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 09/22/17 EST. NO. 005 TIME 01:25 PM R.E. NAME: ABELA, FERNANDO 04-235654 --------------------------------------------------------------------------- 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 0011 265.28 E.W. @ F.A.(+) 081917 N 0015.0 0012 291.05 072617 N 0016.0 0013 181.10 072617 N 0017.0 0014 939.85 072717 N 0018.0 0015 242.65 080217 N 0019.0 0016 426.89 081017 N 0020.0 0017 426.89 081817 N 0021.0 0018 230.59 082817 N 0022.0 0019 171.56 091117 N 0025.0 0020 270.18 091217 N 0026.0 0022 3,212.00 081617 N X00050 0023 190.26 091517 N 0027.0 003 0005 364.66 E.W. @ F.A.(+) 071417 N 0013.0 0006 3,224.81 071317 N 0023.0 0007 331.28 091117 N 0024.0 10,769.05 TOTAL THIS ESTIMATE 20,586.09 TOTAL PREVIOUS ESTIMATE 31,355.14 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 09/22/17 EST. NO. 005 TIME 01:25 PM R.E. NAME: ABELA, FERNANDO 04-235654 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE PAYROLL -10,000.00 003 UNAUTHORIZED CLOSURE -6,000.00 003 PAYROLL 10,000.00 004 0.00 -6,000.00 TOTAL DEDUCTIONS 0.00 -6,000.00 PROGRAM CAS145 PAGE 1 DATE 09/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-235654 TIME 01:25 PM ESTIMATE NO. 005 BID OPENING 12/14/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/17 R.E. NAME: ABELA, FERNANDO DATE OF THIS ESTIMATE 09/22/17 LOCATION PROGRESS ESTIMATE 04-SM-101-1.6/2.2 ----------------- 04-SM-114-5.0/5.3 DISNEY/O.C. JONES J.V. IN SAN MATEO COUNTY AT VARIOUS 1520 FOURTH STREET LOCATIONS ON RTE101 FROM UNIVERSITY BERKELEY CA 94710 AVE OC TO 0.2MI N OF HENDERSON UC & ON RTE 114 FROM 0.2MI S OF WILLOW RD SEPARATION TO NEWBRIDGE ST FED. AID NO. N O N E RECONSTRUCT INTERCHANGE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,000.0000 3,000.00 1.000 3,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 20,000.0000 20,000.00 0.500 10,000 003 TIME-RELATED OVERHEAD (LS) LS 2,375,000.0000 2,375,000.00 0.070 166,250.00 0.310 736,250 004 CONSTRUCTION AREA SIGNS LS 90,000.0000 90,000.00 0.970 87,300 005 TRAFFIC CONTROL SYSTEM LS 720,000.0000 720,000.00 0.100 72,000.00 0.500 360,000 006 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 3.5000 13,020.00 42.000 147 007 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.5000 40,400.00 19,858.000 9,929 008 CHANNELIZER (SURFACE MOUNTED) EA 45.0000 19,800.00 141.000 6,345 009 TEMPORARY PAVEMENT MARKER EA 4.0000 22,400.00 192.000 768.00 1,634.000 6,536 010 TEMPORARY SHUTTLE SERVICE LS 300,000.0000 300,000.00 0.120 36,000.00 0.240 72,000 011 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 30,000.0000 30,000.00 0.430 12,900 012 TEMPORARY RAILING (TYPE K) LF 11.0000 446,600.00 9,880.000 108,680 013 TEMPORARY CRASH CUSHION MODULE EA 150.0000 76,500.00 203.000 30,450 014 TEMPORARY ALTERNATIVE CRASH CUSHION EA 2,600.0000 72,800.00 7.000 18,200 015 JOB SITE MANAGEMENT LS 150,000.0000 150,000.00 0.050 7,500.00 0.250 37,500 016 PREPARE STORM WATER POLLUTION PREVENTION LS 2,500.0000 2,500.00 1.000 2,500 PLAN 017 RAIN EVENT ACTION PLAN EA 500.0000 16,500.00 0.000 0 018 STORM WATER SAMPLING AND ANALYSIS DAY EA 100.0000 900.00 0.000 0 019 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 020 TEMPORARY HYDRAULIC MULCH SQYD 0.6600 31,218.00 0.000 0 (BONDED FIBER MATRIX) 021 TEMPORARY COVER SQYD 7.1000 39,050.00 0.000 0 022 TEMPORARY CHECK DAM LF 6.0000 1,260.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 09/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-235654 TIME 01:25 PM ESTIMATE NO. 005 BID OPENING 12/14/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/17 R.E. NAME: ABELA, FERNANDO DATE OF THIS ESTIMATE 09/22/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY DRAINAGE INLET PROTECTION EA 250.0000 52,500.00 31.000 7,750 024 TEMPORARY FIBER ROLL LF 2.4500 78,400.00 0.000 0 025 TEMPORARY GRAVEL BAG BERM LF 8.0000 4,000.00 0.000 0 026 TEMPORARY SILT FENCE LF 2.0000 11,000.00 0.000 0 027 TEMPORARY CONSTRUCTION ENTRANCE EA 3,000.0000 30,000.00 11.000 33,000 028 STREET SWEEPING LS 125,000.0000 125,000.00 0.100 12,500.00 0.350 43,750 029 TEMPORARY ACTIVE TREATMENT SYSTEM LS 100,000.0000 100,000.00 0.200 20,000 030 TEMPORARY CONCRETE WASHOUT LS 20,000.0000 20,000.00 0.000 0 031 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 3.0000 25,200.00 2,009.000 6,027 STRIPE (HAZARDOUS WASTE) 032 ADL BURIAL LOCATION REPORT LS 30,000.0000 30,000.00 0.050 1,500 033 WORK AREA MONITORING (BRIDGE) LS 50,000.0000 50,000.00 0.200 10,000.00 0.400 20,000 034 TREATED WOOD WASTE LB 0.4300 7,783.00 2,517.000 1,082 035 NOISE MONITORING LS 30,000.0000 30,000.00 1.000 30,000 036 OBLITERATE SURFACING SQYD 3.0000 30,900.00 0.000 0 037 REMOVE FENCE LF 6.0000 7,920.00 522.000 3,132 038 REMOVE GATE EA 1,500.0000 1,500.00 1.000 1,500 039 REMOVE BOLLARD EA 450.0000 2,250.00 5.000 2,250 040 REMOVE GUARDRAIL LF 22.0000 4,400.00 200.000 4,400 041 REMOVE DOUBLE THRIE BEAM BARRIER LF 10.0000 8,000.00 0.000 0 042 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 27,660.00 12,352.000 7,411 043 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 044 REMOVE PAVEMENT MARKER EA 1.0000 3,650.00 1,975.000 1,975 045 REMOVE ROADSIDE SIGN EA 85.0000 5,440.00 0.000 0 046 REMOVE ROADSIDE SIGN EA 100.0000 600.00 0.000 0 (STRAP AND SADDLE BRACKET METHOD) 047 REMOVE SIGN STRUCTURE (EA) EA 5,000.0000 10,000.00 0.000 0 048 REMOVE BRIDGE MOUNTED SIGN EA 5,000.0000 10,000.00 2.000 10,000.00 2.000 10,000 049 REMOVE CULVERT (LF) LF 42.0000 75,600.00 60.500 2,541.00 262.500 11,025 PROGRAM CAS145 PAGE 3 DATE 09/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-235654 TIME 01:25 PM ESTIMATE NO. 005 BID OPENING 12/14/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/17 R.E. NAME: ABELA, FERNANDO DATE OF THIS ESTIMATE 09/22/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 REMOVE INLET EA 1,000.0000 36,000.00 4.000 4,000.00 10.000 10,000 051 REMOVE HEADWALL EA 3,000.0000 15,000.00 1.000 3,000.00 1.000 3,000 052 REMOVE RETAINING WALL (CY) CY 140.0000 12,600.00 0.000 0 053 RESET ROADSIDE SIGN EA 225.0000 3,375.00 0.000 0 054 ADJUST INLET EA 2,950.0000 2,950.00 0.000 0 055 ADJUST MANHOLE EA 1,400.0000 2,800.00 0.000 0 056 ADJUST MANHOLE TO GRADE EA 1,800.0000 1,800.00 0.000 0 057 MODIFY INLET TO MANHOLE EA 3,000.0000 12,000.00 0.000 0 058 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 4.1000 247,640.00 0.000 0 059 REMOVE CONCRETE (CY) CY 90.0000 174,600.00 324.080 29,167.20 692.980 62,368 060 REMOVE CONCRETE BARRIER LF 42.0000 49,140.00 0.000 0 061 REMOVE SOUND WALL (LS) LS 7,000.0000 7,000.00 1.000 7,000 062 CAP INLET EA 2,400.0000 16,800.00 0.000 0 063 BRIDGE REMOVAL LS 900,000.0000 900,000.00 0.100 90,000.00 0.200 180,000 064 REMOVE SOUND WALL (PORTION), LOCATION A LS 36,000.0000 36,000.00 0.000 0 065 REMOVE CONCRETE BARRIER (PORTION), LS 18,000.0000 18,000.00 0.000 0 LOCATION A 066 REMOVE SOUND WALL (PORTION), LOCATION B LS 4,000.0000 4,000.00 0.000 0 067 REMOVE CONCRETE BARRIER (PORTION), LS 3,000.0000 3,000.00 1.000 3,000 LOCATION B 068 REMOVE SOUND WALL (PORTION), LOCATION C LS 12,000.0000 12,000.00 1.000 12,000 069 REMOVE CONCRETE BARRIER (PORTION), LS 7,000.0000 7,000.00 1.000 7,000 LOCATION C 070 REMOVE SOUND WALL (PORTION), LOCATION D LS 26,000.0000 26,000.00 0.000 0 071 REMOVE CONCRETE BARRIER (PORTION), LS 13,000.0000 13,000.00 0.000 0 LOCATION D 072 REMOVE SOUND WALL (PORTION), LOCATION E LS 13,000.0000 13,000.00 1.000 13,000 073 REMOVE SOUND WALL (PORTION), LOCATION F LS 13,000.0000 13,000.00 1.000 13,000 074 CLEARING AND GRUBBING (LS) LS 300,000.0000 300,000.00 0.990 297,000 075 DEVELOP WATER SUPPLY LS 65,000.0000 65,000.00 0.050 3,250.00 0.550 35,750 076 DUST PALLIATIVE LS 15,000.0000 15,000.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 09/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-235654 TIME 01:25 PM ESTIMATE NO. 005 BID OPENING 12/14/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/17 R.E. NAME: ABELA, FERNANDO DATE OF THIS ESTIMATE 09/22/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 ROADWAY EXCAVATION CY 31.0000 886,600.00 4,537.000 140,647.00 4,537.000 140,647 078 ROADWAY EXCAVATION (TYPE Y-1) CY 16.0000 110,560.00 1,284.000 20,544.00 3,679.000 58,864 (AERIALLY DEPOSITED LEAD) 079 CEMENT DEEP SOIL MIXING CY 73.0000 4,234,000.00 0.000 0 080 STRUCTURE EXCAVATION (BRIDGE) CY 120.0000 571,200.00 800.000 96,000.00 800.000 96,000 (F) 081 STRUCTURE EXCAVATION (RETAINING WALL) CY 150.0000 69,450.00 0.000 0 (F) 082 STRUCTURE BACKFILL (BRIDGE) CY 50.0000 116,000.00 0.000 0 (F) 083 STRUCTURE BACKFILL (RETAINING WALL) CY 50.0000 9,200.00 0.000 0 (F) 084 DITCH EXCAVATION CY 70.0000 14,700.00 0.000 0 085 IMPORTED BORROW (CY) CY 1.0000 67,300.00 4,623.000 4,623.00 4,623.000 4,623 086 SUBGRADE ENHANCEMENT GEOTEXTILE, SQYD 0.8000 168,000.00 0.000 0 CLASS A1 087 4" GATE VALVE EA 3,000.0000 3,000.00 1.000 3,000 088 6" GATE VALVE EA 4,000.0000 20,000.00 2.000 8,000.00 2.000 8,000 089 8" GATE VALVE EA 5,000.0000 20,000.00 0.000 0 090 8" CORRUGATED HIGH DENSITY LF 70.0000 50,400.00 0.000 0 POLYETHYLENE PIPE CONDUIT 091 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 0.5000 19,350.00 0.000 0 092 HYDROMULCH SQFT 0.0300 8,670.00 0.000 0 093 FIBER ROLLS LF 2.4500 6,394.50 0.000 0 094 STRAW SQFT 0.0300 7,500.00 0.000 0 095 HYDROSEED SQFT 0.0600 17,340.00 0.000 0 096 COMPOST SQFT 0.1400 40,460.00 0.000 0 097 INCORPORATE MATERIALS SQFT 0.1000 3,870.00 0.000 0 098 CLASS 4 AGGREGATE SUBBASE CY 27.0000 372,600.00 1,191.000 32,157.00 1,191.000 32,157 099 CLASS 2 AGGREGATE BASE (CY) CY 44.0000 910,800.00 1,371.000 60,324.00 1,371.000 60,324 100 HOT MIX ASPHALT (TYPE A) TON 95.0000 1,757,500.00 3,959.190 376,123.05 8,959.190 851,123 101 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 115.0000 1,667,500.00 0.000 0 102 GEOSYNTHETIC PAVEMENT INTERLAYER SQYD 5.0000 7,950.00 0.000 0 (PAVING MAT) 103 DATA CORE LS 7,000.0000 7,000.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 09/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-235654 TIME 01:25 PM ESTIMATE NO. 005 BID OPENING 12/14/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/17 R.E. NAME: ABELA, FERNANDO DATE OF THIS ESTIMATE 09/22/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.5000 3,990.00 0.000 0 105 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.5000 750.00 0.000 0 106 TACK COAT TON 700.0000 98,000.00 0.000 0 107 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 2,000.0000 88,000.00 0.000 0 108 MECHANICALLY STABILIZED EMBANKMENT, SQFT 100.0000 137,900.00 0.000 0 (F) LOCATION A 109 MECHANICALLY STABILIZED EMBANKMENT, SQFT 90.0000 692,550.00 0.000 0 (F) LOCATION B 110 MECHANICALLY STABILIZED EMBANKMENT, SQFT 95.0000 595,745.00 0.000 0 (F) LOCATION C 111 TEMPORARY SUPPORT LS 50,000.0000 50,000.00 0.300 15,000 112 18" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 160.0000 48,000.00 0.000 0 113 84" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 1,700.0000 1,011,500.00 0.000 0 114 FURNISH PILING (CLASS 90)(ALTERNATIVE Y) LF 40.0000 443,040.00 0.000 0 115 DRIVE PILE (CLASS 90)(ALTERNATIVE Y) EA 500.0000 213,000.00 0.000 0 116 FURNISH PILING (CLASS 200) LF 55.0000 753,720.00 0.000 0 (ALTERNATIVE W) 117 DRIVE PILE (CLASS 200) EA 700.0000 114,800.00 0.000 0 (ALTERNATIVE W) 118 60" CAST-IN-DRILLED-HOLE CONCRETE LF 1,500.0000 138,000.00 0.000 0 PILE (SIGN FOUNDATION) 119 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 1,000.0000 390,000.00 0.000 0 (F) 120 STRUCTURAL CONCRETE, BRIDGE CY 900.0000 1,495,800.00 0.000 0 (F) 121 STRUCTURAL CONCRETE, BRIDGE CY 800.0000 984,000.00 0.000 0 (F) (POLYMER FIBER) 122 STRUCTURAL CONCRETE, WALL CY 600.0000 13,080.00 0.000 0 (F) 123 STRUCTURAL CONCRETE, RETAINING WALL CY 500.0000 94,000.00 0.000 0 (F) 124 STRUCTURAL CONCRETE, BARRIER SLAB CY 500.0000 269,500.00 0.000 0 (F) 125 STRUCTURAL CONCRETE, APPROACH SLAB CY 500.0000 242,500.00 0.000 0 (F) (TYPE N) 126 STRUCTURAL CONCRETE, BOX CULVERT CY 1,000.0000 901,000.00 0.000 0 (F) 127 MINOR CONCRETE (MINOR STRUCTURE) CY 1,300.0000 182,000.00 3.620 4,706.00 3.620 4,706 (F) 128 MINOR CONCRETE (BACKFILL) CY 300.0000 28,200.00 0.000 0 (F) 129 CONCRETE SURFACE TEXTURE SQFT 27.0000 104,760.00 0.000 0 (F) (SEQUOIA TREE MOTIF) 130 CONCRETE SURFACE TEXTURE SQFT 30.0000 101,010.00 0.000 0 (F) (OAK TREE MOTIF) PROGRAM CAS145 PAGE 6 DATE 09/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-235654 TIME 01:25 PM ESTIMATE NO. 005 BID OPENING 12/14/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/17 R.E. NAME: ABELA, FERNANDO DATE OF THIS ESTIMATE 09/22/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 CONCRETE SURFACE TEXTURE SQFT 30.0000 46,800.00 0.000 0 (F) (GRAVE STAKE) 132 CONCRETE SURFACE TEXTURE SQFT 30.0000 57,540.00 0.000 0 (F) (RUGGED FLAGSTONE) 133 FURNISH PRECAST PRESTRESSED CONCRETE EA 42,000.0000 1,428,000.00 0.000 0 WIDE-FLANGE GIRDER (130'-140') 134 ERECT PRECAST CONCRETE GIRDER EA 5,000.0000 170,000.00 0.000 0 (F) 135 JOINT SEAL (MR 1 1/2") LF 25.0000 9,350.00 0.000 0 136 BAR REINFORCING STEEL LB 2.5000 4,110.00 0.000 0 (F) 137 BAR REINFORCING STEEL (BRIDGE) LB 0.9000 768,240.00 0.000 0 (F) 138 BAR REINFORCING STEEL (RETAINING WALL) LB 1.2000 24,270.00 0.000 0 (F) 139 BAR REINFORCING STEEL (BOX CULVERT) LB 1.0000 236,800.00 0.000 0 (F) 140 FURNISH SIGN STRUCTURE (TRUSS) LB 3.3000 203,633.10 0.000 0 (F) 141 INSTALL SIGN STRUCTURE (TRUSS) LB 0.3000 18,512.10 0.000 0 (F) 142 FURNISH SIGN STRUCTURE (BRIDGE MOUNTED LB 7.0000 47,964.00 0.000 0 (F) WITHOUT WALKWAY) 143 INSTALL SIGN STRUCTURE (BRIDGE MOUNTED LB 6.0000 41,112.00 0.000 0 (F) WITHOUT WALKWAY) 144 FURNISH FORMED PANEL SIGN (OVERHEAD) SQFT 16.0000 9,600.00 0.000 0 145 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 28.0000 15,400.00 0.000 0 146 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 8.4000 4,620.00 0.000 0 (0.063"-UNFRAMED) 147 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.2000 2,576.00 0.000 0 (0.080"-UNFRAMED) 148 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.0000 1,504.00 0.000 0 (0.063"-FRAMED) 149 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.0000 2,700.00 0.000 0 (0.080"-FRAMED) 150 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 151 ROADSIDE SIGN - ONE POST EA 250.0000 15,250.00 0.000 0 152 ROADSIDE SIGN - TWO POST EA 400.0000 3,600.00 0.000 0 153 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 100.0000 700.00 0.000 0 METHOD) 154 INSTALL SIGN (MAST-ARM HANGER METHOD) EA 300.0000 1,800.00 0.000 0 155 RETRO-REFLECTIVE SHEETING TYPE XI SQFT 5.0000 11,050.00 0.000 0 156 SOUND WALL (MASONRY BLOCK) SQFT 18.0000 577,944.00 0.000 0 (F) 157 PAINT CURB (2-COAT) SQFT 10.0000 760.00 0.000 0 PROGRAM CAS145 PAGE 7 DATE 09/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-235654 TIME 01:25 PM ESTIMATE NO. 005 BID OPENING 12/14/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/17 R.E. NAME: ABELA, FERNANDO DATE OF THIS ESTIMATE 09/22/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 158 18" TEMPORARY FLARED END SECTION EA 1,000.0000 2,000.00 0.000 0 159 18" TEMPORARY CULVERT LF 120.0000 12,000.00 0.000 0 160 12" REINFORCED CONCRETE PIPE LF 275.0000 11,000.00 38.000 10,450.00 38.000 10,450 161 18" REINFORCED CONCRETE PIPE LF 110.0000 320,100.00 0.000 0 162 24" REINFORCED CONCRETE PIPE LF 300.0000 9,300.00 0.000 0 163 15" CORRUGATED STEEL PIPE (.109" THICK) LF 115.0000 12,650.00 0.000 0 164 WELDED STEEL PIPE CASING (BRIDGE) LF 100.0000 15,300.00 0.000 0 165 18" CONCRETE FLARED END SECTION EA 1,900.0000 5,700.00 0.000 0 166 ROCK SLOPE PROTECTION (NO. 2, METHOD B) CY 310.0000 3,100.00 0.000 0 (F) (CY) 167 CONCRETE (DITCH LINING) CY 1,280.0000 25,600.00 0.000 0 168 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 35.0000 1,120.00 0.000 0 169 DETECTABLE WARNING SURFACE SQFT 30.0000 11,700.00 0.000 0 170 MINOR CONCRETE (MISCELLANEOUS CY 695.0000 521,250.00 0.000 0 CONSTRUCTION) 171 CONTRAST TREATMENT SURFACE CY 820.0000 62,320.00 0.000 0 172 MISCELLANEOUS IRON AND STEEL LB 2.5000 56,500.00 458.000 1,145.00 458.000 1,145 173 MANHOLE FRAME AND COVER EA 1,500.0000 6,000.00 0.000 0 174 MANHOLE FRAME AND COVER (PRESSURE) EA 1,800.0000 3,600.00 0.000 0 175 MISCELLANEOUS METAL (BRIDGE) LB 10.0000 14,290.00 0.000 0 (F) 176 BRIDGE DECK DRAINAGE SYSTEM LB 5.0000 110,405.00 0.000 0 (F) 177 ABANDON ACP WATER LINE LF 16.0000 8,960.00 0.000 0 178 ABANDON WATER LINE LF 17.0000 6,970.00 0.000 0 179 WATER VALVE BOX EA 380.0000 6,080.00 0.000 0 180 12" GATE VALVE EA 4,000.0000 20,000.00 0.000 0 181 REMOVE WATER METER ASSEMBLY EA 900.0000 2,700.00 0.000 0 182 JACKED 14" STEEL CASING LF 1,200.0000 228,000.00 -25.000 -30,000.00 215.000 258,000 183 JACKED 16" STEEL CASING LF 1,500.0000 180,000.00 100.000 150,000.00 120.000 180,000 184 JACKED 20" STEEL CASING LF 1,600.0000 448,000.00 260.000 416,000.00 280.000 448,000 PROGRAM CAS145 PAGE 8 DATE 09/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-235654 TIME 01:25 PM ESTIMATE NO. 005 BID OPENING 12/14/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/17 R.E. NAME: ABELA, FERNANDO DATE OF THIS ESTIMATE 09/22/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 185 SEWER MANHOLE FRAME AND COVER (WBSD) EA 750.0000 750.00 0.000 0 186 CLASS 3 SEWER PERMIT (WBSD) LS 2,000.0000 2,000.00 0.000 0 187 REMOVE WATER VALVE EA 2,000.0000 6,000.00 0.000 0 188 REMOVE FIRE HYDRANT EA 1,800.0000 1,800.00 1.000 1,800.00 1.000 1,800 189 FIRE HYDRANT ASSEMBLY EA 5,200.0000 10,400.00 1.000 5,200.00 1.000 5,200 190 1" WATER METER ASSEMBLY EA 3,000.0000 9,000.00 0.000 0 191 8" HDPE WATER LINE LF 180.0000 64,800.00 360.000 64,800 192 5.375" HDPE WATER LINE LF 270.0000 17,820.00 63.000 17,010 193 10" HDPE WATER LINE LF 225.0000 42,750.00 150.000 33,750.00 150.000 33,750 194 16" HDPE WATER LINE LF 180.0000 68,400.00 320.000 57,600.00 320.000 57,600 195 CATHODIC PROTECTION & TEST STATION EA 1,600.0000 9,600.00 0.000 0 196 2" WATER METER ASSEMBLY EA 4,800.0000 4,800.00 0.000 0 197 2" HDPE LATERAL WATER LINE LF 6,600.0000 112,200.00 0.000 0 198 PRESSURE TEST, FLUSH, DISINFECT WATER LS 2,500.0000 2,500.00 1.000 2,500 LINE (WATER RELOCATION 1) 199 PRESSURE TEST, FLUSH, DISINFECT WATER LS 2,600.0000 2,600.00 1.000 2,600.00 1.000 2,600 LINE (WATER RELOCATION 2) 200 PRESSURE TEST, FLUSH, DISINFECT WATER LS 2,600.0000 2,600.00 0.000 0 LINE (WATER RELOCATION 3) 201 PRESSURE TEST, FLUSH, DISINFECT WATER LS 2,600.0000 2,600.00 0.000 0 LINE (WATER RELOCATION 4) 202 PRESSURE TEST, FLUSH, DISINFECT WATER LS 2,600.0000 2,600.00 0.000 0 LINE (WATER RELOCATION 5) 203 BLOW OFF WITH TRAFFIC RATED LID EA 7,000.0000 14,000.00 0.000 0 204 AIR RELEASE VALVE EA 4,800.0000 9,600.00 0.000 0 205 COMBINED AIR RELEASE AND BLOW-OFF EA 6,600.0000 13,200.00 0.000 0 ASSEMBLY 206 CHAIN LINK FENCE (TYPE CL-6) LF 20.0000 3,800.00 0.000 0 207 6' CHAIN LINK GATE (TYPE CL-6) EA 700.0000 700.00 0.000 0 208 OBJECT MARKER (TYPE P) EA 75.0000 150.00 0.000 0 209 OBJECT MARKER (TYPE K-1) EA 75.0000 300.00 0.000 0 210 MIDWEST GUARDRAIL SYSTEM LF 50.0000 6,000.00 0.000 0 211 VEGETATION CONTROL (MINOR CONCRETE) SQYD 180.0000 4,500.00 0.000 0 PROGRAM CAS145 PAGE 9 DATE 09/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-235654 TIME 01:25 PM ESTIMATE NO. 005 BID OPENING 12/14/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/17 R.E. NAME: ABELA, FERNANDO DATE OF THIS ESTIMATE 09/22/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 212 CHAIN LINK RAILING (TYPE 6 MODIFIED) LF 150.0000 97,350.00 0.000 0 (F) 213 CONCRETE BARRIER (TYPE 26 MODIFIED) LF 200.0000 129,800.00 0.000 0 (F) 214 DOUBLE THRIE BEAM BARRIER LF 56.0000 33,040.00 0.000 0 215 TRANSITION RAILING (TYPE DTB) EA 4,000.0000 4,000.00 0.000 0 216 TRANSITION RAILING (TYPE WB-31) EA 4,000.0000 8,000.00 0.000 0 217 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,800.0000 5,600.00 0.000 0 218 CRASH CUSHION, SAND FILLED EA 3,500.0000 7,000.00 0.000 0 219 ALTERNATIVE CRASH CUSHION EA 17,100.0000 34,200.00 0.000 0 220 CONCRETE BARRIER (TYPE 60) LF 104.0000 83,200.00 0.000 0 221 CONCRETE BARRIER (TYPE 60D) LF 75.0000 114,450.00 0.000 0 222 CONCRETE BARRIER (TYPE 60R) LF 350.0000 101,500.00 0.000 0 223 CONCRETE BARRIER (TYPE 60D MODIFIED) LF 90.0000 52,740.00 0.000 0 224 CONCRETE BARRIER (TYPE 736 MODIFIED) LF 120.0000 128,040.00 0.000 0 (F) 225 CONCRETE BARRIER (TYPE 736SV) LF 175.0000 89,600.00 0.000 0 (F) 226 CONCRETE BARRIER (TYPE 742) LF 100.0000 30,300.00 0.000 0 (F) 227 CONCRETE BARRIER (TYPE 736SV MODIFIED) LF 140.0000 273,560.00 0.000 0 (F) 228 CONCRETE BARRIER (TYPE 742 MODIFIED) LF 150.0000 97,350.00 0.000 0 (F) 229 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 230 THERMOPLASTIC PAVEMENT MARKING SQFT 6.0000 44,160.00 0.000 0 231 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 232 GREEN PAVEMENT MARKING SQFT 26.0000 39,000.00 0.000 0 233 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 51,000.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 234 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 205.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) 235 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 8,050.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 236 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 10,850.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) PROGRAM CAS145 PAGE 10 DATE 09/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-235654 TIME 01:25 PM ESTIMATE NO. 005 BID OPENING 12/14/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/17 R.E. NAME: ABELA, FERNANDO DATE OF THIS ESTIMATE 09/22/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 237 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 3,150.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 238 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 1,507.50 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 8-4) 239 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 23,200.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 240 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 7,220.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 241 PAVEMENT MARKER (NON-REFLECTIVE) EA 3.0000 5,880.00 0.000 0 242 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 12,120.00 0.000 0 243 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 75,000.0000 75,000.00 0.100 7,500.00 0.400 30,000 SYSTEM ELEMENTS DURING CONSTRUCTION 244 SIGNAL AND LIGHTING (LOCATION 1) LS 200,000.0000 200,000.00 0.000 0 245 SIGNAL AND LIGHTING (LOCATION 2) LS 200,000.0000 200,000.00 0.000 0 246 SIGNAL AND LIGHTING (STAGE CONSTRUCTION) LS 300,000.0000 300,000.00 0.300 90,000.00 0.300 90,000 247 LIGHTING LS 300,000.0000 300,000.00 0.000 0 248 LIGHTING (CITY STREET) LS 40,000.0000 40,000.00 0.000 0 249 LIGHTING (STAGE CONSTRUCTION) LS 100,000.0000 100,000.00 0.450 45,000.00 0.450 45,000 250 RAMP METERING SYSTEM LS 250,000.0000 250,000.00 0.000 0 251 RAMP METERING SYSTEM LS 100,000.0000 100,000.00 0.100 10,000.00 0.100 10,000 (STAGE CONSTRUCTION) 252 FIBER OPTIC SYSTEM LS 200,000.0000 200,000.00 0.000 0 253 FIBER OPTIC SYSTEM (STAGE CONSTRUCTION) LS 100,000.0000 100,000.00 0.000 0 254 WATER METER CHARGES LS 40,000.0000 40,000.00 0.000 0 255 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 256 STRUCTURE BACKFILL (SLURRY CEMENT) CY 350.0000 12,250.00 0.000 0 (F) 257 METAL (ROADSIDE SIGN) (SOUNDWALL MOUNTED LB 12.0000 11,520.00 0.000 0 SIGN) 258 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 259 TEMPORARY TRAFFIC SCREEN LF 8.0000 18,960.00 0.000 0 PROGRAM CAS145 PAGE 11 DATE 09/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-235654 TIME 01:25 PM ESTIMATE NO. 005 BID OPENING 12/14/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/17 R.E. NAME: ABELA, FERNANDO DATE OF THIS ESTIMATE 09/22/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,991,145.25 4,881,956.76 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 10,769.05 31,355.14 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 2,001,914.30 4,913,311.90 260 MOBILIZATION LS 3,790,000.0000 3,790,000.00 0.250 947,500.00 0.750 2,842,500 ORIGINAL CONTRACT AMOUNT 41,053,398.20 TOTAL WORK COMPLETED 2,949,414.30 7,755,811.90 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -6,000.00 TOTAL 2,949,414.30 7,749,811.90 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 03/14/17 305 05/01/17 05/08/17 07/27/18 91 1 0 0 19% 30% PROGRESS IS SATISFACTORY ABELA, FERNANDO RESIDENT ENGINEER PROGRAM CAS145 DATE 09/22/17