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 09/02/22 EST. NO. 017 TIME 05:29 PM R.E. NAME: PERNG, REBECCA 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 --------------------------------------------------------------------------- 003 0007 3,556.62 E.W. @ F.A.(+) 081622 N 0073.0 006 0002 949,479.18 E.W. @ L.S.(+) 031122 N 001.15 012 0001 17,810.72 E.W. @ F.A.(+) 072922 N 0084.0 0002 37,606.78 073022 N 0085.0 0003 17,419.54 080122 N 0086.0 0005 7,717.00 080322 N 0088.0 0006 5,141.10 080422 N 0089.0 0007 2,485.60 080522 N 0090.0 0008 12,826.30 080922 N 0091.0 0009 10,272.63 081022 N 0092.0 0010 11,907.05 081122 N 0093.0 0011 2,944.69 061722 N 0074.0 0012 3,842.21 062022 N 0075.0 0013 6,048.04 063022 N 0076.0 0014 4,889.51 070122 N 0077.0 0015 2,161.11 070522 N 0078.0 0016 1,828.83 070922 N 0079.0 0017 1,449.15 071122 N 0080.0 0018 16,233.96 072622 N 0081.0 0019 23,033.52 072722 N 0082.0 0020 18,603.53 072822 N 0083.0 1,157,257.07 TOTAL THIS ESTIMATE 386,796.79 TOTAL PREVIOUS ESTIMATE 1,544,053.86 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 09/02/22 EST. NO. 017 TIME 05:29 PM R.E. NAME: PERNG, REBECCA 04-0A7714 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE ELECTED PILE DEDUCTS -8,500.00 007 ELECTED PILE DEDUCTS -4,000.00 008 0.00 -12,500.00 TOTAL DEDUCTIONS 0.00 -12,500.00 PROGRAM CAS145 PAGE 1 DATE 09/02/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A7714 TIME 05:29 PM ESTIMATE NO. 017 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 09/02/22 R.E. NAME: PERNG, REBECCA DATE OF THIS ESTIMATE 09/02/22 LOCATION SUPPLEMENTAL 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 0.750 18,750 003 TIME-RELATED OVERHEAD (WDAY) WDAY 4,800.0000 1,824,000.00 251.000 1,204,800 004 DISPUTE RESOLUTION BOARD ON-SITE EA 6,000.0000 48,000.00 4.000 24,000 MEETING 005 HOURLY OFF-SITE HR 200.0000 12,800.00 14.000 2,800 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 0.661 102,455 009 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 16.000 120,000 016 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 0.661 36,355 022 PREPARE STORM WATER POLLUTION PREVENTION LS 3,000.0000 3,000.00 1.000 3,000 PLAN PROGRAM CAS145 PAGE 2 DATE 09/02/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A7714 TIME 05:29 PM ESTIMATE NO. 017 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 09/02/22 R.E. NAME: PERNG, REBECCA DATE OF THIS ESTIMATE 09/02/22 ------------------------------------------------------------------------------------------------------------------------------------ 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 14.000 7,000 024 STORM WATER SAMPLING AND ANALYSIS DAY EA 550.0000 15,950.00 8.000 4,400 025 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 1.000 2,000 026 TEMPORARY CHECK DAM LF 12.0000 6,600.00 240.000 2,880 027 TEMPORARY DRAINAGE INLET PROTECTION EA 300.0000 7,500.00 29.000 8,700 028 TEMPORARY FIBER ROLL LF 4.0000 20,960.00 4,406.000 17,624 029 TEMPORARY CONSTRUCTION ENTRANCE EA 4,000.0000 8,000.00 4.000 16,000 030 STREET SWEEPING LS 25,000.0000 25,000.00 0.661 16,525 031 TEMPORARY ACTIVE TREATMENT SYSTEM LS 175,000.0000 175,000.00 0.950 166,250 032 TEMPORARY DEWATERING AND LS 190,000.0000 190,000.00 0.950 180,500 NON-STORMWATER DISCHARGE CONTROL SYSTEM 033 TEMPORARY CONCRETE WASHOUT LS 5,000.0000 5,000.00 0.661 3,305 034 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 4,960 036 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 98,600.00 585.000 84,825 040 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 47,400.00 237.000 47,400 (F) 042 STRUCTURE EXCAVATION (RETAINING WALL) CY 88.0000 54,384.00 618.000 54,384 (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 98.100 12,262 (F) 045 STRUCTURE BACKFILL (RETAINING WALL) CY 195.0000 43,875.00 225.000 43,875 (F) 046 LIGHTWEIGHT CELLULAR CONCRETE CY 200.0000 111,200.00 556.000 111,200 (F) BACKFILL 047 DITCH EXCAVATION CY 80.0000 32,800.00 24.000 1,920 048 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 09/02/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A7714 TIME 05:29 PM ESTIMATE NO. 017 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 09/02/22 R.E. NAME: PERNG, REBECCA DATE OF THIS ESTIMATE 09/02/22 ------------------------------------------------------------------------------------------------------------------------------------ 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 7.000 1,750 057 CLASS 2 AGGREGATE BASE (CY) CY 104.0000 54,080.00 336.800 35,027 058 CLASS 3 AGGREGATE BASE (CY) CY 600.0000 2,760.00 4.600 2,760 059 HOT MIX ASPHALT (TYPE A) TON 160.0000 99,200.00 528.930 84,628 060 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 1.220 1,586 063 REMOVE ASPHALT CONCRETE DIKE LF 20.0000 10,200.00 505.000 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 90.000 171,000 068 108" PERMANENT STEEL CASING LF 2,200.0000 140,800.00 64.000 140,800 069 24" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 225.0000 682,875.00 -2,015.000 -453,375.00 4,232.320 952,272 070 72" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 1,650.0000 174,900.00 106.000 174,900 071 84" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 2,100.0000 730,800.00 348.000 730,800 072 96" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 2,200.0000 902,000.00 410.000 902,000 073 108" CAST-IN-DRILLED-HOLE CONCRETE LF 2,100.0000 134,400.00 64.000 134,400 PILING 074 PRESTRESSING CAST-IN-PLACE CONCRETE LS 125,000.0000 125,000.00 0.300 37,500 075 STRUCTURAL CONCRETE, BRIDGE CY 1,775.0000 2,632,325.00 1,369.000 2,429,975 (F) 076 STRUCTURAL CONCRETE, BRIDGE CY 1,500.0000 1,072,500.00 458.000 687,000 (F) (POLYMER FIBER) PROGRAM CAS145 PAGE 4 DATE 09/02/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A7714 TIME 05:29 PM ESTIMATE NO. 017 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 09/02/22 R.E. NAME: PERNG, REBECCA DATE OF THIS ESTIMATE 09/02/22 ------------------------------------------------------------------------------------------------------------------------------------ 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 501,000.00 334.000 501,000 (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 281,600.00 127.600 280,720 (F) 080 FRACTURED GRANITE TEXTURE SQFT 25.0000 65,250.00 2,610.000 65,250 (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 1,232,174.000 1,293,782 (F) 083 BAR REINFORCING STEEL (RETAINING WALL) LB 1.1500 149,842.70 130,298.000 149,842 (F) 084 BAR REINFORCING STEEL (EPOXY COATED) LB 2.1000 10,766.70 181.000 380 (F) (BRIDGE) 085 HEADED BAR REINFORCEMENT EA 18.0000 23,832.00 1,096.000 19,728 (F) 086 STRUCTURAL STEEL (PIPE PIN) LB 6.0000 18,546.00 3,091.000 18,546 (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 804,252.90 126,654.000 804,252 (F) 089 ERECT STRUCTURAL STEEL (BRIDGE) LB 5.0000 633,270.00 11,335.000 56,675 (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 48,000.00 218.400 52,416 092 24" ALTERNATIVE PIPE CULVERT LF 245.0000 247,450.00 1,022.200 250,439 093 30" ALTERNATIVE PIPE CULVERT LF 3,350.0000 368,500.00 106.600 357,110 094 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 21,900.00 559.500 16,785 100 REMOVE INLET EA 800.0000 7,200.00 6.000 4,800 101 REMOVE DRAINAGE JUNCTION STRUCTURE EA 3,500.0000 7,000.00 2.000 7,000 102 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 09/02/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A7714 TIME 05:29 PM ESTIMATE NO. 017 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 09/02/22 R.E. NAME: PERNG, REBECCA DATE OF THIS ESTIMATE 09/02/22 ------------------------------------------------------------------------------------------------------------------------------------ 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 0.460 713 105 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 26.000 40,690 109 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 4,732.00 311.000 16,172 112 MISCELLANEOUS IRON AND STEEL LB 2.5000 60,215.00 26,787.000 66,967 (F) 113 ISOLATION CASING LB 4.0000 71,004.00 15,200.000 60,800 (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 2,596.000 18,172 (F) 116 LIGHTING (CITY STREET) LS 260,000.0000 260,000.00 0.010 2,600.00 0.350 91,000 117 LIGHTING (TOM BATES REGIONAL SPORTS LS 60,000.0000 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 4,740.00 944.000 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 09/02/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A7714 TIME 05:29 PM ESTIMATE NO. 017 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 09/02/22 R.E. NAME: PERNG, REBECCA DATE OF THIS ESTIMATE 09/02/22 ------------------------------------------------------------------------------------------------------------------------------------ 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 95.000 62,700 141 CONCRETE BARRIER (TYPE 60MD) LF 220.0000 15,840.00 72.000 15,840 142 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 9.000 5,760 (F) 147 REMOVE GUARDRAIL LF 12.0000 792.00 75.000 900 148 REMOVE CONCRETE BARRIER LF 75.0000 17,250.00 230.000 17,250 149 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 0.500 2,500 SYSTEM ELEMENTS DURING CONSTRUCTION 157 MODIFYING RAMP METERING SYSTEMS LS 56,000.0000 56,000.00 1.000 56,000 PROGRAM CAS145 PAGE 7 DATE 09/02/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A7714 TIME 05:29 PM ESTIMATE NO. 017 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 09/02/22 R.E. NAME: PERNG, REBECCA DATE OF THIS ESTIMATE 09/02/22 ------------------------------------------------------------------------------------------------------------------------------------ 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 1.000 20,000 160 32" PERMANENT STEEL CASING LF 550.0000 33,550.00 61.000 33,550 161 80" PERMANENT STEEL CASING LF 1,800.0000 75,600.00 42.170 75,906 162 32" CAST-IN-DRILLED-HOLE CONCRETE LF 275.0000 17,325.00 63.000 17,325 PILING 163 80" CAST-IN-DRILLED-HOLE CONCRETE LF 1,750.0000 77,000.00 44.000 77,000 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 1.000 25,000 169 SEWER VIDEO SURVEY LS 15,000.0000 15,000.00 0.500 7,500 PROGRAM CAS145 PAGE 8 DATE 09/02/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A7714 TIME 05:29 PM ESTIMATE NO. 017 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 09/02/22 R.E. NAME: PERNG, REBECCA DATE OF THIS ESTIMATE 09/02/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION -450,775.00 14,261,507.65 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 1,157,257.07 1,544,053.86 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 706,482.07 15,805,561.51 170 MOBILIZATION LS 2,000,000.0000 2,000,000.00 1.000 2,000,000 ORIGINAL CONTRACT AMOUNT 21,046,290.00 TOTAL WORK COMPLETED 706,482.07 17,805,561.51 MATERIALS ON HAND ON SITE 72,943.52 DEDUCTIONS 0.00 -12,500.00 TOTAL 706,482.07 17,866,005.03 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 07/06/21 07/06/21 04/17/23 251 34 29 0 78% 61% PROGRESS IS SATISFACTORY PERNG, REBECCA RESIDENT ENGINEER