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 01/22/18 EST. NO. 025 TIME 03:05 PM R.E. NAME: SHARMA, JYOTSNA 04-264094 --------------------------------------------------------------------------- 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 0084 3,973.15 E.W. @ F.A.(+) 120817 N 1351.0 0085 618.20 121317 N 1355.0 0086 315.28 010318 N 1357.0 003 0030 300.00 E.W. @ F.A.(+) 123117 N 1358.0 005 0006 4,134.94 A.C. @ U.P.(+) 010118 N X00060 012 0016 935.00 E.W. @ F.A.(+) 110817 N 1352.0 0017 1,122.00 120717 N 1356.0 018 0001-1 -1,258.35 E.W. @ F.A.(+) 050716 N 0020.0 DAO CORRECTING ENTRY 0300 720.36 121217 Y 5236.0 0301 418.93 121317 Y 5237.0 0302 1,258.35 050716 N 425329 044 0101 1,501.35 E.W. @ F.A.(+) 122017 N 1347.0 0102 386.45 121817 N 1349.0 0103 308.74 121917 N 1350.0 048 0021 4,058.14 E.W. @ F.A.(+) 110117 N 1307.0 0022 1,235.04 122017 N 1348.0 055 0001 15,700.20 E.W. @ U.P (+) 082017 N X00010 35,727.78 TOTAL THIS ESTIMATE 4,310,152.66 TOTAL PREVIOUS ESTIMATE 4,345,880.44 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 01/22/18 EST. NO. 025 TIME 03:05 PM R.E. NAME: SHARMA, JYOTSNA 04-264094 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 01/22/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-264094 TIME 03:05 PM ESTIMATE NO. 025 BID OPENING 11/03/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/18 R.E. NAME: SHARMA, JYOTSNA DATE OF THIS ESTIMATE 01/22/18 LOCATION PROGRESS ESTIMATE 04-MRN-101-26.5/27.6 ----------------- 04-SON-101-0.0/1.9 GHILOTTI BROS / RM HARRIS JV IN MARIN AND SONOMA COUTIES, ON 525 JACOBY STREET SAN RAFAEL CA 94901 FED. AID NO. NHP-Q101(261)N ,LU21-L ( ) REALIGN HIGHWAY/CONSTRUCT BRIDGE ------------------------------------------------------------------------------------------------------------------------------------ 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 3,000.0000 3,000.00 0.500 1,500 003 TIME-RELATED OVERHEAD (LS) LS 783,526.0000 783,526.00 0.039 30,557.51 0.604 473,249 004 CONSTRUCTION AREA SIGNS LS 17,000.0000 17,000.00 0.700 11,900 005 TRAFFIC CONTROL SYSTEM LS 450,000.0000 450,000.00 0.039 17,550.00 0.604 271,800 006 TYPE III BARRICADE EA 60.0000 780.00 20.000 1,200 007 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 3.0000 630.00 42.000 126 008 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.2500 31,250.00 57,239.000 14,309 009 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 6,650.00 135.000 4,725 010 TEMPORARY PAVEMENT MARKER EA 3.0000 20,130.00 2,913.000 8,739 011 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 500.0000 8,000.00 15.000 7,500 012 TEMPORARY RAILING (TYPE K) LF 5.7500 477,825.00 1,320.000 7,590.00 45,378.000 260,923 013 TEMPORARY CRASH CUSHION MODULE EA 70.0000 18,900.00 111.000 7,770 014 TEMPORARY TRAFFIC SCREEN LF 1.2100 77,198.00 40,561.000 49,078 015 JOB SITE MANAGEMENT LS 59,000.0000 59,000.00 0.039 2,301.00 0.604 35,636 016 TEMPORARY CREEK DIVERSION SYSTEM LS 100,000.0000 100,000.00 0.600 60,000 017 PREPARE STORM WATER POLLUTION PREVENTION LS 3,500.0000 3,500.00 1.000 3,500 PLAN 018 RAIN EVENT ACTION PLAN EA 500.0000 46,500.00 4.000 2,000.00 24.000 12,000 019 STORM WATER SAMPLING AND ANALYSIS DAY EA 75.0000 2,100.00 5.000 375.00 38.000 2,850 020 STORM WATER ANNUAL REPORT EA 2,000.0000 6,000.00 2.000 4,000 021 MOVE-IN/MOVE-OUT EA 500.0000 6,500.00 11.000 5,500 (TEMPORARY EROSION CONTROL) 022 TEMPORARY HYDRAULIC MULCH SQYD 1.3000 50,570.00 984.000 1,279.20 260,002.000 338,002 (BONDED FIBER MATRIX) PROGRAM CAS145 PAGE 2 DATE 01/22/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-264094 TIME 03:05 PM ESTIMATE NO. 025 BID OPENING 11/03/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/18 R.E. NAME: SHARMA, JYOTSNA DATE OF THIS ESTIMATE 01/22/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY COVER SQYD 4.5000 43,200.00 111.000 499.50 162,402.640 730,811 024 TEMPORARY CHECK DAM LF 9.0000 74,790.00 405.000 3,645.00 18,635.100 167,715 025 TEMPORARY DRAINAGE INLET PROTECTION EA 175.0000 31,500.00 149.000 26,075 026 TEMPORARY FIBER ROLL LF 2.9000 79,460.00 180.000 522.00 70,798.000 205,314 027 TEMPORARY SILT FENCE LF 2.4000 150,720.00 11,859.000 28,461 028 TEMPORARY CONSTRUCTION ENTRANCE EA 4,000.0000 64,000.00 4.000 16,000 029 TEMPORARY CONSTRUCTION ENTRANCE LS 0.0100 0.01 0.000 0 (CONSTRUCTION STAGING PADS) 030 TEMPORARY CONCRETE WASHOUT LS 40,000.0000 40,000.00 0.500 20,000 031 WATER QUALITY SAMPLING AND ANALYSIS DAY EA 75.0000 6,375.00 0.000 0 032 WATER QUALITY MONITORING REPORT EA 100.0000 400.00 10.000 1,000 033 TEMPORARY FENCE (TYPE ESA) LF 2.9000 46,400.00 13,168.000 38,187 034 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 035 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.1500 33,120.00 6,485.000 7,457 STRIPE (HAZARDOUS WASTE) 036 ADL BURIAL LOCATION REPORT LS 3,000.0000 3,000.00 0.000 0 037 TREATED WOOD WASTE LB 0.1000 23,500.00 152,750.000 15,275 038 ABANDON CULVERT (EA) EA 10,000.0000 10,000.00 1.000 10,000 039 ABANDON CULVERT (LF) LF 100.0000 7,900.00 0.000 0 040 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 041 REMOVE FENCE LF 4.0000 82,000.00 13,088.000 52,352 042 REMOVE GUARDRAIL LF 5.0000 5,350.00 75.000 375.00 360.400 1,802 043 REMOVE DOUBLE METAL BEAM BARRIER LF 5.0000 61,500.00 8,000.000 40,000 044 REMOVE FLARED END SECTION EA 350.0000 3,850.00 5.000 1,750 045 REMOVE PAINTED TRAFFIC STRIPE LF 0.2500 35,750.00 480.000 120 046 REMOVE PAINTED PAVEMENT MARKING SQFT 2.0000 3,080.00 128.000 256 047 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 6,210.00 8,416.000 2,524 048 REMOVE PAVEMENT MARKER EA 1.0000 2,450.00 686.000 686 049 REMOVE ROADSIDE SIGN EA 80.0000 3,680.00 25.000 2,000 PROGRAM CAS145 PAGE 3 DATE 01/22/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-264094 TIME 03:05 PM ESTIMATE NO. 025 BID OPENING 11/03/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/18 R.E. NAME: SHARMA, JYOTSNA DATE OF THIS ESTIMATE 01/22/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 REMOVE CULVERT (LF) LF 67.0000 13,400.00 92.000 6,164 051 REMOVE PIPE (LF) LF 8.5000 60,350.00 1,988.000 16,898 052 REMOVE INLET EA 475.0000 9,975.00 7.000 3,325 053 REMOVE HEADWALL EA 875.0000 14,000.00 7.000 6,125 054 REMOVE MANHOLE EA 800.0000 800.00 0.000 0 055 REMOVE PIPE (30" STEEL NMWD) LF 7.0000 43,750.00 3,868.000 27,076 056 REMOVE CONCRETE PAVEMENT AND BASE CY 11.0000 103,510.00 2,712.900 29,841 057 REMOVE BASE AND SURFACING CY 12.0000 112,440.00 251.000 3,012 058 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 059 RELOCATE ROADSIDE SIGN-TWO POST EA 200.0000 200.00 0.000 0 060 ADJUST INLET EA 1,150.0000 23,000.00 0.000 0 061 ADJUST MANHOLE EA 600.0000 600.00 0.000 0 062 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.9000 60,800.00 4,325.540 8,218 063 REMOVE CONCRETE (WING WALL)(CY) CY 500.0000 2,000.00 0.000 0 064 REMOVE CONCRETE (CHANNEL) CY 24.0000 5,280.00 4.300 103 065 REMOVE CONCRETE BARRIER (TYPE K) LF 6.0000 2,700.00 0.000 0 066 REMOVED SACKED CONCRETE SLOPE PROTECTION EA 475.0000 1,425.00 2.000 950 067 CAP INLET EA 1,100.0000 23,100.00 19.000 20,900 068 CULVERT SLURRY-CEMENT BACKFILL CY 127.0000 34,290.00 335.300 42,583 069 REMOVE CRASH CUSHION (SAND FILLED) EA 300.0000 300.00 3.000 900 070 BRIDGE REMOVAL LS 40,000.0000 40,000.00 0.000 0 071 CLEARING AND GRUBBING (LS) LS 40,000.0000 40,000.00 0.750 30,000 072 DEVELOP WATER SUPPLY LS 44,600.0000 44,600.00 0.500 22,300 073 DUST PALLIATIVE LS 10,200.0000 10,200.00 0.000 0 074 ROADWAY EXCAVATION CY 6.2500 3,437,500.00 447,342.300 2,795,889 075 ROADWAY EXCAVATION (TYPE Y-1) CY 15.0000 55,500.00 1,211.000 18,165 (AERIALLY DEPOSITED LEAD) 076 SETTLEMENT AND MONITORING LS 12,500.0000 12,500.00 1.000 12,500 PROGRAM CAS145 PAGE 4 DATE 01/22/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-264094 TIME 03:05 PM ESTIMATE NO. 025 BID OPENING 11/03/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/18 R.E. NAME: SHARMA, JYOTSNA DATE OF THIS ESTIMATE 01/22/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 SHOULDER BACKING TON 60.0000 2,400.00 0.000 0 078 STRUCTURE EXCAVATION (BRIDGE) CY 40.0000 105,840.00 2,646.000 105,840 (F) 079 STRUCTURE EXCAVATION (TYPE D) CY 300.0000 129,000.00 430.000 129,000 (F) 080 STRUCTURE EXCAVATION (RETAINING WALL) CY 12.0000 37,680.00 2,242.000 26,904 (F) 081 STRUCTURE BACKFILL (BRIDGE) CY 95.0000 237,025.00 200.000 19,000.00 2,495.000 237,025 (F) 082 STRUCTURE BACKFILL (RETAINING WALL) CY 40.0000 155,600.00 1,031.000 41,240 (F) 083 PERVIOUS BACKFILL MATERIAL (RETAINING CY 125.0000 8,125.00 16.250 2,031 (F) WALL) 084 DITCH EXCAVATION CY 23.0000 53,130.00 44.600 1,025 085 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 086 ROADSIDE CLEARING LS 30,000.0000 30,000.00 0.000 0 087 IMPORTED BIOFILTRATION SOIL CY 60.0000 156,000.00 798.260 47,895 088 3" PLASTIC PIPE (SCHEDULE 40) LF 10.0000 24,000.00 0.000 0 (SUPPLY LINE) 089 4" CORRUGATED HIGH DENSITY POLYETHYLENE LF 31.0000 21,700.00 280.000 8,680 PIPE CONDUIT 090 8" CORRUGATED HIGH DENSITY LF 35.0000 24,500.00 280.000 9,800 POLYETHYLENE PIPE CONDUIT 091 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 825.0000 4,950.00 5.000 4,125 092 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 0.7400 58,016.00 45,836.000 33,918 093 HYDROMULCH SQFT 0.0300 38,700.00 715,151.000 21,454 094 FIBER ROLLS LF 2.4100 211,839.00 30,229.000 72,851 095 HYDROSEED SQFT 0.1300 167,700.00 945,105.000 122,863 096 COMPOST SQFT 0.1000 121,000.00 916,846.000 91,684 097 INCORPORATE MATERIALS SQFT 0.0100 12,100.00 369,271.000 3,692 098 CLASS 4 AGGREGATE SUBBASE CY 16.0000 1,139,200.00 39,620.420 633,926 099 CLASS 2 AGGREGATE BASE (CY) CY 36.0000 266,400.00 4,431.000 159,516 100 LEAN CONCRETE BASE CY 90.0000 3,339,000.00 11,948.430 1,075,358 101 CRACK TREATMENT LNMI 10,000.0000 10,000.00 0.000 0 102 REPLACE ASPHALT CONCRETE SURFACING CY 550.0000 19,800.00 0.000 0 103 PRIME COAT TON 250.0000 37,500.00 5.000 1,250 PROGRAM CAS145 PAGE 5 DATE 01/22/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-264094 TIME 03:05 PM ESTIMATE NO. 025 BID OPENING 11/03/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/18 R.E. NAME: SHARMA, JYOTSNA DATE OF THIS ESTIMATE 01/22/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 HOT MIX ASPHALT (TYPE A) TON 76.0000 6,361,200.00 1,176.680 89,427.68 39,233.660 2,981,758 105 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 99.0000 1,603,800.00 0.000 0 106 HOT MIX ASPHALT-OPEN GRADED TON 104.0000 1,123,200.00 0.000 0 (OPEN GRADED FRICTION COURSE) 107 DATA CORE LS 5,000.0000 5,000.00 0.000 0 108 PLACE HOT MIX ASPHALT SQYD 8.0000 40,960.00 24.400 195.20 5,077.960 40,623 (MISCELLANEOUS AREA) 109 PLACE HOT ASPHALT DIKE (TYPE C) MODIFIED LF 1.0000 690.00 1,013.000 1,013 110 PLACE HOT ASPHALT DIKE (TYPE D) MODIFIED LF 1.0000 14,900.00 5,200.000 5,200.00 9,441.000 9,441 111 PLACE HOT ASPHALT DIKE (TYPE F) MODIFIED LF 1.0000 7,430.00 2,549.000 2,549 112 TACK COAT TON 200.0000 26,000.00 3.120 624.00 58.310 11,662 113 78" PERMANENT STEEL CASING LF 1,350.0000 108,000.00 80.000 108,000 114 78" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 900.0000 834,300.00 927.000 834,300 115 FURNISH PILING (CLASS 200) LF 50.0000 202,000.00 4,040.000 202,000 (ALTERNATIVE W) 116 DRIVE PILE (CLASS 200) EA 1,900.0000 235,600.00 124.000 235,600 (ALTERNATIVE W) 117 STEEL SHEET PILING SQFT 35.0000 110,950.00 4,786.000 167,510 118 60" CAST-IN-DRILLED-HOLE CONCRETE LF 1,650.0000 77,550.00 0.000 0 PILE (SIGN FOUNDATION) 119 PRESTRESSING CAST-IN-PLACE CONCRETE LS 320,000.0000 320,000.00 1.000 320,000 120 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 400.0000 112,400.00 281.000 112,400 (F) 121 STRUCTURAL CONCRETE, BRIDGE CY 580.0000 3,262,500.00 5,538.000 3,212,040 (F) 122 STRUCTURAL CONCRETE, RETAINING WALL CY 500.0000 670,000.00 1,332.000 666,000 (F) 123 STRUCTURAL CONCRETE, APPROACH SLAB CY 700.0000 190,400.00 0.000 0 (F) (TYPE N) 124 STRUCTURAL CONCRETE, BOX CULVERT CY 1,500.0000 12,000.00 0.000 0 (F) 125 STRUCTURAL CONCRETE, HEADWALL CY 2,000.0000 20,000.00 10.000 20,000 (F) 126 MINOR CONCRETE (MINOR STRUCTURE) CY 950.0000 464,550.00 293.090 278,435 (F) 127 ARCHITECTURAL TREATMENT SQFT 30.0000 25,800.00 860.000 25,800 (F) 128 JOINT SEAL ASSEMBLY (MR 4") LF 250.0000 61,250.00 0.000 0 129 BAR REINFORCING STEEL LB 1.7000 3,379.60 550.000 935 (F) 130 BAR REINFORCING STEEL (BRIDGE) LB 0.7300 1,296,407.00 1,775,900.000 1,296,407 (F) PROGRAM CAS145 PAGE 6 DATE 01/22/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-264094 TIME 03:05 PM ESTIMATE NO. 025 BID OPENING 11/03/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/18 R.E. NAME: SHARMA, JYOTSNA DATE OF THIS ESTIMATE 01/22/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 BAR REINFORCING STEEL (RETAINING WALL) LB 1.1000 152,042.00 69,540.000 76,494 (F) 132 FURNISH SIGN STRUCTURE (TRUSS) LB 3.6000 103,334.40 0.000 0 (F) 133 INSTALL SIGN STRUCTURE (TRUSS) LB 0.2500 7,176.00 0.000 0 (F) 134 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 135 FURNISH LAMINATED PANEL SIGN SQFT 36.0000 11,880.00 0.000 0 (2 1/2"-TYPE B) 136 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 1,095.00 0.000 0 (0.063"-UNFRAMED) 137 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.0000 1,264.00 0.000 0 (0.080"-UNFRAMED) 138 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 22.0000 286.00 0.000 0 (0.063"-FRAMED) 139 ROADSIDE SIGN - ONE POST EA 175.0000 12,950.00 0.000 0 140 ROADSIDE SIGN - TWO POST EA 200.0000 1,000.00 0.000 0 141 INSTALL ROADSIDE SIGN EA 1,100.0000 2,200.00 0.000 0 (LAMINATED WOOD BOX POST) 142 BAT HABITAT LS 3,700.0000 3,700.00 1.000 3,700 (F) 143 PREPARE AND PAINT CONCRETE SQFT 45.0000 675.00 0.000 0 144 18" ALTERNATIVE PIPE CULVERT LF 53.0000 195,570.00 1,574.400 83,443 145 24" ALTERNATIVE PIPE CULVERT LF 41.0000 390,730.00 8,217.000 336,897 146 36" ALTERNATIVE PIPE CULVERT LF 94.0000 36,660.00 630.300 59,248 147 42" ALTERNATIVE PIPE CULVERT LF 109.0000 118,810.00 0.000 0 148 18" REINFORCED CONCRETE PIPE LF 68.0000 21,080.00 80.000 5,440 149 24" REINFORCED CONCRETE PIPE LF 125.0000 65,000.00 400.500 50,062 150 30" REINFORCED CONCRETE PIPE LF 140.0000 131,600.00 920.000 128,800 151 36" REINFORCED CONCRETE PIPE LF 204.0000 177,480.00 432.700 88,270 152 72" REINFORCED CONCRETE PIPE LF 350.0000 171,500.00 490.000 171,500 153 24" DOUBLE CAGED REINFORCED CONCRETE LF 113.0000 108,480.00 948.800 107,214 PIPE 154 18" CORRUGATED STEEL PIPE (.064" THICK) LF 76.0000 43,320.00 566.100 43,023 155 24" CORRUGATED STEEL PIPE (.064" THICK) LF 99.0000 68,310.00 510.500 50,539 156 18" SLOTTED CORRUGATED STEEL PIPE LF 37.0000 135,050.00 5,905.000 218,485 (.064" THICK) 157 8" PERFORATED PLASTIC PIPE UNDERDRAIN LF 23.5000 211,970.00 4,222.000 99,217 PROGRAM CAS145 PAGE 7 DATE 01/22/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-264094 TIME 03:05 PM ESTIMATE NO. 025 BID OPENING 11/03/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/18 R.E. NAME: SHARMA, JYOTSNA DATE OF THIS ESTIMATE 01/22/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 158 24" PERFORATED PLASTIC PIPE UNDERDRAIN LF 46.0000 35,880.00 822.000 37,812 159 8" PLASTIC PIPE UNDERDRAIN RISER EA 220.0000 4,400.00 9.000 1,980 160 8" NON PERFORATED PLASTIC PIPE LF 27.0000 2,970.00 45.000 1,215 UNERDRAIN 161 CLASS 3 PERMEABLE MATERIAL (BLANKET) CY 32.0000 533,696.00 6,422.220 205,511 (F) 162 TEMPORARY ACCESS PAD LS 200,000.0000 200,000.00 0.974 194,800 163 30" WELDED STEEL PIPE CASING (BRIDGE) LF 290.0000 44,950.00 155.000 44,950 (F) 164 18" ALTERNATIVE FLARED END SECTION EA 1,000.0000 16,000.00 8.000 8,000 165 24" ALTERNATIVE FLARED END SECTION EA 1,100.0000 5,500.00 2.000 2,200 166 30" ALTERNATIVE FLARED END SECTION EA 1,200.0000 4,800.00 4.000 4,800 167 36" ALTERNATIVE FLARED END SECTION EA 1,300.0000 6,500.00 3.000 3,900 168 72" ALTERNATIVE FLARED END SECTION EA 1,600.0000 3,200.00 0.000 0 169 ROCK SLOPE PROTECTION CY 175.0000 20,037.50 28.900 5,057 (F) (LIGHT, METHOD B) (CY) 170 CONCRETE (DITCH LINING) CY 500.0000 365,000.00 308.270 154,135 171 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 4.0000 1,440.00 119.000 476 172 MINOR CONCRETE (GUTTER) (CY) CY 1,100.0000 23,100.00 0.000 0 173 DETECTABLE WARNING SURFACE SQFT 40.0000 2,960.00 0.000 0 174 MINOR CONCRETE (GUTTER DEPRESSION) CY 1,100.0000 44,000.00 0.000 0 175 MISCELLANEOUS IRON AND STEEL LB 1.0000 60,333.00 22,444.000 22,444 (F) 176 RIGID RAIL FALL PROTECTION SYSTEM EA 3,000.0000 15,000.00 0.000 0 177 ISOLATION CASING LB 4.0000 63,980.00 15,995.000 63,980 (F) 178 BRIDGE DECK DRAINAGE SYSTEM LB 4.5000 107,055.00 23,790.000 107,055 (F) 179 CHAIN LINK FENCE (TYPE CL-4) LF 19.0000 36,670.00 0.000 0 180 CHAIN LINK FENCE (TYPE CL-6) LF 9.5000 232,750.00 0.000 0 181 16' CHAIN LINK GATE (TYPE CL-6) EA 1,500.0000 3,000.00 0.000 0 182 DELINEATOR (CLASS 1) EA 30.0000 540.00 0.000 0 183 GUARD RAILING DELINEATOR EA 25.0000 3,250.00 0.000 0 184 OBJECT MARKER (TYPE P) EA 40.0000 760.00 0.000 0 PROGRAM CAS145 PAGE 8 DATE 01/22/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-264094 TIME 03:05 PM ESTIMATE NO. 025 BID OPENING 11/03/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/18 R.E. NAME: SHARMA, JYOTSNA DATE OF THIS ESTIMATE 01/22/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 185 OBJECT MARKER (TYPE L-1) EA 35.0000 525.00 0.000 0 186 MIDWEST GUARDRAIL SYSTEM (7' WOOD POST) LF 24.0000 216,000.00 2,275.000 54,600.00 2,275.000 54,600 187 VEGETATION CONTROL (MINOR CONCRETE) SQYD 54.0000 286,740.00 0.000 0 188 DOUBLE THRIE BEAM BARRIER (WOOD POST) LF 55.0000 132,000.00 0.000 0 189 CABLE RAILING LF 22.0000 21,450.00 0.000 0 (F) 190 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 191 TRANSITION RAILING (TYPE WB-31) EA 3,500.0000 35,000.00 0.000 0 192 END ANCHOR ASSEMBLY (TYPE SFT) EA 750.0000 6,750.00 3.000 2,250.00 3.000 2,250 193 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,000.0000 6,000.00 0.000 0 194 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,200.0000 30,800.00 4.000 8,800.00 4.000 8,800 195 TYPE SCI 100GM CRASH CUSHION EA 40,000.0000 40,000.00 0.000 0 196 CONCRETE BARRIER (TYPE 60P) LF 215.0000 34,400.00 0.000 0 197 CONCRETE BARRIER (TYPE 60) LF 55.0000 632,500.00 0.000 0 198 CONCRETE BARRIER (TYPE 60A) LF 51.0000 29,070.00 0.000 0 (F) 199 CONCRETE BARRIER (TYPE 60C) LF 110.0000 302,500.00 0.000 0 200 CONCRETE BARRIER (TYPE 60D) LF 55.0000 40,700.00 0.000 0 201 CONCRETE BARRIER (TYPE 736A) LF 100.0000 94,400.00 0.000 0 (F) 202 CONCRETE BARRIER (TYPE 736 MODIFIED) LF 162.0000 165,240.00 0.000 0 (F) 203 CONCRETE BARRIER (TYPE 736A) MODIFIED LF 165.0000 19,800.00 0.000 0 (F) 204 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4500 43,920.00 0.000 0 205 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 426.00 0.000 0 206 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 318.00 0.000 0 (BROKEN 9-3) 207 THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 46,800.00 0.000 0 208 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3500 10,430.00 0.000 0 (BROKEN 34" - 14") 209 PAVEMENT MARKER (NON-REFLECTIVE) EA 3.0000 7,500.00 0.000 0 210 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 6,150.00 0.000 0 211 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 9 DATE 01/22/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-264094 TIME 03:05 PM ESTIMATE NO. 025 BID OPENING 11/03/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/18 R.E. NAME: SHARMA, JYOTSNA DATE OF THIS ESTIMATE 01/22/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 212 TRAFFIC OPERATIONS SYSTEM LS 45,000.0000 45,000.00 0.000 0 (STAGE CONSTRUCTION) 213 TRAFFIC OPERATIONS SYSTEM (LOCATION 1) LS 90,000.0000 90,000.00 0.000 0 214 TRAFFIC OPERATIONS SYSTEM (LOCATION 2) LS 65,000.0000 65,000.00 0.100 6,500.00 0.200 13,000 215 TRAFFIC OPERATIONS SYSTEM (LOCATION 3) LS 70,000.0000 70,000.00 0.100 7,000.00 0.300 21,000 216 TRAFFIC OPERATIONS SYSTEM (LOCATION 4) LS 75,000.0000 75,000.00 0.100 7,500.00 0.300 22,500 217 TRAFFIC OPERATIONS SYSTEM (LOCATION 5) LS 90,000.0000 90,000.00 0.100 9,000.00 0.300 27,000 218 TRAFFIC OPERATIONS SYSTEM (LOCATION 6) LS 45,000.0000 45,000.00 0.200 9,000.00 0.200 9,000 219 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 220 AGGREGATE PIERS LS 450,000.0000 450,000.00 1.000 450,000 221 TUBULAR BICYCLE RAILING LF 125.0000 31,500.00 0.000 0 222 CONCRETE BARRIER (TRANSITION) LF 450.0000 16,200.00 0.000 0 223 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 224 ALTERNATIVE CRASH CUSHION EA 40,000.0000 40,000.00 0.000 0 225 PERVIOUS BACKFILL MATERIAL CY 500.0000 1,500.00 0.000 0 226 MINOR CONCRETE (BACKFILL) CY 255.0000 408,000.00 0.000 0 227 FURNISH FORMED PANEL SIGN (OVERHEAD) SQFT 18.0000 3,600.00 0.000 0 FOR RETROREFLECTIVE SHEETING (TYPE XI) 228 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.1000 1,456.00 0.000 0 (0.063"-UNFRAMED) FOR REROREFLECTIVE SHEETING (TYPE XI) 229 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.5000 2,520.00 0.000 0 (0.080"-UNFRAMED) FOR REROREFLECTIVE SHEETING (TYPE XI) 230 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 5.2500 3,150.00 0.000 0 231 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 232 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 233 FILTER FABRIC SQYD 2.0000 236,000.00 6,585.000 13,170.00 54,591.400 109,182 PROGRAM CAS145 PAGE 10 DATE 01/22/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-264094 TIME 03:05 PM ESTIMATE NO. 025 BID OPENING 11/03/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/18 R.E. NAME: SHARMA, JYOTSNA DATE OF THIS ESTIMATE 01/22/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 298,961.09 22,444,592.77 ADJUSTMENT OF COMPENSATION 4,134.94 1,507,551.79 EXTRA WORK 31,592.84 2,838,328.65 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 334,688.87 26,790,473.21 234 MOBILIZATION LS 4,200,000.0000 4,200,000.00 1.000 4,200,000 ORIGINAL CONTRACT AMOUNT 42,838,764.51 TOTAL WORK COMPLETED 334,688.87 30,990,473.21 MATERIALS ON HAND ON SITE 100,654.70 DEDUCTIONS 0.00 0.00 TOTAL 334,688.87 31,091,127.91 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 02/18/16 480 03/07/16 00/00/00 11/05/18 288 11 0 0 62% 60% PROGRESS IS SATISFACTORY SHARMA, JYOTSNA RESIDENT ENGINEER PROGRAM CAS145 DATE 01/22/18