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 09/18/19 EST. NO. 008 TIME 01:58 PM R.E. NAME: RUSSELL, STEVE 04-151614 --------------------------------------------------------------------------- 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 0025 306.08 E.W. @ F.A.(+) 061719 N 0045.0 0026 1,270.50 070219 N 0049.0 0027 1,270.50 070319 N 0050.0 0028 659.77 072319 N 0060.0 0030 930.05 072519 N 0063.0 0031 704.00 072919 N 0064.0 0032 704.00 073019 N 0077.0 0033 704.00 073119 N 0078.0 0034 792.00 080119 N 0079.0 0035 792.00 080219 N 0080.0 0036 1,144.00 062719 N 0081.0 0037 1,144.00 062819 N 0082.0 0038 704.00 071219 N 0056.0 0039 1,408.00 061419 N 0076.0 008 0008 2,967.33 E.W. @ F.A.(+) 062519 N 0047.0 0009 1,061.97 062619 N 0048.0 0011 4,747.83 070919 N 0052.0 0012 11,077.40 070919 N 0053.0 0013 4,161.88 071019 N 0054.0 009 0001 2,048.64 E.W. @ F.A.(+) 071619 N 0057.0 0002 1,156.10 071819 N 0059.0 0013 1,900.52 072919 N 0058.0 41,654.57 TOTAL THIS ESTIMATE 39,075.52 TOTAL PREVIOUS ESTIMATE 80,730.09 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 09/18/19 EST. NO. 008 TIME 01:58 PM R.E. NAME: RUSSELL, STEVE 04-151614 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE RESTAKING -1,420.00 006 RESTAKE SURVEY -3,717.00 008 -3,717.00 -5,137.00 TOTAL DEDUCTIONS -3,717.00 -5,137.00 PROGRAM CAS145 PAGE 1 DATE 09/18/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-151614 TIME 01:58 PM ESTIMATE NO. 008 BID OPENING 11/27/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/19 R.E. NAME: RUSSELL, STEVE DATE OF THIS ESTIMATE 09/18/19 LOCATION PROGRESS ESTIMATE 04-MRN-101-0.0/9.0 ----------------- GHILOTTI CONSTRUCTION CO. IN MARIN COUNTY IN AND NEAR INC. SAUSALITO, MILL VALLEY, CORTE 2301 KERNER BLVD MADARA, AND LARKSPUR AND AT MARIN SAN RAFAEL CA 94901 CITY FROM NORTH OF THE GOLDEN GATE BRIDGE TO 0.3 MILE NORTH OF SIR FED. AID NO. B1NH-Q101(344)E INSTALL RAMP METERING AND TRAFFIC ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,365.0000 3,365.00 1.000 3,365 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 2,000.0000 2,000.00 0.750 1,500 003 TIME-RELATED OVERHEAD (LS) LS 140,000.0000 140,000.00 0.120 16,800.00 0.600 84,000 004 CONSTRUCTION AREA SIGNS LS 23,000.0000 23,000.00 0.700 16,100 005 TRAFFIC CONTROL SYSTEM LS 298,000.0000 298,000.00 0.100 29,800.00 0.700 208,600 006 TYPE III BARRICADE EA 125.0000 1,250.00 10.000 1,250 007 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 18.0000 1,674.00 93.000 1,674 008 TEMPORARY TRAFFIC STRIPE (PAINT) LF 4.8000 18,624.00 5,012.000 24,057 009 CHANNELIZER (SURFACE MOUNTED) EA 30.0000 4,200.00 99.000 2,970 010 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 28,000.0000 28,000.00 0.100 2,800.00 0.700 19,600 011 TEMPORARY RAILING (TYPE K) LF 22.0000 74,360.00 3,380.000 74,360 012 TEMPORARY CRASH CUSHION MODULE EA 175.0000 12,600.00 111.000 19,425 013 JOB SITE MANAGEMENT LS 15,000.0000 15,000.00 0.100 1,500.00 0.700 10,500 014 PREPARE STORM WATER POLLUTION PREVENTION LS 2,000.0000 2,000.00 0.750 1,500 PLAN 015 RAIN EVENT ACTION PLAN EA 500.0000 24,500.00 11.000 5,500 016 STORM WATER SAMPLING AND ANALYSIS DAY EA 200.0000 5,600.00 12.000 2,400 017 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 1.000 2,000 018 TEMPORARY HYDRAULIC MULCH SQYD 2.0000 11,000.00 7,260.000 14,520 (BONDED FIBER MATRIX) 019 TEMPORARY COVER SQYD 5.0000 6,400.00 222.000 1,110 020 TEMPORARY CHECK DAM LF 20.0000 1,800.00 0.000 0 021 TEMPORARY DRAINAGE INLET PROTECTION EA 175.0000 4,200.00 19.000 3,325 022 TEMPORARY FIBER ROLL LF 3.7500 20,475.00 2,450.000 9,187 PROGRAM CAS145 PAGE 2 DATE 09/18/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-151614 TIME 01:58 PM ESTIMATE NO. 008 BID OPENING 11/27/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/19 R.E. NAME: RUSSELL, STEVE DATE OF THIS ESTIMATE 09/18/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY SILT FENCE LF 12.0000 2,640.00 200.000 2,400 024 TEMPORARY CONSTRUCTION ENTRANCE EA 3,500.0000 14,000.00 3.000 10,500 025 STREET SWEEPING LS 15,800.0000 15,800.00 0.100 1,580.00 0.700 11,060 026 TEMPORARY CONCRETE WASHOUT LS 1,000.0000 1,000.00 0.100 100.00 0.700 700 027 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 2.0000 10,320.00 0.000 0 STRIPE (HAZARDOUS WASTE) 028 TREATED WOOD WASTE LB 0.1000 244.00 1,780.000 178 029 TEMPORARY HIGH-VISIBILITY FENCE LF 6.0000 18,300.00 1,740.000 10,440 030 CLEARING AND GRUBBING (LS) LS 15,000.0000 15,000.00 1.000 15,000 031 ROADWAY EXCAVATION CY 100.0000 238,000.00 180.000 18,000.00 2,380.000 238,000 032 ROADWAY EXCAVATION (TYPE COM) CY 100.0000 3,500.00 35.000 3,500 033 ROADWAY EXCAVATION (TYPE R-1) CY 50.0000 70,000.00 1,400.000 70,000 034 SUBGRADE ENHANCEMENT GEOTEXTILE, SQYD 4.0000 15,000.00 4,000.000 16,000 CLASS B1 035 ROADSIDE CLEARING LS 6,500.0000 6,500.00 1.000 6,500 036 SOIL AMENDMENT CY 500.0000 2,500.00 0.000 0 037 PACKET FERTILIZER EA 4.0000 660.00 0.000 0 038 PLANT (GROUP I) EA 100.0000 1,500.00 0.000 0 039 PLANT (GROUP B) EA 150.0000 6,000.00 0.000 0 040 PLANT (GROUP U) EA 325.0000 4,550.00 0.000 0 041 PLANT ESTABLISHMENT WORK LS 3,000.0000 3,000.00 0.000 0 042 WOOD MULCH CY 150.0000 1,800.00 0.000 0 043 FOLIAGE PROTECTOR EA 100.0000 1,500.00 0.000 0 044 FLOW SENSOR CABLE LS 1,500.0000 1,500.00 0.000 0 045 CONTROL AND NEUTRAL CONDUCTORS LS 1,500.0000 1,500.00 0.000 0 (ARMOR-CLAD) 046 3/4" REMOTE CONTROL VALVE EA 400.0000 800.00 0.000 0 047 1" REMOTE CONTROL VALVE EA 500.0000 500.00 0.000 0 048 1 1/2" REMOTE CONTROL VALVE EA 600.0000 600.00 0.000 0 049 1" WYE STRAINER ASSEMBLY EA 400.0000 400.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 09/18/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-151614 TIME 01:58 PM ESTIMATE NO. 008 BID OPENING 11/27/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/19 R.E. NAME: RUSSELL, STEVE DATE OF THIS ESTIMATE 09/18/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 051 CERTIFY EXISTING BACKFLOW PREVENTERS LS 500.0000 500.00 0.000 0 052 1" BACKFLOW PREVENTER ASSEMBLY EA 3,500.0000 3,500.00 0.000 0 053 FLOW SENSOR EA 1,500.0000 1,500.00 0.000 0 054 TREE WELL SPRINKLER ASSEMBLY EA 60.0000 4,980.00 0.000 0 055 1 1/2" GATE VALVE EA 750.0000 750.00 0.000 0 056 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 5.0000 15,700.00 0.000 0 (F) LINE) 057 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 6.0000 264.00 0.000 0 (F) LINE) 058 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 7.0000 3,290.00 0.000 0 (F) (SUPPLY LINE) 059 PRESSURE REGULATING VALVE EA 150.0000 150.00 0.000 0 060 QUICK COUPLING VALVE EA 200.0000 200.00 0.000 0 061 BALL VALVE EA 400.0000 400.00 0.000 0 062 PVC PIPE CONDUIT (SLEEVE) LF 30.0000 6,000.00 0.000 0 (F) 063 8" WELDED STEEL PIPE CONDUIT LF 300.0000 16,500.00 30.000 9,000 064 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 1,500.0000 6,000.00 1.000 1,500 065 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 0.7000 5,327.00 0.000 0 066 HYDROMULCH SQFT 0.0800 17,120.00 0.000 0 067 FIBER ROLLS LF 3.2000 15,840.00 0.000 0 068 HYDROSEED SQFT 0.0800 11,040.00 0.000 0 069 COMPOST (CY) CY 50.0000 11,000.00 0.000 0 070 INCORPORATE MATERIALS SQFT 0.1100 5,808.00 0.000 0 071 CLASS 2 AGGREGATE SUBBASE CY 65.0000 106,600.00 1,640.000 106,600 072 CLASS 2 AGGREGATE BASE (CY) CY 125.0000 168,750.00 200.000 25,000.00 1,550.000 193,750 073 LEAN CONCRETE BASE CY 300.0000 60,000.00 0.000 0 074 ASPHALTIC EMULSION (FOG SEAL COAT) TON 3,000.0000 2,700.00 0.000 0 075 HOT MIX ASPHALT (TYPE A) TON 150.0000 226,500.00 325.120 48,768.00 1,858.090 278,713 076 HOT MIX ASPHALT (LEVELING) TON 150.0000 144,000.00 260.000 39,000.00 1,060.000 159,000 PROGRAM CAS145 PAGE 4 DATE 09/18/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-151614 TIME 01:58 PM ESTIMATE NO. 008 BID OPENING 11/27/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/19 R.E. NAME: RUSSELL, STEVE DATE OF THIS ESTIMATE 09/18/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 160.0000 321,600.00 1,500.000 240,000.00 1,500.000 240,000 078 PLACE HOT MIX ASPHALT DIKE (TYPE D) LF 4.0000 2,520.00 0.000 0 079 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 4.0000 4,520.00 0.000 0 080 TACK COAT TON 2,265.0000 18,120.00 2.000 4,530.00 5.000 11,325 081 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 6.0000 66,600.00 9,800.000 58,800.00 9,800.000 58,800 082 60" CAST-IN-DRILLED-HOLE CONCRETE LF 2,300.0000 57,500.00 0.000 0 PILE (SIGN FOUNDATION) 083 STRUCTURAL CONCRETE, DRAINAGE INLET CY 6,000.0000 141,600.00 4.120 24,720.00 23.600 141,600 (F) 084 FURNISH SIGN STRUCTURE (TRUSS) LB 6.0000 80,310.00 0.000 0 (F) 085 INSTALL SIGN STRUCTURE (TRUSS) LB 0.5000 6,692.50 0.000 0 (F) 086 18" ALTERNATIVE PIPE CULVERT LF 225.0000 324,000.00 140.000 31,500.00 1,447.800 325,755 087 18" REINFORCED CONCRETE PIPE LF 425.0000 1,700.00 4.000 1,700 088 12" CORRUGATED STEEL PIPE (.064" THICK) LF 325.0000 2,600.00 8.000 2,600 089 36" CORRUGATED STEEL PIPE RISER LF 1,000.0000 4,000.00 4.000 4,000 (.109" THICK) 090 ALTERNATIVE FLARED END SECTION EA 1,000.0000 3,000.00 3.000 3,000 091 REMOVE CULVERT (LF) LF 60.0000 7,800.00 130.000 7,800 092 REMOVE INLET EA 2,000.0000 4,000.00 2.000 4,000 093 REMOVE HEADWALL EA 2,000.0000 4,000.00 2.000 4,000 094 ADJUST INLET EA 4,000.0000 4,000.00 1.000 4,000.00 1.000 4,000 095 MODIFY INLET TO MANHOLE EA 4,000.0000 4,000.00 1.000 4,000.00 1.000 4,000 096 ROCK SLOPE PROTECTION CY 500.0000 2,500.00 5.000 2,500 (60 LB, CLASS II, METHOD B) (CY) 097 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 15.0000 240.00 16.000 240 098 MINOR CONCRETE (MISCELLANEOUS CY 1,200.0000 132,000.00 100.000 120,000.00 100.000 120,000 CONSTRUCTION) 099 MINOR CONCRETE (BRUSHED CONCRETE) SQFT 45.0000 37,350.00 830.000 37,350.00 830.000 37,350 100 REMOVE CONCRETE SIDEWALK (SQYD) SQYD 75.0000 23,250.00 310.000 23,250 101 REMOVE CONCRETE ISLAND (PORTIONS) (SQYD) SQYD 75.0000 21,000.00 280.000 21,000 102 REMOVE CONCRETE (CURB AND GUTTER) LF 20.0000 39,400.00 1,970.000 39,400 103 PRE/POST CONSTRUCTION SURVEYS EA 2,950.0000 8,850.00 2.000 5,900.00 2.000 5,900 PROGRAM CAS145 PAGE 5 DATE 09/18/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-151614 TIME 01:58 PM ESTIMATE NO. 008 BID OPENING 11/27/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/19 R.E. NAME: RUSSELL, STEVE DATE OF THIS ESTIMATE 09/18/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 MISCELLANEOUS IRON AND STEEL LB 2.0000 15,724.00 715.000 1,430.00 7,862.000 15,724 (F) 105 WATER SERVICE CONNECTION (CITY) LS 6,000.0000 6,000.00 0.500 3,000 106 CHAIN LINK FENCE (TYPE CL-6) LF 30.0000 8,400.00 0.000 0 107 REMOVE PAVEMENT MARKER EA 5.0000 1,450.00 0.000 0 108 DELINEATOR (CLASS 1) EA 45.0000 2,205.00 0.000 0 109 GUARD RAILING DELINEATOR EA 25.0000 75.00 3.000 75 110 PAVEMENT MARKER (RETROREFLECTIVE) EA 8.0000 3,440.00 35.000 280 111 OBJECT MARKER (TYPE L-1) EA 50.0000 50.00 0.000 0 112 REMOVE ROADSIDE SIGN (WOOD POST) EA 100.0000 1,000.00 10.000 1,000 113 REMOVE ROADSIDE SIGN EA 100.0000 200.00 2.000 200 (STRAP AND SADDLE BRACKET METHOD) 114 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 2,250.00 0.000 0 (0.063"-UNFRAMED) 115 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 5,100.00 0.000 0 (0.063" UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 116 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 2,100.00 0.000 0 (0.080"-UNFRAMED) 117 FURNISH SINGLE SHEET ALMINUM SIGN SQFT 15.0000 750.00 0.000 0 (0.080" UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 118 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 180.00 0.000 0 (0.063" - FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 119 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 375.00 0.000 0 (0.080" - FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 120 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 6.5000 2,730.00 0.000 0 121 ROADSIDE SIGN - ONE POST EA 265.0000 6,625.00 0.000 0 122 ROADSIDE SIGN - TWO POST EA 500.0000 500.00 0.000 0 123 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 200.0000 7,200.00 0.000 0 METHOD) 124 INSTALL SIGN (MAST-ARM HANGER METHOD) EA 700.0000 10,500.00 0.000 0 125 MIDWEST GUARDRAIL SYSTEM LF 89.2000 8,920.00 44.000 3,924 126 VEGETATION CONTROL (MINOR CONCRETE) SQYD 132.0000 17,160.00 97.500 12,870 127 TRANSITION RAILING (TYPE WB-31) EA 5,600.0000 5,600.00 1.000 5,600 128 END CAP (TYPE TC) EA 125.0000 125.00 1.000 125 PROGRAM CAS145 PAGE 6 DATE 09/18/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-151614 TIME 01:58 PM ESTIMATE NO. 008 BID OPENING 11/27/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/19 R.E. NAME: RUSSELL, STEVE DATE OF THIS ESTIMATE 09/18/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 129 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,500.0000 3,500.00 1.000 3,500 130 REMOVE GUARDRAIL LF 9.0000 1,260.00 140.000 1,260 131 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 14,190.00 0.000 0 132 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 6,420.00 0.000 0 133 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.6500 954.00 0.000 0 (BROKEN 8-4) 134 THERMOPLASTIC PAVEMENT MARKING SQFT 15.0000 47,850.00 0.000 0 135 6" THERMOPLASTIC TRAFFIC STRIPE LF 3.0000 390.00 0.000 0 (BROKEN 6-1) 136 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 440.00 0.000 0 (BROKEN 12-3) 137 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.9000 2,043.00 0.000 0 (BROKEN 17-7) 138 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 580.00 0.000 0 (BROKEN 18-12) 139 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 2.5000 2,600.00 800.000 2,000 140 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.5000 1,050.00 0.000 0 141 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,500.0000 1,500.00 0.100 150.00 0.600 900 SYSTEM ELEMENTS DURING CONSTRUCTION 142 RAMP METERING SYSTEM LS 995,000.0000 995,000.00 0.200 199,000.00 0.600 597,000 143 CHANGEABLE MESSAGE SIGN SYSTEM LS 177,079.0000 177,079.00 0.180 31,874 144 MODIFYING EXISTING ELECTRICAL SYSTEM LS 356,421.0000 356,421.00 0.300 106,926.30 0.400 142,568 145 WATER METER CHARGES LS 10,000.0000 10,000.00 0.500 5,000 146 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 147 12 STATION IRRIGATION CONTROLLER EA 15,000.0000 15,000.00 0.000 0 (WALL MOUNTED) PROGRAM CAS145 PAGE 7 DATE 09/18/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-151614 TIME 01:58 PM ESTIMATE NO. 008 BID OPENING 11/27/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/19 R.E. NAME: RUSSELL, STEVE DATE OF THIS ESTIMATE 09/18/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,021,654.30 3,528,907.02 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 41,654.57 80,730.09 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,063,308.87 3,609,637.11 148 MOBILIZATION LS 510,000.0000 510,000.00 0.050 25,500.00 1.000 510,000 ORIGINAL CONTRACT AMOUNT 5,549,669.50 TOTAL WORK COMPLETED 1,088,808.87 4,119,637.11 MATERIALS ON HAND ON SITE -3,124.74 29,144.95 DEDUCTIONS -3,717.00 -5,137.00 TOTAL 1,081,967.13 4,143,645.06 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 01/09/19 140 04/22/19 04/15/19 11/20/19 94 13 0 0 71% 67% PROGRESS IS SATISFACTORY RUSSELL, STEVE RESIDENT ENGINEER PROGRAM CAS145 DATE 09/18/19