 91.100 2,733 100 REMOVE INLET EA 800.0000 7,200.00 2.000 1,600 101 REMOVE DRAINAGE JUNCTION STRUCTURE EA 3,500.0000 7,000.00 0.000 0 102 ROCK SLOPE PROTECTION CY 270.0000 9,180.00 0.000 0 (20 LB, CLASS I, METHOD B) (CY) 103 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 7.0000 840.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 10/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A7714 TIME 05:28 PM ESTIMATE NO. 005 BID OPENING 01/20/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/21 R.E. NAME: TRINH, JASON DATE OF THIS ESTIMATE 10/22/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 MINOR CONCRETE (CURB) (CY) CY 1,550.0000 74,400.00 0.000 0 105 MINOR CONCRETE (MISCELLANEOUS CY 4,000.0000 6,000.00 0.000 0 CONSTRUCTION) 106 MINOR CONCRETE (CURB AND GUTTER) CY 3,000.0000 5,400.00 0.000 0 107 MINOR CONCRETE (BRUSHED CONCRETE) SQFT 8.0000 5,840.00 0.000 0 108 MINOR CONCRETE (SIDEWALK) CY 1,565.0000 201,885.00 0.000 0 109 REMOVE CONCRETE CURB (LF) LF 15.0000 9,600.00 636.000 9,540 110 REMOVE CONCRETE SIDEWALK (SQYD) SQYD 350.0000 14,700.00 125.000 43,750 111 REMOVE CONCRETE (CURB AND GUTTER) LF 52.0000 4,732.00 295.000 15,340 112 MISCELLANEOUS IRON AND STEEL LB 2.5000 60,215.00 13,794.000 34,485.00 13,794.000 34,485 (F) 113 ISOLATION CASING LB 4.0000 71,004.00 0.000 0 (F) 114 MISCELLANEOUS METAL (BRIDGE) LB 8.0000 10,072.00 0.000 0 (F) 115 BRIDGE DECK DRAINAGE SYSTEM LB 7.0000 18,172.00 0.000 0 (F) 116 LIGHTING (CITY STREET) LS 260,000.0000 260,000.00 0.000 0 117 LIGHTING (TOM BATES REGIONAL SPORTS LS 60,000.0000 60,000.00 1.000 60,000.00 1.000 60,000 COMPLEX) 118 ANTI-GRAFFITI COATING SQFT 2.0000 32,970.00 0.000 0 (F) 119 TEMPORARY FENCE (TYPE CL-6) LF 10.0000 7,600.00 757.000 7,570 120 CHAIN LINK FENCE (TYPE CL-6, VINYL-CLAD) LF 32.0000 35,200.00 0.000 0 121 CHAIN LINK FENCE (TYPE CL-6 MODIFIED, LF 80.0000 8,800.00 0.000 0 VINYL-CLAD) 122 8' CHAIN LINK GATE (TYPE CL-6) EA 2,030.0000 12,180.00 0.000 0 123 TEMPORARY 12' CHAIN LINK GATE EA 350.0000 2,100.00 6.000 2,100 (TYPE CL-6) 124 REMOVE FENCE LF 6.0000 4,740.00 160.000 960.00 944.000 5,664 125 REMOVE PAVEMENT MARKER EA 3.0000 720.00 186.000 558 126 DELINEATOR (CLASS 1) EA 65.0000 325.00 0.000 0 127 PAVEMENT MARKER (RETROREFLECTIVE) EA 8.0000 1,440.00 0.000 0 128 TREATMENT BEST MANAGEMENT EA 75.0000 1,350.00 0.000 0 PRACTICE MARKER 129 RESET ROADSIDE SIGN EA 300.0000 300.00 0.000 0 130 RELOCATE ROADSIDE SIGN EA 400.0000 1,600.00 0.000 0 PROGRAM CAS145 PAGE 6 DATE 10/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A7714 TIME 05:28 PM ESTIMATE NO. 005 BID OPENING 01/20/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/21 R.E. NAME: TRINH, JASON DATE OF THIS ESTIMATE 10/22/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 30.0000 135.00 0.000 0 (0.063"-UNFRAMED) 132 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 350.0000 700.00 0.000 0 METHOD) 133 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 110.0000 13,200.00 0.000 0 134 VEGETATION CONTROL (MINOR CONCRETE) SQYD 320.0000 10,240.00 0.000 0 135 CHAIN LINK RAILING (TYPE 4 MODIFIED) LF 118.0000 22,302.00 0.000 0 (F) 136 CHAIN LINK RAILING (TYPE 7 MODIFIED) LF 330.0000 920,370.00 0.000 0 (F) 137 CONCRETE BARRIER (TYPE K) LF 90.0000 67,500.00 0.000 0 138 CRASH CUSHION, SAND FILLED EA 425.0000 5,950.00 0.000 0 139 REUSABLE CRASH CUSHION EA 41,000.0000 41,000.00 0.000 0 140 CONCRETE BARRIER (TYPE 60MC MODIFIED) LF 660.0000 62,700.00 0.000 0 141 CONCRETE BARRIER (TYPE 60MD) LF 220.0000 15,840.00 0.000 0 142 CONCRETE BARRIER (TYPE 60MF MOD) LF 1,430.0000 127,270.00 0.000 0 143 CONCRETE BARRIER (TYPE 60MS) LF 390.0000 15,600.00 0.000 0 144 CONCRETE BARRIER (TYPE 60R) LF 780.0000 148,200.00 0.000 0 145 ANCHOR BLOCK MODIFIED EA 8,100.0000 8,100.00 0.000 0 146 CONCRETE BARRIER TRANSITION LF 640.0000 5,760.00 0.000 0 (F) 147 REMOVE GUARDRAIL LF 12.0000 792.00 75.000 900 148 REMOVE CONCRETE BARRIER LF 75.0000 17,250.00 0.000 0 149 THERMOPLASTIC PAVEMENT MARKING SQFT 15.0000 5,550.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 150 PAINT TRAFFIC STRIPE (2-COAT) LF 2.0000 7,000.00 0.000 0 151 PAINT PAVEMENT MARKING (2-COAT) SQFT 15.0000 3,900.00 0.000 0 152 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 12,380.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 153 8" THERMOPLASTIC TRAFFIC STRIPE LF 3.0000 1,650.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 154 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 16,900.00 6,141.000 12,282 155 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 8.0000 2,720.00 53.000 424 156 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 5,000.0000 5,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 157 MODIFYING RAMP METERING SYSTEMS LS 56,000.0000 56,000.00 0.580 32,480.00 0.580 32,480 PROGRAM CAS145 PAGE 7 DATE 10/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A7714 TIME 05:28 PM ESTIMATE NO. 005 BID OPENING 01/20/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/21 R.E. NAME: TRINH, JASON DATE OF THIS ESTIMATE 10/22/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 158 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 159 SURFACING MOVEMENT MONITORING PROGRAM LS 20,000.0000 20,000.00 0.100 2,000.00 0.500 10,000 160 32" PERMANENT STEEL CASING LF 550.0000 33,550.00 61.000 33,550.00 61.000 33,550 161 80" PERMANENT STEEL CASING LF 1,800.0000 75,600.00 21.170 38,106.00 21.170 38,106 162 32" CAST-IN-DRILLED-HOLE CONCRETE LF 275.0000 17,325.00 61.000 16,775.00 61.000 16,775 PILING 163 80" CAST-IN-DRILLED-HOLE CONCRETE LF 1,750.0000 77,000.00 10.830 18,952.50 10.830 18,952 PILING 164 36" ALTERNATIVE PIPE CULVERT LF 250.0000 45,000.00 196.900 49,225 165 48" ALTERNATIVE PIPE CULVERT LF 350.0000 31,150.00 52.700 18,445 166 TRASH BARRIER RACK EA 5,000.0000 30,000.00 0.000 0 167 EBMUD SEWER POTHOLING LS 25,000.0000 25,000.00 1.000 25,000 168 VIBRATION MONITORING LS 25,000.0000 25,000.00 0.100 2,500.00 0.500 12,500 169 SEWER VIDEO SURVEY LS 15,000.0000 15,000.00 0.500 7,500 PROGRAM CAS145 PAGE 8 DATE 10/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A7714 TIME 05:28 PM ESTIMATE NO. 005 BID OPENING 01/20/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/21 R.E. NAME: TRINH, JASON DATE OF THIS ESTIMATE 10/22/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 769,750.15 2,520,093.10 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 16,942.14 27,217.21 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 786,692.29 2,547,310.31 170 MOBILIZATION LS 2,000,000.0000 2,000,000.00 0.750 1,500,000 ORIGINAL CONTRACT AMOUNT 21,046,290.00 TOTAL WORK COMPLETED 786,692.29 4,047,310.31 MATERIALS ON HAND ON SITE 176,539.38 339,774.52 DEDUCTIONS 0.00 0.00 TOTAL 963,231.67 4,387,084.83 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 05/13/21 380 07/07/21 07/07/21 01/12/23 75 0 0 0 19% 20% PROGRESS IS SATISFACTORY TRINH, JASON RESIDENT ENGINEER PROGRAM CAS145 DATE 10/22/21