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 08/19/22 EST. NO. 020 TIME 09:32 AM R.E. NAME: RUSSELL, STEVE 04-1A6614 --------------------------------------------------------------------------- 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 0035 1,813.06 E.W. @ F.A.(+) 050422 N 0547.0 0039 2,042.24 060322 N 0558.0 0040 1,245.65 060622 N 0559.0 016 0072 402.51 E.W. @ F.A.(+) 061622 N 0571.0 018 0069 126.42 E.W. @ F.A.(+) 030822 N 0520.0 0070 1,597.08 031122 N 0521.0 0071 5,414.15 032422 N 0522.0 0072 872.72 032422 N 0523.0 0073 1,070.32 032822 N 0524.0 0074 721.89 032822 N 0525.0 0077 1,464.35 033122 N 0529.0 0079 2,815.89 040122 N 0531.0 0081 3,054.90 040422 N 0533.0 0082 3,156.87 040522 N 0534.0 0083 979.90 040522 N 0535.0 0084 2,904.16 040722 N 0536.0 0085 3,156.87 040822 N 0537.0 0088 2,865.17 041122 N 0540.0 0089 6,974.42 041322 N 0541.0 0090 5,304.21 041422 N 0542.0 0091 1,303.93 041522 N 0543.0 0092 3,715.01 042722 N 0546.0 0093 232.08 051322 N 0550.0 0094 2,610.66 051922 N 0552.0 0095 2,133.21 052022 N 0553.0 0096 1,811.02 052322 N 0554.0 0097 2,839.01 052522 N 0555.0 0098 1,264.23 052622 N 0556.0 0100 260.79 042622 N 0545.0 020 0005 252.83 E.W. @ F.A.(+) 030822 N 0519.0 0006 1,564.89 042122 N 0544.0 0007 2,028.58 061422 N 0565.0 67,999.02 TOTAL THIS ESTIMATE 2,073,693.61 TOTAL PREVIOUS ESTIMATE 2,141,692.63 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 08/19/22 EST. NO. 020 TIME 09:32 AM R.E. NAME: RUSSELL, STEVE 04-1A6614 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE NONCOMPLIANCE WORK -10,000.00 002 NONCOMPLAINCE WORK 10,000.00 003 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 08/19/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1A6614 TIME 09:32 AM ESTIMATE NO. 020 BID OPENING 08/26/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/22 R.E. NAME: RUSSELL, STEVE DATE OF THIS ESTIMATE 08/19/22 LOCATION RERUN PROGRESS ESTIMATE 04-MRN-101-8.4/8.7 ----------------------- DISNEY CONSTRUCTION, INC. IN MARIN COUNTY, FROM TAMALPIAS 533 AIRPORT BLVD., SUITE 120 DRIVE INTERCHANGE IN CORTE MADERA BURLINGAME CA 94010 TO SIR FRANCIS DRAKE BLVD. IN LARKSPUR, IMPROVEMENTS ON SB AND NB101 AND MULTIMODAL IMPROVEMENTS FED. AID NO. N O N E CONSTRUCT MULTIUSE BIKEPATH. ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 1.000 1,500 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,000.0000 5,000.00 0.950 4,750 003 TIME-RELATED OVERHEAD (WDAY) WDAY 3,000.0000 660,000.00 316.000 948,000 004 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 12,000.00 4.000 8,000 MEETING 005 HOURLY OFF-SITE HR 200.0000 2,000.00 2.000 400 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 006 DEVELOP WATER SUPPLY LS 2,000.0000 2,000.00 1.000 2,000 007 CONSTRUCTION AREA SIGNS LS 15,000.0000 15,000.00 1.000 15,000 008 TRAFFIC CONTROL SYSTEM LS 60,000.0000 60,000.00 1.000 60,000 009 TYPE II BARRICADE EA 350.0000 700.00 4.000 1,400 010 TYPE III BARRICADE EA 350.0000 350.00 2.000 700 011 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 10,000.0000 10,000.00 0.999 9,990 012 TEMPORARY RAILING (TYPE K) LF 25.0000 11,000.00 500.000 12,500 013 TEMPORARY TRAFFIC SCREEN LF 12.0000 5,280.00 220.000 2,640 014 JOB SITE MANAGEMENT LS 40,000.0000 40,000.00 1.000 40,000 015 PREPARE WATER POLLUTION CONTROL PROGRAM LS 3,500.0000 3,500.00 1.000 3,500 016 TEMPORARY DRAINAGE INLET PROTECTION EA 250.0000 4,250.00 11.000 2,750 017 TEMPORARY FIBER ROLL LF 7.0000 2,660.00 262.000 1,834 018 TEMPORARY REINFORCED SILT FENCE LF 15.0000 3,150.00 20.000 300 019 TEMPORARY CONSTRUCTION ENTRANCE EA 3,500.0000 7,000.00 3.000 10,500 020 STREET SWEEPING LS 15,000.0000 15,000.00 1.000 15,000 021 TEMPORARY CONCRETE WASHOUT LS 4,000.0000 4,000.00 1.000 4,000 022 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 4.0500 1,701.00 110.000 445.50 530.000 2,146 STRIPE (HAZARDOUS WASTE) PROGRAM CAS145 PAGE 2 DATE 08/19/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1A6614 TIME 09:32 AM ESTIMATE NO. 020 BID OPENING 08/26/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/22 R.E. NAME: RUSSELL, STEVE DATE OF THIS ESTIMATE 08/19/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TREATED WOOD WASTE LB 0.4500 2,250.00 2,140.000 963 024 NOISE MONITORING LS 1,500.0000 1,500.00 1.000 1,500 025 TEMPORARY HIGH-VISIBILITY FENCE LF 10.0000 6,100.00 647.000 6,470 026 CLEARING AND GRUBBING (LS) LS 20,000.0000 20,000.00 1.000 20,000 027 ROADWAY EXCAVATION CY 100.0000 75,000.00 666.000 66,600 028 ROADWAY EXCAVATION (DETOUR REMOVAL) CY 600.0000 11,400.00 19.900 11,940 029 STRUCTURE EXCAVATION (BRIDGE) CY 300.0000 132,000.00 363.000 108,900 (F) 030 STRUCTURE BACKFILL (BRIDGE) CY 250.0000 15,500.00 54.000 13,500 (F) 031 LIGHTWEIGHT CELLULAR CONCRETE FILL CY 270.0000 52,110.00 193.000 52,110 (F) 032 CLAY CAP CY 230.0000 9,200.00 40.000 9,200 (F) 033 ROADSIDE CLEARING LS 10,000.0000 10,000.00 1.000 10,000 034 WEED GERMINATION SQYD 0.2000 112.00 560.000 112 035 CULTIVATION SQYD 2.0000 1,120.00 560.000 1,120 036 SOIL AMENDMENT CY 66.5000 1,529.50 45.470 3,023.76 89.470 5,949 037 ORGANIC FERTILIZER LB 2.0000 316.00 32.000 64 038 PLANT (GROUP A) EA 15.0000 15,750.00 1,114.000 16,710 039 PLANT (GROUP B) EA 30.0000 990.00 33.000 990 040 PLANT ESTABLISHMENT WORK LS 37,000.0000 37,000.00 0.000 0 041 PEA GRAVEL MULCH SQFT 1.3000 2,106.00 1,639.000 2,130 042 GRAVEL MULCH SQFT 2.7000 2,403.00 -6.000 -16.20 696.000 1,879 043 WOOD MULCH CY 107.0000 3,959.00 36.500 3,905 044 FLOW SENSOR CABLE IN CONDUIT LS 3,000.0000 3,000.00 1.000 3,000 045 CONTROL AND NEUTRAL CONDUCTORS LS 15,000.0000 15,000.00 1.000 15,000 046 REMOTE CONTROL VALVE WITH FLOW SENSOR EA 2,400.0000 4,800.00 2.000 4,800 047 REMOTE CONTROL VALVE EA 400.0000 2,400.00 6.000 2,400 WITH PRESSURE REGULATOR 048 1" WYE STRAINER ASSEMBLY EA 300.0000 1,800.00 6.000 1,800 049 6 STATION IRRIGATION CONTROLLER EA 5,200.0000 5,200.00 1.000 5,200 (WALL MOUNTED) PROGRAM CAS145 PAGE 3 DATE 08/19/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1A6614 TIME 09:32 AM ESTIMATE NO. 020 BID OPENING 08/26/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/22 R.E. NAME: RUSSELL, STEVE DATE OF THIS ESTIMATE 08/19/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 6 STATION IRRIGATION CONTROLLER EA 6,500.0000 6,500.00 1.000 6,500 (PEDESTAL MOUNTED) 051 1 1/4" COPPER PIPE (SUPPLY LINE) LF 36.0000 1,440.00 28.000 1,008.00 40.000 1,440 (F) 052 5/8" DRIP IRRIGATION TUBING LF 2.0000 6,424.00 3,212.000 6,424 (F) 053 1" BACKFLOW PREVENTER ASSEMBLY EA 3,800.0000 7,600.00 2.000 7,600 054 1 1/2" GATE VALVE EA 404.0000 1,616.00 4.000 1,616 055 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 2.0000 840.00 420.000 840 (F) LINE) 056 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 3.0000 2,220.00 740.000 2,220 (F) (SUPPLY LINE) 057 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 6.0000 3,360.00 560.000 3,360 (F) (SUPPLY LINE) 058 QUICK COUPLING VALVE EA 275.0000 1,650.00 6.000 1,650 059 BALL VALVE EA 400.0000 2,400.00 6.000 2,400 060 8" CORRUGATED HIGH DENSITY LF 1.0000 130.00 5.000 5.00 76.000 76 POLYETHYLENE PIPE CONDUIT 061 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 92.0000 184.00 2.000 184 062 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 0.6500 3,380.00 4,499.000 2,924 063 HYDROMULCH SQFT 0.3200 1,664.00 4,499.000 1,439 064 FIBER ROLLS LF 7.0000 2,100.00 300.000 2,100 065 HYDROSEED SQFT 0.3500 1,820.00 4,499.000 1,574 066 COMPOST (CY) CY 280.0000 2,240.00 16.900 4,732 067 FINISHING ROADWAY LS 5,000.0000 5,000.00 1.000 5,000 068 CLASS 2 AGGREGATE BASE (CY) CY 150.0000 45,000.00 274.100 41,115 069 SLURRY SEAL TON 2,000.0000 8,400.00 3.530 7,060 070 PRIME COAT TON 2,000.0000 2,000.00 3.770 7,540 071 HOT MIX ASPHALT (TYPE A) TON 185.0000 85,100.00 433.770 80,247 072 HOT MIX ASPHALT-OPEN GRADED TON 2,000.0000 7,400.00 0.000 0 (OPEN GRADED FRICTION COURSE) 073 TACK COAT TON 2,000.0000 1,200.00 0.830 1,660 074 REMOVE BASE AND SURFACING CY 220.0000 14,080.00 64.000 14,080 075 36" PERMANENT STEEL CASING LF 385.0000 70,070.00 182.000 70,070 076 42" PERMANENT STEEL CASING LF 385.0000 175,175.00 455.000 175,175 PROGRAM CAS145 PAGE 4 DATE 08/19/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1A6614 TIME 09:32 AM ESTIMATE NO. 020 BID OPENING 08/26/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/22 R.E. NAME: RUSSELL, STEVE DATE OF THIS ESTIMATE 08/19/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 24" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 490.0000 89,670.00 292.000 143,080 078 30" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 460.0000 209,300.00 455.000 209,300 079 24" CAST-IN-DRILLED-HOLE CONCRETE LF 450.0000 32,850.00 30.000 13,500 PILING (ROCK SOCKET) 080 30" CAST-IN-DRILLED HOLE CONCRETE PILING LF 480.0000 75,840.00 45.000 21,600 (ROCK SOCKET) 081 PRESTRESSING CAST-IN-PLACE CONCRETE LS 100,000.0000 100,000.00 1.000 100,000 082 PRESTRESSING HIGH STRENGTH BAR LS 75,000.0000 75,000.00 1.000 75,000 083 STRUCTURAL CONCRETE, BRIDGE CY 2,500.0000 860,000.00 278.000 695,000 (F) 084 STRUCTURAL CONCRETE, BRIDGE CY 2,000.0000 700,000.00 350.000 700,000 (F) (POLYMER FIBER) 085 STRUCTURAL CONCRETE, APPROACH SLAB CY 500.0000 5,000.00 5.000 2,500 (F) 086 STRUCTURAL CONCRETE, DRAINAGE INLET CY 3,000.0000 51,000.00 17.000 51,000 (F) 087 MINOR CONCRETE (MINOR STRUCTURE) CY 1,200.0000 99,600.00 54.300 65,160 (F) 088 FLUTED RIB TEXTURE SQFT 25.0000 17,375.00 651.000 16,275 (F) 089 DRILL AND BOND DOWEL LF 45.0000 94,545.00 2,101.000 94,545 090 FURNISH PRECAST PRESTRESSED CONCRETE EA 20,000.0000 80,000.00 4.000 80,000 GIRDER (50'-60') 091 FURNISH PRECAST PRESTRESSED CONCRETE EA 26,000.0000 260,000.00 10.000 260,000 GIRDER (70'-80') 092 FURNISH PRECAST REINFORCED EA 20,000.0000 40,000.00 2.000 40,000 CONCRETE GIRDER (70'-80') 093 FURNISH PRECAST PRESTRESSED CONCRETE SQFT 40.0000 16,720.00 418.000 16,720 SLAB 094 ERECT PRECAST PRESTRESSED CONCRETE EA 5,000.0000 80,000.00 16.000 80,000 GIRDER 095 ERECT PRECAST PRESTRESSED CONCRETE DECK EA 7,000.0000 14,000.00 2.000 14,000 UNIT 096 JOINT SEAL (MR 1/2") LF 200.0000 2,600.00 13.000 2,600 097 JOINT SEAL (MR 1 1/2") LF 150.0000 4,050.00 27.000 4,050 098 JOINT SEAL (MR 2") LF 250.0000 3,250.00 13.000 3,250 099 JOINT SEAL (MR 2 1/2") LF 375.0000 4,875.00 13.000 4,875 100 BAR REINFORCING STEEL (BRIDGE) LB 1.2200 137,128.00 107,722.000 131,420 (F) 101 BAR REINFORCING STEEL (EPOXY COATED) LB 2.1800 233,042.00 98,170.000 214,010 (F) (BRIDGE) 102 HEADED BAR REINFORCEMENT EA 38.0000 10,146.00 267.000 10,146 (F) 103 FURNISH AND ERECT STAIRWAY LS 100,000.0000 100,000.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 08/19/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1A6614 TIME 09:32 AM ESTIMATE NO. 020 BID OPENING 08/26/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/22 R.E. NAME: RUSSELL, STEVE DATE OF THIS ESTIMATE 08/19/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 RECONSTRUCT CONCRETE BOX LS 50,000.0000 50,000.00 0.000 0 (F) (STAIR LANDING) 105 PUBLIC SAFETY PLAN LS 18,000.0000 18,000.00 0.000 0 106 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 2.0000 10,860.00 0.000 0 107 FURNISH POLYESTER CONCRETE OVERLAY CF 90.0000 30,600.00 0.000 0 108 PLACE POLYESTER CONCRETE OVERLAY SQFT 5.1000 27,693.00 0.000 0 (F) 109 CORE CONCRETE (1 1/2") LF 130.0000 69,680.00 536.000 69,680 110 BRIDGE REMOVAL (PORTION) LS 300,000.0000 300,000.00 1.000 300,000 111 24" ALTERNATIVE PIPE CULVERT LF 680.0000 2,720.00 0.000 0 112 CONCRETE BACKFILL (PIPE TRENCH) CY 900.0000 37,800.00 42.000 37,800 (F) 113 MISCELLANEOUS METAL (INCLINED SCREEN) LB 45.0000 9,000.00 200.000 9,000 (F) 114 IMPORTED BIOFILTRATION SOIL CY 102.0000 10,200.00 100.000 10,200 115 12" PLASTIC PIPE LF 160.0000 20,800.00 125.500 20,080 116 15" PLASTIC PIPE LF 270.0000 45,900.00 171.200 46,224 117 6" PERFORATED PLASTIC PIPE UNDERDRAIN LF 18.0000 4,320.00 16.200 291.60 217.000 3,906 118 CLASS 3 PERMEABLE MATERIAL (BLANKET) CY 155.0000 13,485.00 -14.900 -2,309.50 61.000 9,455 (F) 119 GEOMEMBRANE (WATER BARRIER) SQYD 55.0000 37,400.00 -231.100 -12,710.50 331.000 18,205 120 DRAINAGE INLET MARKER EA 80.0000 720.00 9.000 720 121 INLET DEPRESSION EA 150.0000 450.00 3.000 450 122 REMOVE CULVERT (LF) LF 50.0000 2,300.00 46.000 2,300 123 REMOVE INLET EA 1,500.0000 1,500.00 1.000 1,500 124 REMOVE FLARED END SECTION (EA) EA 900.0000 900.00 1.000 900 125 ADJUST MANHOLE EA 1,200.0000 1,200.00 1.000 1,200 126 ROCK SLOPE PROTECTION CY 600.0000 5,400.00 10.140 6,084 (1/4 T, CLASS V, METHOD B) (CY) 127 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 40.0000 2,280.00 52.000 2,080 128 DETECTABLE WARNING SURFACE SQFT 60.0000 3,120.00 52.000 3,120 129 MINOR CONCRETE (MISCELLANEOUS CY 2,050.0000 63,550.00 32.800 67,240 CONSTRUCTION) 130 MINOR CONCRETE (TEXTURED PAVING) CY 1,550.0000 9,300.00 6.000 9,300 PROGRAM CAS145 PAGE 6 DATE 08/19/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1A6614 TIME 09:32 AM ESTIMATE NO. 020 BID OPENING 08/26/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/22 R.E. NAME: RUSSELL, STEVE DATE OF THIS ESTIMATE 08/19/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 REMOVE CONCRETE CURB (LF) LF 30.0000 930.00 31.000 930 132 MISCELLANEOUS IRON AND STEEL LB 4.0000 13,388.00 3,347.000 13,388 (F) 133 MISCELLANEOUS METAL (BRIDGE) LB 8.0000 13,840.00 1,730.000 13,840 (F) 134 BRIDGE DECK DRAINAGE SYSTEM LB 11.0000 390,500.00 935.000 10,285.00 18,696.000 205,656 (F) 135 LIGHTING (CITY STREET) LS 300,000.0000 300,000.00 1.000 300,000 136 REMOVE ABANDONED SEWER LS 35,000.0000 35,000.00 0.000 0 137 RESET CONDUIT LS 65,000.0000 65,000.00 1.000 65,000 138 SURVEY MONUMENT (TYPE D) EA 2,500.0000 7,500.00 2.000 5,000 139 ADJUST UTILITY COVER TO GRADE EA 1,500.0000 1,500.00 1.000 1,500 140 ADJUST SEWER MANHOLE EA 1,500.0000 1,500.00 1.000 1,500 141 PARKING BUMPER (PRECAST CONCRETE) EA 100.0000 3,600.00 36.000 3,600 142 TEMPORARY FENCE (TYPE CL-6) LF 15.0000 29,400.00 2,075.000 31,125 143 CHAIN LINK FENCE (TYPE CL-6) LF 65.0000 4,355.00 90.300 5,869 144 14' CHAIN LINK GATE (TYPE CL-6) EA 2,500.0000 5,000.00 2.000 5,000 145 REMOVE FENCE LF 25.0000 12,750.00 582.000 14,550 146 REMOVE GATE EA 500.0000 1,500.00 3.000 1,500 147 TEMPORARY MOUSE-PROOF FENCE LF 50.0000 8,500.00 170.000 8,500 148 REMOVE PAVEMENT MARKER EA 2.0000 100.00 42.000 84 149 GUARD RAILING DELINEATOR EA 125.0000 250.00 2.000 250 150 PAVEMENT MARKER (RETROREFLECTIVE) EA 7.0000 385.00 42.000 294 151 OBJECT MARKER EA 135.0000 135.00 1.000 135 152 REMOVE ROADSIDE SIGN EA 125.0000 250.00 2.000 250 153 REMOVE ROADSIDE SIGN (TIMBER POLE) EA 250.0000 250.00 1.000 250 154 REMOVE ROADSIDE SIGN EA 250.0000 1,000.00 4.000 1,000 (STRAP AND SADDLE BRACKET METHOD) 155 REMOVE ROADSIDE SIGN PANEL EA 250.0000 250.00 1.000 250 156 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 25.0000 1,525.00 60.500 1,512 (0.063"-UNFRAMED) 157 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 PROGRAM CAS145 PAGE 7 DATE 08/19/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1A6614 TIME 09:32 AM ESTIMATE NO. 020 BID OPENING 08/26/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/22 R.E. NAME: RUSSELL, STEVE DATE OF THIS ESTIMATE 08/19/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 158 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 250.0000 2,500.00 6.000 1,500 METHOD) 159 MIDWEST GUARDRAIL SYSTEM (7' WOOD POST) LF 200.0000 26,000.00 137.500 27,500 160 VEGETATION CONTROL (MINOR CONCRETE) SQYD 108.0000 3,888.00 55.220 5,963 161 PEDESTRIAN RAILING LF 265.0000 591,215.00 2,008.000 532,120 (F) 162 PEDESTRIAN RAILING (NAVIGATION SPAN) LF 335.0000 51,590.00 139.000 46,565 (F) 163 CABLE RAILING LF 230.0000 8,510.00 37.000 8,510 (F) 164 TRANSITION RAILING (TYPE WB-31) EA 17,000.0000 17,000.00 1.000 17,000 165 CONCRETE BARRIER (TYPE 60MS MOD) LF 170.0000 20,400.00 120.000 20,400 166 CONCRETE BARRIER (TYPE 836B LF 220.0000 11,220.00 51.000 11,220 (F) MODIFIED) 167 CONCRETE BARRIER (TYPE 836 MODIFIED) LF 185.0000 199,985.00 1,081.000 199,985 (F) 168 REMOVE GUARDRAIL LF 200.0000 62,000.00 310.000 62,000 169 6" THERMOPLASTIC TRAFFIC STRIPE LF 4.0000 2,000.00 390.000 1,560 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 170 PAINT TRAFFIC STRIPE (2-COAT) LF 1.5000 1,875.00 1,272.000 1,908 171 PAINT PAVEMENT MARKING (2-COAT) SQFT 4.0000 1,560.00 94.000 376 172 6" THERMOPLASTIC TRAFFIC STRIPE LF 4.5000 8,010.00 2,574.000 11,583 (ENHANCED WET NIGHT VISIBILITY) 173 8" THERMOPLASTIC TRAFFIC STRIPE LF 5.0000 2,050.00 312.000 1,560.00 312.000 1,560 (ENHANCED WET NIGHT VISIBILITY) 174 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 2.3000 4,784.00 2,080.000 4,784 175 CONTRAST STRIPE PAINT (2-COAT) LF 1.0000 1,980.00 1,850.000 1,850 176 MODIFYING LIGHTING SYSTEMS LS 80,000.0000 80,000.00 1.000 80,000 177 WATER METER CHARGES LS 63,743.7100 63,743.71 0.830 52,907 178 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 179 CHANNELIZER (SURFACE MOUNTED) EA 50.0000 300.00 0.000 0 180 TEMPORARY CRASH CUSHION EA 4,500.0000 4,500.00 1.000 4,500 181 METAL (ROADSIDE SIGN) LB 30.0000 2,820.00 94.000 2,820 182 METAL (BARRIER MOUNTED SIGN) LB 30.0000 4,200.00 140.000 4,200 183 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 PROGRAM CAS145 PAGE 8 DATE 08/19/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1A6614 TIME 09:32 AM ESTIMATE NO. 020 BID OPENING 08/26/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/22 R.E. NAME: RUSSELL, STEVE DATE OF THIS ESTIMATE 08/19/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 184 MODIFYING FLOW METER SYSTEMS LS 5,000.0000 5,000.00 1.000 5,000 PROGRAM CAS145 PAGE 9 DATE 08/19/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1A6614 TIME 09:32 AM ESTIMATE NO. 020 BID OPENING 08/26/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/22 R.E. NAME: RUSSELL, STEVE DATE OF THIS ESTIMATE 08/19/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,582.66 7,416,455.27 ADJUSTMENT OF COMPENSATION 0.00 586,282.52 EXTRA WORK 67,999.02 1,555,410.11 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 69,581.68 9,558,147.90 185 MOBILIZATION LS 850,000.0000 850,000.00 1.000 850,000 ORIGINAL CONTRACT AMOUNT 8,858,337.21 TOTAL WORK COMPLETED 69,581.68 10,408,147.90 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 69,581.68 10,408,147.90 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 12/22/20 470 02/16/21 02/16/21 01/03/23 316 43 96 0 97% 56% PROGRESS IS SATISFACTORY RUSSELL, STEVE RESIDENT ENGINEER