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 08/03/18 EST. NO. 018 TIME 03:07 PM R.E. NAME: INORI, DOUGLAS 04-235524 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 007 0018 468.40 E.W. @ F.A.(+) 073117 N 0423.0 0019 456.92 090617 N 0424.0 925.32 TOTAL THIS ESTIMATE 1,020,628.72 TOTAL PREVIOUS ESTIMATE 1,021,554.04 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 08/03/18 EST. NO. 018 TIME 03:07 PM R.E. NAME: INORI, DOUGLAS 04-235524 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE PILE ANOMALIES -3,500.00 006 0.00 -3,500.00 TOTAL DEDUCTIONS 0.00 -3,500.00 PROGRAM CAS145 PAGE 1 DATE 08/03/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-235524 TIME 03:07 PM ESTIMATE NO. 018 BID OPENING 12/06/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/31/18 R.E. NAME: INORI, DOUGLAS DATE OF THIS ESTIMATE 08/03/18 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 04-SM-92-R11.0/R11.4 ---------------------------------- 04-SM-82-10.4/10.7 GHILOTTI CONSTRUCTION CO. IN SAN MATEO COUNTY IN SAN MATEO ON INC. ROUTE 92 FROM ALAMEDA DE LAS PULGAS 246 GHILOTTI AVENUE OVERCROSSING TO THE HAYWARD PARK SANTA ROSA CA 95407 OVERHEAD AND ON ROUTE 82 FROM WEST 20TH AVE TO 17TH AVE FED. AID NO. ACNH-X081(30E) INTERCHANGE IMPROVEMENT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,800.0000 2,800.00 1.000 2,800 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 6,000.0000 6,000.00 1.000 6,000 003 TIME-RELATED OVERHEAD (LS) LS 450,000.0000 450,000.00 1.000 450,000 004 CONSTRUCTION AREA SIGNS LS 29,700.0000 29,700.00 1.000 29,700 005 TRAFFIC CONTROL SYSTEM LS 150,000.0000 150,000.00 1.000 150,000 006 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 007 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 3.0000 1,830.00 1,798.000 5,394 008 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.5000 18,000.00 54,925.000 27,462 009 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 1,050.00 40.000 1,400 010 TEMPORARY PAVEMENT MARKER EA 4.0000 3,240.00 479.000 1,916 011 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 40,000.0000 40,000.00 1.000 40,000 012 TEMPORARY RAILING (TYPE K) LF 10.0000 181,000.00 14,159.000 141,590 013 TEMPORARY CRASH CUSHION MODULE EA 150.0000 34,500.00 126.000 18,900 014 TEMPORARY ALTERNATIVE CRASH CUSHION EA 1,000.0000 25,000.00 20.000 20,000 015 JOB SITE MANAGEMENT LS 30,000.0000 30,000.00 1.000 30,000 016 PREPARE STORM WATER POLLUTION PREVENTION LS 1,800.0000 1,800.00 1.000 1,800 PLAN 017 RAIN EVENT ACTION PLAN EA 500.0000 35,500.00 20.000 10,000 018 STORM WATER SAMPLING AND ANALYSIS DAY EA 100.0000 4,600.00 4.000 400 019 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 1.000 2,000 020 TEMPORARY DEWATERING AND NON-STORMWATER LS 60,000.0000 60,000.00 1.000 60,000 DISCHARGE CONTROL SYSTEM 021 TEMPORARY HYDRAULIC MULCH SQYD 1.0000 38,000.00 61,950.000 61,950 (BONDED FIBER MATRIX) 022 TEMPORARY COVER SQYD 4.0000 8,000.00 11,647.000 46,588 PROGRAM CAS145 PAGE 2 DATE 08/03/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-235524 TIME 03:07 PM ESTIMATE NO. 018 BID OPENING 12/06/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/31/18 R.E. NAME: INORI, DOUGLAS DATE OF THIS ESTIMATE 08/03/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY DRAINAGE INLET PROTECTION EA 175.0000 6,300.00 62.000 10,850 024 TEMPORARY FIBER ROLL LF 3.0000 33,000.00 5,986.000 17,958 025 TEMPORARY SILT FENCE LF 4.0000 8,000.00 12,850.000 51,400 026 TEMPORARY CONSTRUCTION ENTRANCE EA 3,000.0000 12,000.00 34.000 102,000 027 STREET SWEEPING LS 5,000.0000 5,000.00 1.000 5,000 028 TEMPORARY CONCRETE WASHOUT LS 25,000.0000 25,000.00 1.000 25,000 029 TEMPORARY FENCE (TYPE ESA) LF 3.0000 9,180.00 2,897.000 8,691 030 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.8000 11,040.00 0.000 0 STRIPE (HAZARDOUS WASTE) 031 REMOVE IRRIGATION FACILITY LS 8,000.0000 8,000.00 1.000 8,000 032 REMOVE PAINTED TRAFFIC STRIPE LF 0.4000 14,400.00 12,523.000 5,009 033 REMOVE PAINTED PAVEMENT MARKING SQFT 2.0000 1,220.00 230.000 460 034 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 9,450.00 4,316.000 2,158 035 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 3,000.00 145.000 435 036 REMOVE PAVEMENT MARKER EA 1.0000 2,100.00 544.000 544 037 REMOVE ROADSIDE SIGN EA 100.0000 6,600.00 66.000 6,600 038 REMOVE SIGN STRUCTURE WALKWAY (EA) EA 1,295.0000 3,885.00 2.000 2,590 039 REMOVE SIGN STRUCTURE (EA) EA 8,500.0000 8,500.00 1.000 8,500 040 REMOVE SIGN PANEL AND REMOVABLE SIGN EA 1,200.0000 3,600.00 3.000 3,600 PANEL FRAME 041 REMOVE CULVERT (LF) LF 60.0000 40,200.00 665.000 39,900 042 REMOVE INLET EA 1,000.0000 13,000.00 13.000 13,000 043 REMOVE CONCRETE PAVEMENT (SQYD) SQYD 25.0000 15,750.00 601.270 15,031 044 RELOCATE ROADSIDE SIGN (METAL POST) EA 300.0000 300.00 1.000 300 045 MODIFY INLET TO MANHOLE EA 4,000.0000 12,000.00 3.000 12,000 046 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 4.0000 54,800.00 13,700.000 54,800 047 REMOVE CONCRETE (SQYD) SQYD 25.0000 23,000.00 912.600 22,815 048 REMOVE CONCRETE SIDEWALK (SQYD) SQYD 25.0000 22,250.00 1,120.000 28,000 049 REMOVE CONCRETE ISLAND (PORTIONS) (SQYD) SQYD 25.0000 16,250.00 911.500 22,787 PROGRAM CAS145 PAGE 3 DATE 08/03/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-235524 TIME 03:07 PM ESTIMATE NO. 018 BID OPENING 12/06/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/31/18 R.E. NAME: INORI, DOUGLAS DATE OF THIS ESTIMATE 08/03/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 REMOVE CONCRETE (CURB AND GUTTER) LF 10.0000 115,000.00 15,389.000 153,890 051 CLEARING AND GRUBBING (LS) LS 80,000.0000 80,000.00 1.000 80,000 052 ROADWAY EXCAVATION CY 50.0000 515,000.00 11,446.840 572,342 053 ROADWAY EXCAVATION (TYPE Z-2) CY 225.0000 591,750.00 2,920.000 657,000 (AERIALLY DEPOSITED LEAD) 054 STRUCTURE EXCAVATION (RETAINING WALL) CY 45.0000 174,600.00 3,880.000 174,600 (F) 055 SAND BEDDING CY 200.0000 800.00 4.000 800 056 STRUCTURE BACKFILL (RETAINING WALL) CY 85.0000 383,010.00 4,506.000 383,010 (F) 057 PERVIOUS BACKFILL MATERIAL (RETAINING CY 85.0000 28,900.00 340.000 28,900 (F) WALL) 058 DITCH EXCAVATION CY 100.0000 14,000.00 136.600 13,660 059 IMPORTED BORROW (CY) CY 1.0000 8,240.00 8,240.000 8,240 060 ROADSIDE CLEARING LS 2,000.0000 2,000.00 1.000 2,000 061 RELOCATE WATER METER EA 9,000.0000 27,000.00 3.000 27,000 062 MAINTAIN EXISTING PLANTED AREAS LS 18,000.0000 18,000.00 1.000 18,000 063 DECOMPOSED GRANITE SQFT 15.0000 4,650.00 310.000 4,650 064 EDGING LF 15.0000 2,400.00 160.000 2,400 065 24-32 STATION IRRIGATION CONTROLLER EA 15,000.0000 30,000.00 2.000 30,000 (PEDESTAL MOUNTED) 066 2" BACKFLOW PREVENTER ASSEMBLY EA 4,600.0000 18,400.00 4.000 18,400 067 BACKFLOW PREVENTER ENCLOSURE EA 3,000.0000 12,000.00 4.000 12,000 068 2" PLASTIC PIPE (SCHEDULE 40) LF 25.0000 1,000.00 40.000 1,000 (F) (SUPPLY LINE) 069 4" PLASTIC PIPE (SCHEDULE 40) LF 25.0000 13,000.00 520.000 13,000 (F) (SUPPLY LINE) 070 8" CORRUGATED HIGH DENSITY LF 85.0000 33,150.00 390.000 33,150 POLYETHYLENE PIPE CONDUIT 071 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 0.7100 62,977.00 85,210.000 60,499 072 HYDROMULCH SQFT 0.0400 13,560.00 355,950.000 14,238 073 FIBER ROLLS LF 3.3500 21,339.50 6,688.500 22,406 074 COMPOST SOCK LF 7.5000 3,975.00 530.000 3,975 075 HYDROSEED SQFT 0.0800 27,120.00 470,050.000 37,604 076 COMPOST SQFT 0.2200 74,580.00 353,370.000 77,741 PROGRAM CAS145 PAGE 4 DATE 08/03/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-235524 TIME 03:07 PM ESTIMATE NO. 018 BID OPENING 12/06/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/31/18 R.E. NAME: INORI, DOUGLAS DATE OF THIS ESTIMATE 08/03/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 INCORPORATE MATERIALS SQFT 0.0800 6,768.00 84,600.000 6,768 078 CLASS 2 AGGREGATE BASE (CY) CY 125.0000 45,000.00 360.000 45,000 079 HOT MIX ASPHALT (TYPE A) TON 100.0000 1,560,000.00 19,255.520 1,925,552 080 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 130.0000 484,900.00 0.000 0 081 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 1.4500 7,003.50 1,095.000 1,587 082 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.4500 739.50 2,317.000 3,359 083 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.4500 2,160.50 2,084.000 3,021 084 PLACE HOT MIX ASPHALT SQYD 75.0000 675.00 33.000 2,475 (MISCELLANEOUS AREA) 085 TACK COAT TON 930.2900 65,120.30 17.390 16,177 086 JOINTED PLAIN CONCRETE PAVEMENT CY 550.0000 71,500.00 97.500 53,625 (RSC) 087 16" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 97.7400 216,982.80 2,349.250 229,615 088 24" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 114.1600 1,385,331.60 12,135.000 1,385,331 089 36" CAST-IN-DRILLED-HOLE CONCRETE LF 850.0000 22,100.00 26.000 22,100 PILE (SIGN FOUNDATION) 090 60" CAST-IN-DRILLED-HOLE CONCRETE LF 1,150.0000 28,750.00 25.000 28,750 PILE (SIGN FOUNDATION) 091 STRUCTURAL CONCRETE, RETAINING WALL CY 800.0000 1,144,000.00 1,459.000 1,167,200 (F) 092 MINOR CONCRETE (MINOR STRUCTURE) CY 2,000.0000 100,000.00 50.000 100,000 (F) 093 FRACTURED RIB TEXTURE SQFT 10.0000 136,350.00 13,635.000 136,350 (F) 094 BAR REINFORCING STEEL LB 1.0000 14,400.00 14,400.000 14,400 (F) 095 BAR REINFORCING STEEL (RETAINING WALL) LB 1.0000 565,200.00 575,200.000 575,200 (F) 096 HEADED BAR REINFORCEMENT EA 17.2000 33,540.00 1,950.000 33,540 (F) 097 FURNISH SIGN STRUCTURE (LIGHTWEIGHT) LB 5.0000 66,500.00 13,300.000 66,500 (F) 098 INSTALL SIGN STRUCTURE (LIGHTWEIGHT) LB 0.8000 10,640.00 13,300.000 10,640 (F) 099 FURNISH SIGN STRUCTURE (TRUSS) LB 3.5000 68,600.00 19,600.000 68,600 100 INSTALL SIGN STRUCTURE (TRUSS) LB 0.3000 5,880.00 19,600.000 5,880 (F) 101 FURNISH SIGN STRUCTURE (BRIDGE MOUNTED LB 6.5000 11,505.00 1,770.000 11,505 (F) WITHOUT WALKWAY) 102 INSTALL SIGN STRUCTURE (BRIDGE MOUNTED LB 5.8000 10,266.00 1,770.000 10,266 (F) WITHOUT WALKWAY) 103 FURNISH FORMED PANEL SIGN (OVERHEAD) SQFT 22.0000 18,480.00 840.000 18,480 (F) PROGRAM CAS145 PAGE 5 DATE 08/03/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-235524 TIME 03:07 PM ESTIMATE NO. 018 BID OPENING 12/06/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/31/18 R.E. NAME: INORI, DOUGLAS DATE OF THIS ESTIMATE 08/03/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 28.0000 9,240.00 330.000 9,240 (F) 105 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 5,100.00 334.550 5,018 (0.063"-UNFRAMED) 106 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 7,500.00 493.000 7,395 (0.080"-UNFRAMED) 107 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 22.0000 990.00 44.500 979 (0.063"-FRAMED) 108 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 22.0000 6,820.00 302.750 6,660 (0.080"-FRAMED) 109 ROADSIDE SIGN - ONE POST EA 275.0000 12,650.00 45.000 12,375 110 ROADSIDE SIGN - TWO POST EA 400.0000 2,400.00 4.000 1,600 111 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 100.0000 300.00 3.000 300 METHOD) 112 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 113 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 9.0000 5,130.00 566.650 5,099 114 INSTALL ROADSIDE SIGN EA 1,500.0000 3,000.00 2.000 3,000 (LAMINATED WOOD BOX POST) 115 SOUND WALL (MASONRY BLOCK) SQFT 20.0100 119,499.72 8,690.000 173,886 (F) 116 ANTI-GRAFFITI COATING SQFT 0.7500 14,705.25 22,325.000 16,743 (F) 117 12" TEMPORARY CULVERT LF 100.0000 5,200.00 52.000 5,200 118 15" REINFORCED CONCRETE PIPE LF 125.0000 75,000.00 596.000 74,500 119 18" REINFORCED CONCRETE PIPE LF 125.0000 101,250.00 806.000 100,750 120 24" REINFORCED CONCRETE PIPE LF 150.0000 5,400.00 36.000 5,400 121 30" REINFORCED CONCRETE PIPE LF 175.0000 19,250.00 103.000 18,025 122 ROCK SLOPE PROTECTION CY 450.0000 900.00 2.000 900 (F) (NO. 3, METHOD B) (CY) 123 CONCRETE (DITCH LINING) CY 700.0000 5,600.00 7.460 5,222 124 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 10.0000 60.00 5.400 54 125 DETECTABLE WARNING SURFACE SQFT 25.0000 4,000.00 190.000 4,750 126 MINOR CONCRETE (MISCELLANEOUS CY 1,100.0000 8,800.00 5.800 6,380 CONSTRUCTION) 127 MINOR CONCRETE (CURB AND GUTTER) CY 450.0000 54,000.00 120.000 54,000 128 MINOR CONCRETE (ISLAND PAVING) CY 500.0000 10,000.00 20.000 10,000 129 MINOR CONCRETE (BRUSHED CONCRETE) SQFT 6.0000 43,980.00 7,330.000 43,980 130 MINOR CONCRETE (SIDEWALK) CY 400.0000 96,000.00 283.050 113,220 PROGRAM CAS145 PAGE 6 DATE 08/03/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-235524 TIME 03:07 PM ESTIMATE NO. 018 BID OPENING 12/06/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/31/18 R.E. NAME: INORI, DOUGLAS DATE OF THIS ESTIMATE 08/03/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 MINOR CONCRETE (CURB RAMP) CY 1,500.0000 12,000.00 10.000 15,000 132 INTERLOCKING CONCRETE PAVERS SQFT 23.0000 14,030.00 610.000 14,030 133 MISCELLANEOUS IRON AND STEEL LB 2.0000 19,460.00 9,730.000 19,460 (F) 134 MANHOLE FRAME AND COVER EA 750.0000 3,750.00 5.000 3,750 135 LIGHTING (CITY STREET-EL CAMINO) LS 380,000.0000 380,000.00 1.000 380,000 136 TEMPORARY FENCE (TYPE CL-6) LF 18.0000 26,100.00 0.000 0 137 MIDWEST GUARDRAIL SYSTEM LF 24.0000 37,200.00 1,500.000 36,000 138 TRANSITION RAILING (TYPE WB-31) EA 4,500.0000 18,000.00 3.000 13,500 139 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,500.0000 7,500.00 4.000 6,000 140 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,000.0000 6,000.00 2.000 6,000 141 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,750.0000 13,750.00 5.000 13,750 142 SMART CRASH CUSHION (SCI 70-GM) EA 43,250.0000 86,500.00 2.000 86,500 143 CONCRETE BARRIER (TYPE 60) LF 165.0000 28,050.00 164.000 27,060 144 CONCRETE BARRIER (TYPE 60C) LF 165.0000 82,500.00 723.000 119,295 145 CONCRETE BARRIER (TYPE 60R) LF 400.0000 76,000.00 184.000 73,600 146 CONCRETE BARRIER (TYPE 736A) LF 100.0000 76,300.00 310.000 31,000 (F) 147 CONCRETE BARRIER (TYPE 736S MODIFIED) LF 120.0000 43,200.00 813.000 97,560 (F) 148 CONCRETE BARRIER (TYPE 736SV MODIFIED) LF 420.0000 200,340.00 477.000 200,340 (F) 149 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 17,400.00 19,054.000 9,527 150 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 1,016.00 1,734.000 1,387 151 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 3,610.00 4,330.000 4,330 152 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 980.00 950.000 665 (BROKEN 8-4) 153 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.9000 864.00 1,231.000 1,107 (BROKEN 12-3) 154 THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 11,600.00 4,918.060 19,672 155 GREEN COLOR SURFACE MARKING SQFT 12.0000 28,680.00 760.000 9,120 156 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4500 450.00 10,446.000 4,700 (BROKEN 17-7) 157 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.0000 800.00 284.000 568 PROGRAM CAS145 PAGE 7 DATE 08/03/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-235524 TIME 03:07 PM ESTIMATE NO. 018 BID OPENING 12/06/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/31/18 R.E. NAME: INORI, DOUGLAS DATE OF THIS ESTIMATE 08/03/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 158 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 3,920.00 821.000 3,284 159 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,500.0000 2,500.00 1.000 2,500 SYSTEM ELEMENTS DURING CONSTRUCTION 160 SIGNAL AND LIGHTING (LOCATION 1) LS 444,500.0000 444,500.00 1.000 444,500 161 SIGNAL AND LIGHTING (LOCATION 2) LS 453,000.0000 453,000.00 1.000 453,000 162 SIGNAL AND LIGHTING (STAGE CONSTRUCTION) LS 122,500.0000 122,500.00 1.000 122,500 163 LIGHTING LS 292,600.0000 292,600.00 1.000 292,600 164 LIGHTING (CITY STREET) LS 304,200.0000 304,200.00 1.000 304,200 165 LIGHTING (STAGE CONSTRUCTION) LS 168,100.0000 168,100.00 1.000 168,100 166 RAMP METERING SYSTEM LS 278,800.0000 278,800.00 1.000 278,800 PROGRAM CAS145 PAGE 8 DATE 08/03/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-235524 TIME 03:07 PM ESTIMATE NO. 018 BID OPENING 12/06/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/31/18 R.E. NAME: INORI, DOUGLAS DATE OF THIS ESTIMATE 08/03/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 13,915,847.46 ADJUSTMENT OF COMPENSATION 0.00 129,120.05 EXTRA WORK 925.32 892,433.99 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 925.32 14,937,401.50 167 MOBILIZATION LS 1,420,000.0000 1,420,000.00 1.000 1,420,000 ORIGINAL CONTRACT AMOUNT 15,154,663.67 TOTAL WORK COMPLETED 925.32 16,357,401.50 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 -3,500.00 TOTAL 925.32 16,353,901.50 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 02/14/17 150 03/16/17 04/10/17 07/31/18 217 104 67 0 100% 100% INORI, DOUGLAS RESIDENT ENGINEER PROGRAM CAS145 DATE 08/03/18