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 03/23/21 EST. NO. 014 TIME 09:12 AM R.E. NAME: SCHRAM, DARRYL 04-1J5694 --------------------------------------------------------------------------- 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 0389 4,449.80 E.W. @ F.A.(+) 010621 N MAR020 0390 7,430.86 022421 N MAR021 0391 6,541.82 030121 N MAR022 0392 12,039.95 030521 N MAR023 0393 1,456.40 021921 N MAR024 0394 37,197.60 030121 N MAR025 0395 2,573.76 020821 N MAR001 0396 2,642.54 020921 N MAR002 0397 2,439.40 021021 N MAR003 0398 2,356.17 021121 N MAR004 0399 2,064.10 021221 N MAR005 0400 2,253.30 021621 N MAR006 0401 2,164.25 021721 N MAR007 0402 2,837.60 021821 N MAR008 0403 2,360.48 021921 N MAR009 0404 2,253.30 022221 N MAR010 0405 2,495.78 022321 N MAR011 0406 2,504.37 022421 N MAR012 0407 3,426.76 022521 N MAR013 0408 2,092.87 022621 N MAR014 0409 4,449.82 010621 N MAR129 002 0004 1,300.00 E.W. @ F.A.(+) 030921 N MAR026 003 0013 3,050.00 E.W. @ F.A.(+) 031021 N MAR027 006 0003 34,193.61 A.C. @ L.S.(+) 031621 N MAR016 017 0017 19,800.00 E.W. @ U.P (+) 031021 N MAR028 0018 13,860.00 031621 N MAR015 023 0004 10,444.32 A.C. @ L.S.(+) 031621 N MAR017 028 0003 -29,212.74 A.C. @ L.S.(-) 031621 N MAR018 031 0173 3,486.20 E.W. @ F.A.(+) 112520 N MAR090 0174 2,101.01 012021 N MAR091 0175 416.05 121920 N MAR092 0176 3,545.32 020821 N MAR093 0177 2,950.90 021021 N MAR094 0178 4,371.48 022321 N MAR095 0179 2,415.51 022521 N MAR096 0180 7,331.83 021821 N MAR097 032 0247 7,494.19 E.W. @ F.A.(+) 121420 N MAR029 0248 2,829.45 021121 N MAR030 0249 1,284.34 021721 N MAR031 0250 2,338.80 021821 N MAR032 0251 1,070.54 022521 N MAR033 0252 3,117.16 022521 N MAR034 0253 301.47 022621 N MAR035 0254 1,043.27 022821 N MAR036 0255 1,494.71 030321 N MAR037 0256 3,053.55 030421 N MAR038 0257 3,727.27 030721 N MAR039 0258 2,208.20 030921 N MAR040 0259 11,477.64 012021 N MAR041 0260 5,974.07 012521 N MAR043 0261 15,210.86 030121 N MAR045 PROGRAM CAS145 S C H E D U L E O F E X T R A W O R K PAGE NO. 2 DATE 03/23/21 EST. NO. 014 TIME 09:12 AM R.E. NAME: SCHRAM, DARRYL 04-1J5694 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 0262 3,660.84 030121 N MAR046 0263 6,957.08 020421 N MAR044 037 0137 155.29 E.W. @ F.A.(+) 012121 N MAR098 0139 2,822.15 012521 N MAR199 038 0001 56,110.50 E.W. @ L.S.(+) 031621 N MAR019 040 0001 44,745.94 E.W. @ L.S.(+) 031721 N MAR120 045 0006 56,290.00 E.W. @ U.P (+) 031721 N MAR121 047 0001 4,543.68 E.W. @ F.A.(+) 021021 N MAR047 0002 4,749.84 021021 N MAR048 0003 6,773.06 021221 N MAR049 0004 360.03 021221 N MAR050 0005 8,171.06 021621 N MAR051 0006 786.44 021621 N MAR052 0007 2,085.54 021621 N MAR053 0009 16,882.13 021721 N MAR054 0010 6,067.67 021821 N MAR056 0011 3,277.69 021921 N MAR057 0012 1,758.35 022321 N MAR059 0013 1,894.78 021721 N MAR055 0014 7,466.66 021921 N MAR058 0015 4,744.80 E.W. @ L.S.(+) 031721 N MAR122 0016 35,840.00 E.W. @ U.P (+) 030921 N MAR127 051 0169 9,933.76 E.W. @ F.A.(+) 020921 N MAR068 0170 2,071.64 021021 N MAR069 0171 1,128.71 021221 N MAR070 0172 2,964.50 021621 N MAR071 0173 2,103.54 022221 N MAR072 0174 1,186.19 022321 N MAR073 0175 1,328.43 022521 N MAR074 0176 9,341.01 022621 N MAR075 0177 2,207.55 030121 N MAR076 0178 1,058.08 030121 N MAR077 0179 1,187.12 031121 N MAR078 0180 485.54 021121 N MAR079 055 0001 850.11 E.W. @ F.A.(+) 120920 N MAR100 0002 403.15 121020 N MAR101 0003 3,611.80 120920 N MAR102 0004 1,549.03 121020 N MAR103 0005 3,309.26 121020 N MAR104 0006 3,073.06 010621 N MAR105 0007 2,310.22 010821 N MAR106 0008 3,483.49 011021 N MAR107 0009 26,772.46 011021 N MAR108 0010 687.32 011121 N MAR109 0011 8,898.56 011221 N MAR110 0012 101,617.98 010721 N MAR111 058 0002 23,489.00 E.W. @ L.S.(+) 031721 N MAR123 062 0028 2,018.34 E.W. @ F.A.(+) 021021 N MAR080 0029 338.80 021221 N MAR081 0030 1,342.88 021621 N MAR082 0031 1,256.76 022421 N MAR083 PROGRAM CAS145 S C H E D U L E O F E X T R A W O R K PAGE NO. 3 DATE 03/23/21 EST. NO. 014 TIME 09:12 AM R.E. NAME: SCHRAM, DARRYL 04-1J5694 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 0032 2,735.82 030221 N MAR084 0033 3,275.63 030421 N MAR085 0034 1,236.12 030421 N MAR086 0035 89,472.91 A.C. @ U.P.(+) 031721 N MAR124 067 0004 8,250.00 E.W. @ F.A.(+) 010521 N MAR115 070 0001 25,447.70 E.W. @ U.P (+) 031721 N MAR125 0002 5,000.00 E.W. @ L.S.(+) 031721 N 104374 072 0001 7,296.63 A.C. @ F.A.(+) 022821 N MAR114 074 0001 19,263.18 E.W. @ F.A.(+) 020921 N MAR112 0002 2,766.52 021621 N MAR113 075 0001 698.60 E.W. @ U.P (+) 031721 N MAR126 079 0029 3,611.66 E.W. @ F.A.(+) 021021 N MAR140 0030 729.44 021621 N MAR141 0031 457.63 021621 N MAR142 0032 416.82 021721 N MAR143 0033 1,395.27 021721 N MAR144 0034 922.23 021821 N MAR145 0035 7,226.29 021921 N MAR146 0036 4,567.48 022121 N MAR147 0037 2,893.47 022221 N MAR148 0038 365.05 022221 N MAR149 0039 1,604.78 022221 N MAR150 0040 2,320.53 022321 N MAR151 0041 1,784.74 022321 N MAR152 0042 934.41 022421 N MAR153 0043 571.81 022521 N MAR154 0044 594.91 022621 N MAR155 0045 1,175.96 022821 N MAR156 0046 1,189.84 030121 N MAR157 0047 2,619.10 030221 N MAR158 0048 1,067.31 030221 N MAR159 0049 792.53 030321 N MAR160 0050 2,578.34 030421 N MAR161 0051 571.74 030521 N MAR162 0052 4,125.00 011221 N MAR163 0053 4,930.42 030921 N MAR164 961,751.63 TOTAL THIS ESTIMATE 6,874,854.21 TOTAL PREVIOUS ESTIMATE 7,836,605.84 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 03/23/21 EST. NO. 014 TIME 09:12 AM R.E. NAME: SCHRAM, DARRYL 04-1J5694 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE REJECTED PILES ANOMA -3,000.00 005 24"CIDH PILE ITEM92 -1,000.00 009 60"CIDH PILE ITEM101 -2,000.00 009 REJECTED PILES -2,000.00 011 0.00 -8,000.00 TOTAL DEDUCTIONS 0.00 -8,000.00 PROGRAM CAS145 PAGE 1 DATE 03/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1J5694 TIME 09:12 AM ESTIMATE NO. 014 BID OPENING 11/08/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/21 R.E. NAME: SCHRAM, DARRYL DATE OF THIS ESTIMATE 03/23/21 LOCATION RERUN PROGRESS ESTIMATE 04-SM-101-0.0/21.8 ----------------------- 04-SLC-101-50.6/52.6 KIEWIT INFRASTRUCTURE WEST CO US 101 BETWEEN 0.3 MILE NORTH OF 4650 BUSINESS CENTER DR SAN ANTONIO IC (SCL PM 50.6) IN FAIRFIELD CA 94534 SANTA CLARA COUNTY AND 0.3 MILE SOUTH OF RAND AVENUE INTERCHANGE (SM PM 21.8) IN SAN MATEO COUNTY FED. AID NO. N O N E THE CONTRACT WILL WIDEN ROUTE 101, ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 28,667.0000 28,667.00 1.000 28,667 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,641.0000 5,641.00 0.250 1,410.25 0.750 4,230 003 TIME-RELATED OVERHEAD (WDAY) WDAY 48,038.9800 28,006,725.34 19.000 912,740.62 238.000 11,433,277 004 DEVELOP WATER SUPPLY LS 3,063,203.0000 3,063,203.00 1.000 3,063,203 005 CONSTRUCTION AREA SIGNS LS 503,079.0000 503,079.00 0.600 301,847 006 TRAFFIC CONTROL SYSTEM LS 9,763,249.0000 9,763,249.00 0.027 263,607.72 0.528 5,154,995 007 AUTOMATED WORK ZONE INFORMATION SYSTEM LS 1,864,983.0000 1,864,983.00 0.027 50,354.54 0.528 984,711 008 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 8.1800 22,576.80 1,352.000 11,059 009 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.9100 1,765,400.00 432,865.000 393,907.15 1,523,463.000 1,386,351 010 CHANNELIZER (SURFACE MOUNTED) EA 56.4100 55,845.90 232.000 13,087.12 1,965.000 110,845 011 TEMPORARY PAVEMENT MARKER EA 6.1400 65,698.00 2,567.000 15,761.38 8,904.000 54,670 012 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 1,025,665.0000 1,025,665.00 0.027 27,692.96 0.528 541,551 013 TEMPORARY RAILING (TYPE K) LF 24.1700 7,951,930.00 68,680.000 1,659,995.60 248,490.000 6,006,003 014 TEMPORARY CRASH CUSHION MODULE EA 413.4000 491,946.00 14.000 5,787.60 1,159.000 479,130 015 TEMPORARY ALTERNATIVE CRASH CUSHION EA 10,622.3200 690,450.80 14.000 148,712.48 137.000 1,455,257 016 JOB SITE MANAGEMENT LS 1,425,213.0000 1,425,213.00 0.033 47,032.03 0.408 581,486 017 PREPARE STORM WATER POLLUTION PREVENTION LS 58,735.0000 58,735.00 0.700 41,114 PLAN 018 RAIN EVENT ACTION PLAN EA 216.9600 5,640.96 3.000 650.88 16.000 3,471 019 STORM WATER SAMPLING AND ANALYSIS DAY EA 389.2000 19,460.00 1.000 389.20 7.000 2,724 020 STORM WATER ANNUAL REPORT EA 2,518.0000 5,036.00 1.000 2,518 021 MOVE-IN/MOVE-OUT EA 1,424.2700 21,364.05 1.000 1,424.27 6.000 8,545 (TEMPORARY EROSION CONTROL) 022 TEMPORARY HYDRAULIC MULCH SQYD 1.3300 175,560.00 19,969.000 26,558.77 63,092.000 83,912 (BONDED FIBER MATRIX) PROGRAM CAS145 PAGE 2 DATE 03/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1J5694 TIME 09:12 AM ESTIMATE NO. 014 BID OPENING 11/08/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/21 R.E. NAME: SCHRAM, DARRYL DATE OF THIS ESTIMATE 03/23/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY DRAINAGE INLET PROTECTION EA 174.5800 146,647.20 20.000 3,491.60 613.000 107,017 024 TEMPORARY FIBER ROLL LF 4.0400 674,680.00 8,450.000 34,138.00 126,156.000 509,670 025 TEMPORARY REINFORCED SILT FENCE LF 14.3600 298,688.00 17,211.000 247,149 026 TEMPORARY CONSTRUCTION ENTRANCE EA 22,827.9200 273,935.04 21.000 479,386 027 STREET SWEEPING LS 2,593,827.0000 2,593,827.00 0.027 70,033.33 0.528 1,369,540 028 TEMPORARY CONCRETE WASHOUT LS 408,987.0000 408,987.00 0.033 13,496.57 0.408 166,866 029 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.5700 8,094.00 18,149.000 10,344 STRIPE (HAZARDOUS WASTE) 030 ADL BURIAL LOCATION REPORT LS 19,798.0000 19,798.00 0.500 9,899 031 TREATED WOOD WASTE LB 0.5700 105,450.00 156,926.000 89,447 032 NOISE MONITORING LS 5,608.0000 5,608.00 1.000 5,608 033 VIBRATION MONITORING LS 338,504.0000 338,504.00 1.000 338,504 034 REMOVE CONCRETE (MISCELLANEOUS) (SQFT) SQFT 7.0400 55,616.00 332.000 2,337.28 69,579.400 489,838 035 TEMPORARY HIGH-VISIBILITY FENCE LF 6.8700 73,509.00 21,993.000 151,091 036 CLEARING AND GRUBBING (LS) LS 42,499.0000 42,499.00 1.000 42,499 037 ROADWAY EXCAVATION CY 100.4200 15,464,680.00 11,258.000 1,130,528.36 141,643.650 14,223,855 038 ROADWAY EXCAVATION (TYPE R-1) CY 39.3700 1,409,446.00 411.750 16,210.60 41,134.750 1,619,475 (AERIALLY DEPOSITED LEAD) 039 STRUCTURE EXCAVATION CY 42.1800 5,483.40 150.000 6,327.00 150.000 6,327 040 STRUCTURE BACKFILL CY 42.1800 5,483.40 150.000 6,327.00 150.000 6,327 041 DITCH EXCAVATION CY 37.9900 80,918.70 1,362.200 51,749 042 IMPORTED BORROW (CY) CY 63.7500 588,412.50 124.000 7,905.00 17,119.000 1,091,336 043 SUBGRADE ENHANCEMENT GEOTEXTILE, SQYD 3.9200 521,360.00 62,215.000 243,882 CLASS A1 044 SUBGRADE ENHANCEMENT GEOTEXTILE, SQYD 3.9200 427,280.00 107,114.000 419,886 CLASS B2 045 SUBGRADE ENHANCEMENT GEOGRID SQYD 36.6200 73,240.00 411.000 15,050 046 ROADSIDE CLEARING LS 333,210.0000 333,210.00 1.000 333,210 047 RELOCATE IRRIGATION CONTROLLER EA 4,330.0000 8,660.00 0.000 0 048 PACKET FERTILIZER EA 0.1700 1,145.80 0.000 0 049 PLANT (GROUP M) EA 3.1300 21,096.20 0.000 0 PROGRAM CAS145 PAGE 3 DATE 03/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1J5694 TIME 09:12 AM ESTIMATE NO. 014 BID OPENING 11/08/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/21 R.E. NAME: SCHRAM, DARRYL DATE OF THIS ESTIMATE 03/23/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 MAINTAIN EXISTING PLANTED AREAS LS 421,572.0000 421,572.00 0.000 0 051 PLANT ESTABLISHMENT WORK LS 128,751.0000 128,751.00 0.000 0 052 CHECK AND TEST EXISTING IRRIGATION LS 8,546.0000 8,546.00 1.000 8,546 FACILITIES 053 OPERATE EXISTING IRRIGATION FACILITIES LS 22,788.0000 22,788.00 0.000 0 054 REMOVE IRRIGATION FACILITY LS 106,869.0000 106,869.00 1.000 106,869 055 CONTROL AND NEUTRAL CONDUCTORS LS 27,346.0000 27,346.00 0.000 0 (ARMOR-CLAD) 056 3/4" REMOTE CONTROL VALVE EA 7,890.3300 71,012.97 0.000 0 057 1" REMOTE CONTROL VALVE EA 740.6500 12,591.05 0.000 0 058 CERTIFY EXISTING BACKFLOW PREVENTERS LS 14,243.0000 14,243.00 0.000 0 059 POP-UP SPRINKLER ASSEMBLY EA 100.2700 35,094.50 0.000 0 060 CAM COUPLER ASSEMBLY EA 831.8200 9,150.02 0.000 0 061 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 5.1300 21,392.10 0.000 0 (F) LINE) 062 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 5.7000 11,115.00 0.000 0 (F) LINE) 063 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 6.2700 51,163.20 0.000 0 (F) (SUPPLY LINE) 064 2 1/2" PLASTIC PIPE (CLASS 315) LF 7.9800 2,473.80 0.000 0 (F) (SUPPLY LINE) 065 3" PLASTIC PIPE (CLASS 315) LF 7.4100 15,412.80 0.000 0 (F) (SUPPLY LINE) 066 8" CORRUGATED HIGH DENSITY LF 199.3900 338,963.00 0.000 0 (F) POLYETHYLENE PIPE CONDUIT 067 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 854.6700 5,128.02 2.000 1,709.34 10.000 8,546 068 IMPORTED BIOFILTRATION SOIL CY 309.7600 446,054.40 279.000 86,423.04 1,254.000 388,439 069 ROLLED EROSION CONTROL PRODUCT (BLANKET) SQFT 0.7500 334,500.00 73,011.000 54,758.25 195,794.000 146,845 070 FIBER ROLLS LF 4.2600 326,742.00 13,914.000 59,273.64 23,435.000 99,833 071 HYDROSEED SQFT 0.1800 280,800.00 81,218.000 14,619.24 484,686.000 87,243 072 COMPOST (CY) CY 125.4600 1,028,772.00 610.000 76,530.60 2,567.000 322,055 073 INCORPORATE MATERIALS SQFT 0.0900 56,070.00 39,273.000 3,534.57 186,337.000 16,770 074 CLASS 2 AGGREGATE BASE (CY) CY 61.5700 5,941,505.00 941.500 57,968.16 89,173.500 5,490,412 075 LEAN CONCRETE BASE RAPID SETTING CY 894.4300 250,440.40 348.000 311,261 076 FULL WIDTH SEGMENT CORRECTION EA 2,816.2700 174,608.74 0.000 0 PROGRAM CAS145 PAGE 4 DATE 03/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1J5694 TIME 09:12 AM ESTIMATE NO. 014 BID OPENING 11/08/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/21 R.E. NAME: SCHRAM, DARRYL DATE OF THIS ESTIMATE 03/23/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 PARTIAL WIDTH SEGMENT CORRECTION EA 2,154.0000 36,618.00 0.000 0 078 REPLACE ASPHALT CONCRETE SURFACING CY 536.5100 1,212,512.60 0.000 0 079 HOT MIX ASPHALT (TYPE A) TON 123.4000 18,510,000.00 4,183.100 516,194.54 104,461.230 12,890,515 080 HOT MIX ASPHALT (TYPE A) (BARRIER TON 144.0800 1,383,168.00 0.000 0 RECONSTRUCT) 081 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 151.6500 13,603,005.00 17,573.040 2,664,951 082 RUBBERIZED HOT MIX ASPHALT-OPEN GRADED TON 154.3800 15,901,140.00 0.000 0 (OPEN GRADED FRICTION COURSE) 083 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 8.7700 1,140.10 0.000 0 084 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 16.3800 319,410.00 0.000 0 085 TACK COAT TON 2,247.7800 1,640,879.40 3.560 8,002.10 58.120 130,640 086 REMOVE ASPHALT CONCRETE DIKE LF 16.1600 286,032.00 655.000 10,584.80 9,548.000 154,295 087 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 4.0200 3,328,560.00 22,019.000 88,516.38 38,462.000 154,617 088 COLD PLANE ASPHALT CONCRETE PAVEMENT CY 12.8700 5,817,240.00 0.000 0 (0.3 FOOT) 089 PRECAST JOINTED CONCRETE PAVEMENT CY 1,941.0000 1,513,980.00 10.000 19,410.00 840.000 1,630,440 090 REMOVE CONCRETE PAVEMENT AND BASE CY 390.3800 347,438.20 546.100 213,186 091 72" PERMANENT STEEL CASING LF 1,652.1100 1,255,603.60 150.000 247,816 092 24" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 207.4500 2,032,180.20 9,760.000 2,024,712 093 FURNISH PILING (CLASS 90) LF 26.3600 43,230.40 -180.000 -4,744.80 2,962.500 78,091 094 DRIVE PILE (CLASS 90) EA 2,683.1700 96,594.12 74.000 198,554 095 FURNISH PILING (CLASS 140) LF 53.8900 162,855.58 3,022.000 162,855 (ALTERNATIVE V) 096 DRIVE PILE (CLASS 140) EA 2,995.7400 296,578.26 99.000 296,578 (ALTERNATIVE V) 097 FURNISH PILING (CLASS 90)(ALTERNATIVE Y) LF 57.3100 79,660.90 0.000 0 098 DRIVE PILE (CLASS 90)(ALTERNATIVE Y) EA 2,683.1600 99,276.92 0.000 0 099 36" CAST-IN-DRILLED-HOLE CONCRETE LF 2,657.4900 66,437.25 25.000 66,437 PILE (SIGN FOUNDATION) 100 54" CAST-IN-DRILLED-HOLE CONCRETE LF 2,631.9700 1,079,107.70 0.000 0 PILE (SIGN FOUNDATION) 101 60" CAST-IN-DRILLED-HOLE CONCRETE LF 2,607.8500 6,989,038.00 1,090.000 2,842,556 PILE (SIGN FOUNDATION) 102 STRUCTURAL CONCRETE, SOUNDWALL PILE CAP CY 1,999.5900 1,715,648.22 858.000 1,715,648 (F) 103 STRUCTURAL CONCRETE, DRAINAGE INLET CY 4,348.8700 2,000,480.20 10.340 44,967.32 301.990 1,313,315 (F) PROGRAM CAS145 PAGE 5 DATE 03/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1J5694 TIME 09:12 AM ESTIMATE NO. 014 BID OPENING 11/08/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/21 R.E. NAME: SCHRAM, DARRYL DATE OF THIS ESTIMATE 03/23/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 GROSS SOLIDS REMOVAL DEVICE (LINEAR EA 115,384.0000 1,153,840.00 10.000 1,153,840 RADIAL) 105 GROSS SOLIDS REMOVAL DEVICE (INCLINED EA 21,497.0800 537,427.00 5.000 107,485 SCREEN) DRAINAGE INLET 106 MINOR CONCRETE (BACKFILL) CY 473.2900 1,509,795.10 111.600 52,819.16 1,969.950 932,357 (F) 107 HEAVY BLAST TEXTURE SQFT 218.1700 1,629,729.90 0.000 0 (F) 108 BAR REINFORCING STEEL (SOUND WALL) LB 1.3200 331,613.04 251,222.000 331,613 (F) 109 FURNISH SIGN STRUCTURE (TRUSS) LB 3.8200 5,500,800.00 600,753.000 2,294,876 (F) 110 INSTALL SIGN STRUCTURE (TRUSS) LB 0.5200 748,800.00 491,683.000 255,675 (F) 111 REMOVE SIGN STRUCTURE WALKWAY (EA) EA 1,709.0900 58,109.06 8.500 14,527.27 27.500 46,999 112 REMOVE SIGN STRUCTURE (EA) EA 2,278.7800 111,660.22 6.000 13,672.68 40.000 91,151 113 SOUND WALL (MASONRY BLOCK) SQFT 66.3700 3,133,327.70 1,000.000 66,370.00 47,210.000 3,133,327 (F) 114 REMOVE SOUND WALL (SQFT) SQFT 15.3600 724,761.60 47,200.000 724,992 115 18" ALTERNATIVE PIPE CULVERT LF 311.3400 3,455,874.00 209.000 65,070.06 6,291.000 1,958,639 116 24" ALTERNATIVE PIPE CULVERT LF 319.1100 587,162.40 1,842.000 587,800 117 36" ALTERNATIVE PIPE CULVERT LF 494.4300 74,164.50 0.000 0 118 48" ALTERNATIVE PIPE CULVERT LF 625.6000 6,256.00 4.000 2,502 119 TEMPORARY DRAINAGE SYSTEM LS 1,548,538.0000 1,548,538.00 0.032 49,553.22 0.479 741,749 120 12" REINFORCED CONCRETE PIPE LF 196.0700 33,331.90 171.000 33,527 121 18" REINFORCED CONCRETE PIPE LF 199.2000 1,410,336.00 466.000 92,827.20 3,611.500 719,410 122 24" REINFORCED CONCRETE PIPE LF 296.2100 133,294.50 151.000 44,727 123 27" REINFORCED CONCRETE PIPE LF 422.9000 232,595.00 539.000 227,943 124 36" REINFORCED CONCRETE PIPE LF 548.2200 208,323.60 423.000 231,897 125 18" SLOTTED CORRUGATED STEEL PIPE LF 190.2300 1,090,017.90 4,858.000 924,137 (.064" THICK) 126 4" PLASTIC PIPE LF 7.9800 7,022.40 212.000 1,691.76 491.000 3,918 127 4" PERFORATED PLASTIC PIPE LF 6.8400 16,142.40 833.000 5,697.72 1,808.000 12,366 128 CLASS 2 PERMEABLE MATERIAL (BLANKET) CY 309.5500 297,168.00 210.000 65,005.50 833.000 257,855 129 GRATED LINE DRAIN LF 256.4500 3,333,850.00 3,898.000 999,642 130 18" ALTERNATIVE FLARED END SECTION EA 741.7300 16,318.06 25.000 18,543 PROGRAM CAS145 PAGE 6 DATE 03/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1J5694 TIME 09:12 AM ESTIMATE NO. 014 BID OPENING 11/08/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/21 R.E. NAME: SCHRAM, DARRYL DATE OF THIS ESTIMATE 03/23/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 24" ALTERNATIVE FLARED END SECTION EA 741.7300 8,159.03 10.000 7,417 132 27" ALTERNATIVE FLARED END SECTION EA 743.5000 1,487.00 2.000 1,487 133 36" ALTERNATIVE FLARED END SECTION EA 1,968.0000 1,968.00 2.000 3,936 134 INLET DEPRESSION EA 3,865.6600 695,818.80 15.000 57,984.90 145.000 560,520 135 ABANDON CULVERT (LF) LF 6.3800 25,201.00 1,217.000 7,764 136 ABANDON MANHOLE EA 5,823.6700 17,471.01 3.000 17,471 137 ABANDON SEWER LF 7.7400 6,114.60 784.000 6,068 138 REMOVE GRATED LINE DRAIN LF 26.3800 191,255.00 4,764.000 125,674 139 REMOVE CULVERT (LF) LF 90.0500 1,332,740.00 1,000.500 90,095.03 10,695.100 963,093 140 REMOVE CONCRETE BACKFILL CY 200.2300 424,487.60 542.200 108,564.71 1,352.720 270,855 141 REMOVE 18" SLOTTED CORRUGATED STEEL PIPE LF 73.6800 37,576.80 1,636.000 120,540.48 1,636.000 120,540 142 REMOVE INLET EA 1,918.2900 326,109.30 9.000 17,264.61 103.000 197,583 143 ADJUST INLET EA 5,216.9000 219,109.80 1.000 5,216.90 34.000 177,374 144 ADJUST MANHOLE TO GRADE EA 4,082.3300 24,493.98 9.000 36,740 145 CAP INLET EA 3,563.2700 39,195.97 7.000 24,942 146 SAND BACKFILL CY 374.1000 172,086.00 0.900 336.69 77.900 29,142 147 SAND BACKFILL (ABANDON SEWER) CY 210.8200 23,190.20 84.000 17,708 148 CONCRETE (CONCRETE APRON) CY 896.4100 28,685.12 6.300 5,647 149 CONCRETE (MODIFY CONCRETE APRON) CY 734.1300 5,873.04 0.000 0 150 ROCK SLOPE PROTECTION CY 563.1900 38,296.92 86.200 48,546 (F) (20 LB, CLASS I, METHOD B) (CY) 151 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 19.8300 5,155.80 292.700 5,804 152 MINOR CONCRETE (CURB) (CY) CY 1,471.7000 29,434.00 25.130 36,983.82 25.130 36,983 153 MINOR CONCRETE (TEXTURED PAVING) CY 1,132.5800 1,359,096.00 388.000 439,441.04 888.500 1,006,297 154 REMOVE CONCRETE CURB (LF) LF 16.1600 70,942.40 658.000 10,633.28 8,495.000 137,279 155 MISCELLANEOUS IRON AND STEEL LB 3.2200 297,206.00 2,608.000 8,397.76 59,984.000 193,148 (F) 156 MISCELLANEOUS IRON AND STEEL LB 6.3300 10,634.40 1,680.000 10,634 (F) (SEWER SYSTEM) 157 ELECTRONIC TOLL SYSTEM/LIGHTING TOLL LS 12,339,232.8000 12,339,232.80 0.045 555,265.48 0.730 9,007,639 SYSTEM PROGRAM CAS145 PAGE 7 DATE 03/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1J5694 TIME 09:12 AM ESTIMATE NO. 014 BID OPENING 11/08/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/21 R.E. NAME: SCHRAM, DARRYL DATE OF THIS ESTIMATE 03/23/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 158 JACKED 42" STEEL CASING LF 3,085.6800 228,340.32 0.000 0 (THICKNESS 0.75") 159 8" C900 PVC SEWER PIPE LF 874.5400 35,856.14 39.000 34,107 160 30" PVC C900 DR18 SEWER PIPE LF 1,125.9100 866,950.70 754.000 848,936 161 SEWER MANHOLE (TYPE 1) EA 20,988.0000 146,916.00 7.000 146,916 162 TEMPORARY BYPASS SEWER LS 505,089.0000 505,089.00 1.000 505,089 163 PREPARE AND PAINT CONCRETE SQFT 133.9400 450,038.40 0.000 0 164 PREPARE AND STAIN CONCRETE SQFT 7.6500 257,544.90 16,816.000 128,642.40 32,084.750 245,448 165 ANTI-GRAFFITI COATING SQFT 3.5200 224,224.00 34,400.000 121,088.00 63,700.000 224,224 (F) 166 TEMPORARY FENCE (TYPE CL-6) LF 13.1200 20,204.80 1,164.000 15,271 167 CHAIN LINK FENCE (TYPE CL-4) LF 36.5600 43,872.00 0.000 0 168 CHAIN LINK FENCE (TYPE CL-4, VINYL-CLAD) LF 43.1100 19,830.60 0.000 0 169 CHAIN LINK FENCE (TYPE CL-6) LF 76.4100 18,338.40 0.000 0 170 REMOVE FENCE LF 15.7300 29,729.70 2,027.000 31,884 171 REMOVE PAVEMENT MARKER EA 1.1400 38,532.00 8,385.000 9,558.90 25,849.000 29,467 172 GUARD RAILING DELINEATOR (TYPE F) EA 28.4900 15,384.60 122.000 3,475.78 417.000 11,880 173 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.1100 173,740.00 4,989.000 25,493.79 10,762.000 54,993 174 OBJECT MARKER (TYPE P) EA 512.7700 6,666.01 4.000 2,051.08 8.000 4,102 175 SPECIAL MARKER EA 112.8100 20,305.80 0.000 0 176 REMOVE ROADSIDE SIGN EA 165.2100 34,694.10 1.000 165.21 173.000 28,581 177 REMOVE ROADSIDE SIGN (METAL POST) EA 245.0000 2,940.00 4.000 980 178 REMOVE ROADSIDE SIGN PANEL EA 165.2100 24,781.50 0.000 0 179 REMOVE SIGN FROM SIGN FRAME EA 1,475.5100 125,418.35 17.000 25,083.67 25.000 36,887 180 RELOCATE ROADSIDE SIGN EA 854.6000 4,273.00 0.000 0 181 FURNISH FORMED PANEL SIGN (OVERHEAD) SQFT 19.9400 450,644.00 1,264.000 25,204.16 11,447.000 228,253 182 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 27.3500 363,755.00 977.000 26,720.95 1,515.000 41,435 183 FURNISH LAMINATED PANEL SIGN SQFT 32.7600 69,778.80 0.000 0 (2 1/2"-TYPE B) 184 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.8200 44,613.60 0.000 0 (0.063"-UNFRAMED) PROGRAM CAS145 PAGE 8 DATE 03/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1J5694 TIME 09:12 AM ESTIMATE NO. 014 BID OPENING 11/08/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/21 R.E. NAME: SCHRAM, DARRYL DATE OF THIS ESTIMATE 03/23/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 185 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.8100 22,659.30 0.000 0 (0.080"-UNFRAMED) 186 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.3800 9,689.40 0.000 0 (0.063"-FRAMED) 187 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.8100 43,201.70 0.000 0 (0.080"-FRAMED) 188 METAL (BARRIER MOUNTED SIGN) LB 15.1000 94,375.00 0.000 0 189 METAL (WALL MOUNTED SIGN) LB 17.0900 21,020.70 0.000 0 190 ROADSIDE SIGN - ONE POST EA 484.2400 40,676.16 0.000 0 191 ROADSIDE SIGN - TWO POST EA 677.9400 45,421.98 0.000 0 192 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 282.5700 73,468.20 0.000 0 METHOD) 193 INSTALL "UNDER CONSTRUCTION" BANNER SIGN EA 1,993.9500 73,776.15 0.000 0 194 INSTALL SIGN (MAST-ARM HANGER METHOD) EA 512.8000 2,564.00 0.000 0 195 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 12.3100 169,878.00 3,307.000 40,709.17 4,778.000 58,817 196 INSTALL ROADSIDE SIGN PANEL ON EA 450.0700 25,653.99 0.000 0 EXISTING POST 197 INSTALL ROADSIDE SIGN EA 4,684.5000 103,059.00 0.000 0 (LAMINATED WOOD BOX POST) 198 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 37.6000 124,832.00 1,462.500 54,990.00 3,493.800 131,366 199 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 51.9600 763,812.00 2,822.250 146,644.11 11,852.250 615,842 200 VEGETATION CONTROL (MINOR CONCRETE) SQYD 120.4800 1,746,960.00 1,177.740 141,894.12 4,426.510 533,305 201 DOUBLE MIDWEST GUARDRAIL SYSTEM LF 57.0000 1,425.00 25.000 1,425 (WOOD POST) 202 SINGLE THRIE BEAM BARRIER (STEEL POST) LF 56.9700 10,824.30 187.500 10,681.88 187.500 10,681 203 DOUBLE THRIE BEAM BARRIER (STEEL POST) LF 142.4300 32,758.90 0.000 0 204 TRANSITION RAILING (TYPE STB) EA 5,697.0000 11,394.00 2.000 11,394.00 2.000 11,394 205 TRANSITION RAILING (TYPE DTB) EA 6,836.5000 27,346.00 0.000 0 206 TRANSITION RAILING (TYPE WB-31) EA 10,824.1500 140,713.95 3.000 32,472.45 7.000 75,769 207 END CAP (TYPE A) EA 683.6900 8,887.97 6.000 4,102.14 12.000 8,204 208 END CAP (TYPE TC) EA 569.7500 2,279.00 0.000 0 209 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,595.1400 105,279.24 15.000 23,927.10 55.000 87,732 210 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 5,127.2300 328,142.72 11.000 56,399.53 47.000 240,979 211 CRASH CUSHION, SAND FILLED EA 11,394.0000 22,788.00 0.000 0 PROGRAM CAS145 PAGE 9 DATE 03/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1J5694 TIME 09:12 AM ESTIMATE NO. 014 BID OPENING 11/08/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/21 R.E. NAME: SCHRAM, DARRYL DATE OF THIS ESTIMATE 03/23/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 212 CRASH CUSHION QUADGUARD M10 (TL-3) EA 56,969.1400 398,783.98 8.000 455,753.12 9.000 512,722 213 CRASH CUSHION (SMART SC1-100GM)-(TEST EA 65,515.0000 131,030.00 1.000 65,515.00 1.000 65,515 LEVEL 3) 214 CONCRETE BARRIER (TYPE 60M) LF 147.5700 895,749.90 23.000 3,394.11 920.500 135,838 215 CONCRETE BARRIER (TYPE 60MC) LF 164.6000 1,728,300.00 4,174.650 687,147.39 11,466.980 1,887,464 216 CONCRETE BARRIER (TYPE 60MD) LF 368.9400 29,146.26 79.000 29,146 217 CONCRETE BARRIER (TYPE 60MF) LF 527.8500 675,648.00 -86.900 -45,870.17 575.000 303,513 218 CONCRETE BARRIER (TYPE 60MGC) LF 271.6800 13,638,336.00 0.000 0 219 CONCRETE BARRIER (TYPE 60MP) LF 778.1800 59,919.86 77.000 59,919.86 88.000 68,479 220 CONCRETE BARRIER (TYPE 60MC MOD) LF 363.2500 221,582.50 0.000 0 221 CONCRETE BARRIER (TYPE 60MGC MOD 3B) LF 776.7600 1,755,477.60 95.000 73,792 222 CONCRETE BARRIER (TYPE 60MGC MOD 3D) LF 923.2100 332,355.60 0.000 0 223 CONCRETE BARRIER (TYPE 60MGC MOD 3E) LF 760.0900 387,645.90 0.000 0 224 CONCRETE BARRIER (TYPE 60MGC MOD 3F) LF 772.9100 788,368.20 0.000 0 225 CONCRETE BARRIER (TYPE 60MGC MOD 3G) LF 826.9400 173,657.40 0.000 0 226 CONCRETE BARRIER (TYPE 60MGC MOD 3H) LF 868.9900 538,773.80 0.000 0 227 CONCRETE BARRIER (TYPE 60MGC MOD 3I) LF 739.3000 628,405.00 0.000 0 228 CONCRETE BARRIER (TYPE 60MGC MOD 4A) LF 726.5000 6,974,400.00 0.000 0 229 CONCRETE BARRIER (TYPE 60MGC MOD 4B) LF 726.5000 741,030.00 0.000 0 230 CONCRETE BARRIER (TYPE 60MGC MOD 4C) LF 726.5000 61,026.00 0.000 0 231 CONCRETE BARRIER (TYPE 60MGC MOD 4D) LF 726.5000 806,415.00 0.000 0 232 CONCRETE BARRIER (TYPE 60R MOD) CASE 1 LF 878.0600 149,270.20 0.000 0 233 CONCRETE BARRIER (TYPE 60R MOD) CASE 2 LF 865.2900 250,934.10 0.000 0 234 CONCRETE BARRIER (TYPE 60R MOD) CASE 3 LF 766.2300 505,711.80 0.000 0 235 CONCRETE BARRIER (TYPE 60R MOD) CASE 4 LF 766.2300 229,869.00 0.000 0 236 ROADSIDE SIGN POST FOUNDATION IN MEDIAN EA 737.8500 19,921.95 0.000 0 BARRIER TRANSITION 237 CONCRETE BARRIER (TYPE 60MGC MOD 3C) LF 754.8800 158,524.80 0.000 0 238 CONCRETE BARRIER (TYPE 60MGC MOD 4E) LF 726.5000 181,625.00 0.000 0 PROGRAM CAS145 PAGE 10 DATE 03/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1J5694 TIME 09:12 AM ESTIMATE NO. 014 BID OPENING 11/08/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/21 R.E. NAME: SCHRAM, DARRYL DATE OF THIS ESTIMATE 03/23/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 239 CONCRETE BARRIER (TYPE 60MC MOD) LF 956.1500 162,545.50 164.000 156,808.60 218.600 209,014 (TYPE 60MC MOD)(TYPE 1-B) 240 CONCRETE BARRIER (TYPE 60M MOD)(CAMERA LF 945.6900 52,012.95 62.500 59,105 POLE) 241 CONCRETE BARRIER OPENING TRANSITION LF 828.6600 381,183.60 0.000 0 242 CONCRETE BARRIER (TYPE 60PR MOD 1A) LF 584.6700 7,016.04 0.000 0 243 CONCRETE BARRIER (TYPE 836SV MODIFIED) LF 441.5400 1,605,880.98 3,637.000 1,605,880 (F) 244 CONCRETE BARRIER TRANSITION LF 888.4800 115,502.40 258.000 229,227 (F) (TYPE 60M/60MC) 245 CONCRETE BARRIER TRANSITION LF 510.4400 269,001.88 527.000 269,001 (F) 246 CONCRETE BARRIER (ANCHOR BLOCK) LF 925.7900 17,590.01 27.750 25,690 247 REMOVE GUARDRAIL LF 11.3900 133,263.00 9,777.900 111,370 248 REMOVE SINGLE METAL BEAM BARRIER LF 17.0900 3,930.70 2,625.000 44,861 249 REMOVE DOUBLE METAL BEAM BARRIER LF 22.7900 68,370.00 2,636.000 60,074 250 REMOVE CONCRETE BARRIER LF 70.6400 5,919,632.00 18,699.000 1,320,897.36 29,832.300 2,107,353 251 REMOVE CRASH CUSHION EA 2,279.0000 6,837.00 3.000 6,837 252 REMOVE CRASH CUSHION (SAND FILLED) EA 9,115.2500 36,461.00 4.100 37,372 253 2" BLACK (CONTRAST BROKEN 18-12) LF 0.5700 8,778.00 0.000 0 PAINTED TRAFFIC STRIPE 254 2" BLACK (CONTRAST SOLID) PAINTED LF 1.1400 3,135.00 0.000 0 TRAFFIC STRIPE 255 THERMOPLASTIC PAVEMENT MARKING SQFT 9.0900 281,790.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 256 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 424,800.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 18-12) 257 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 14,640.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 258 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.2500 443,750.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 259 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.7000 98,090.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 260 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.1400 48,564.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 261 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.1400 256,500.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 18-12) 262 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.4500 549,000.00 107,687.000 48,459.15 526,294.000 236,832 263 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.4100 37,851.00 150.000 511.50 1,316.000 4,487 PROGRAM CAS145 PAGE 11 DATE 03/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1J5694 TIME 09:12 AM ESTIMATE NO. 014 BID OPENING 11/08/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/21 R.E. NAME: SCHRAM, DARRYL DATE OF THIS ESTIMATE 03/23/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 264 12" RUMBLE STRIP STA 95.0300 92,179.10 0.000 0 (ASPHALT CONCRETE PAVEMENT) 265 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 97,597.0000 97,597.00 0.666 64,999 SYSTEM ELEMENTS DURING CONSTRUCTION 266 ELECTRIC SERVICE FOR IRRIGATION LS 61,161.0000 61,161.00 0.000 0 267 LIGHTING SYSTEM LS 11,503,638.6600 11,503,638.66 0.038 437,138 268 TOS FIBER OPTIC SYSTEM LS 3,100,433.0000 3,100,433.00 0.494 1,531,613 269 FIBER OPTIC CABLE SYSTEMS LS 11,382,701.0000 11,382,701.00 0.820 9,333,814 270 WEIGH-IN-MOTION SYSTEM LS 1,542,028.0000 1,542,028.00 0.003 4,626.08 0.857 1,321,518 271 TEMPORARY LIGHTING SYSTEM LS 3,107,349.0000 3,107,349.00 0.026 80,791.07 0.652 2,025,991 272 TEMPORARY RAMP METERING SYSTEM LS 3,024,326.0000 3,024,326.00 0.007 21,170.28 0.402 1,215,779 273 MODIFYING EXISTING ELECTRICAL SYSTEM LS 8,178,212.0000 8,178,212.00 0.504 4,121,818 PROGRAM CAS145 PAGE 12 DATE 03/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1J5694 TIME 09:12 AM ESTIMATE NO. 014 BID OPENING 11/08/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/21 R.E. NAME: SCHRAM, DARRYL DATE OF THIS ESTIMATE 03/23/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 11,525,435.55 148,797,096.77 ADJUSTMENT OF COMPENSATION 112,194.73 724,960.68 EXTRA WORK 849,556.90 7,111,645.16 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 12,487,187.18 156,633,702.61 274 MOBILIZATION LS 15,429,294.0000 15,429,294.00 0.950 14,657,829 ORIGINAL CONTRACT AMOUNT 325,786,824.64 TOTAL WORK COMPLETED 12,487,187.18 171,291,531.91 MATERIALS ON HAND ON SITE 41,395.58 2,708,817.68 DEDUCTIONS 0.00 -8,000.00 TOTAL 12,528,582.76 173,992,349.59 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 01/09/20 583 03/04/20 03/04/20 09/09/22 237 24 25 0 50% 39% PROGRESS IS SATISFACTORY SCHRAM, DARRYL RESIDENT ENGINEER PROGRAM CAS145 DATE 03/23/21