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 05/21/20 EST. NO. 026 TIME 12:40 PM R.E. NAME: STREATER, HAL 04-2640N4 --------------------------------------------------------------------------- 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 0232 3,002.07 E.W. @ F.A.(+) 111219 N 0454.1 0233 2,205.31 111919 N 0455.1 0234 418.02 080719 N 0432.2 0238 1,138.50 120219 N 0526.1 0240 2,909.50 012420 N 0579.1 0241 1,322.07 100119 N 0471.2 0242 2,095.50 101619 N 0483.2 003 0011 325.00 E.W. @ F.A.(+) 102419 N 0456.1 0012 513.14 112019 N 0459.1 0013 10,750.00 050420 N 0667.0 0014 4,536.55 050420 N 0668.0 004 0002 10,400.00 E.W. @ F.A.(+) 050420 N 0666.0 005 0037 491.61 E.W. @ F.A.(+) 060519 N 0320.1 009 0014 56,993.38 E.W. @ U.P (+) 041320 N 0630.1 0015 45,664.19 A.C. @ U.P.(+) 041320 N 0663.2 014 0046 1,297.29 E.W. @ F.A.(+) 102318 N 0123.1 0050 1,310.29 120419 N 0536.2 0051 984.33 011620 N 0573.2 016 0029 2,009.44 E.W. @ F.A.(+) 022120 N 0610.0 0030 2,611.24 022420 N 0613.0 017 0066 5,426.56 E.W. @ F.A.(+) 110619 N 0503.1 0070 2,077.90 111319 N 0506.2 0071 1,414.72 120219 N 0524.3 018 0104 1,278.82 E.W. @ F.A.(+) 061919 N 0339.2 0105 1,189.98 062119 N 0342.2 0106 1,537.55 061819 N 0344.3 0107 357.72 070119 N 0348.2 0108 1,189.98 062819 N 0353.2 0109 1,189.98 062419 N 0355.4 0110 1,115.60 062519 N 0356.4 0111 1,189.98 062719 N 0358.2 0112 1,113.45 052419 N 0631.0 0113 594.99 060319 N 0632.0 0114 2,378.13 062019 N 0635.0 0115 1,190.22 071219 N 0636.0 0116 574.47 071319 N 0637.0 0117 3,767.03 072919 N 0638.0 0118 8,142.00 073119 N 0639.0 0119 5,856.36 080119 N 0640.0 0120 6,783.10 080219 N 0641.0 0121 6,037.43 080719 N 0642.0 0122 4,386.09 080819 N 0643.0 0124 292.18 081019 N 0645.0 0125 979.94 081219 N 0646.0 0126 9,165.00 082719 N 0647.0 0127 10,486.59 082819 N 0648.0 0128 7,797.57 082919 N 0649.0 0129 8,510.61 083019 N 0650.0 0130 2,983.42 090319 N 0651.0 0131 1,859.75 090419 N 0652.0 0132 10,205.21 041620 N 0653.0 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 05/21/20 EST. NO. 026 TIME 12:40 PM R.E. NAME: STREATER, HAL 04-2640N4 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 0133 17,293.12 041620 N 0654.0 0134 6,204.09 041620 N 0655.0 0135 6,054.42 041620 N 0656.0 0136 101,862.77 041620 N 0657.0 0137 13,102.29 041620 N 0658.0 0138 26,178.15 041620 N 0659.0 0139 20,068.39 041620 N 0660.0 0140 16,213.63 041620 N 0661.0 0141 6,323.90 041620 N 0662.0 0143 15,047.50 072319 N 0384.2 0144 37,068.60 082019 N 0419.2 0145 3,085.75 092319 N 0465.1 0146 576.47 070219 N 0359.2 0149 3,751.83 102219 N 0496.1 032 0024 2,037.50 E.W. @ F.A.(+) 020719 N 0242.2 0025 2,140.85 021119 N 0244.2 041 0016 11,481.56 E.W. @ F.A.(+) 100119 N 0469.1 0017 368.50 100119 N 0470.1 0019 5,111.70 102219 N 0488.1 0020 6,973.45 010620 N 0570.1 0021 5,605.88 012720 N 0578.1 043 0003 7,488.39 E.W. @ F.A.(+) 080519 N 0383.1 576,088.50 TOTAL THIS ESTIMATE 4,045,552.05 TOTAL PREVIOUS ESTIMATE 4,621,640.55 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 05/21/20 EST. NO. 026 TIME 12:40 PM R.E. NAME: STREATER, HAL 04-2640N4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 05/21/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2640N4 TIME 12:40 PM ESTIMATE NO. 026 BID OPENING 03/07/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/21/20 R.E. NAME: STREATER, HAL DATE OF THIS ESTIMATE 05/21/20 LOCATION PROGRESS ESTIMATE 04-SON-101-0.0/4.5 ----------------- 04-MRN-101-27.0/27.6 GHILOTTI CONSTRUCTION CO. IN SONOMA COUNTY, FROM THE MARIN/ INC. SONOMA COUNTY LINE TO PETALUMA BLVD 246 GHILOTTI AVENUE SOUTH INTERCHANGE SANTA ROSA CA 95407 FED. AID NO. PL16-6204(127) CONSTRUCT HOV LANES ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,285.0000 2,285.00 0.500 1,142 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 10,000.0000 10,000.00 0.750 7,500 003 TIME-RELATED OVERHEAD (LS) LS 960,000.0000 960,000.00 0.983 943,680 004 DEVELOP WATER SUPPLY LS 20,000.0000 20,000.00 0.983 19,660 005 CONSTRUCTION AREA SIGNS LS 26,500.0000 26,500.00 0.700 18,550 006 TRAFFIC CONTROL SYSTEM LS 388,000.0000 388,000.00 0.983 381,404 007 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 18.5000 3,330.00 451.000 8,343.50 1,820.000 33,670 008 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.5000 76,000.00 251,851.000 125,925 009 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 21,700.00 51.000 1,785 010 TEMPORARY PAVEMENT MARKER EA 5.0000 23,800.00 3,777.000 18,885 011 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 40,000.0000 40,000.00 0.983 39,320 012 TEMPORARY RAILING (TYPE K) LF 9.0000 639,000.00 68,252.000 614,268 013 TEMPORARY CRASH CUSHION MODULE EA 100.0000 13,000.00 0.000 0 014 TEMPORARY ALTERNATIVE CRASH CUSHION EA 2,750.0000 63,250.00 50.000 137,500 015 JOB SITE MANAGEMENT LS 20,000.0000 20,000.00 0.983 19,660 016 TEMPORARY CREEK DIVERSION SYSTEM LS 65,000.0000 65,000.00 1.000 65,000 017 PREPARE STORM WATER POLLUTION PREVENTION LS 2,000.0000 2,000.00 0.750 1,500 PLAN 018 RAIN EVENT ACTION PLAN EA 500.0000 40,000.00 5.000 2,500.00 45.000 22,500 019 STORM WATER SAMPLING AND ANALYSIS DAY EA 400.0000 16,000.00 1.000 400.00 35.000 14,000 020 STORM WATER ANNUAL REPORT EA 2,000.0000 6,000.00 1.000 2,000 021 MOVE-IN/MOVE-OUT EA 500.0000 5,000.00 9.000 4,500 (TEMPORARY EROSION CONTROL) 022 TEMPORARY HYDRAULIC MULCH SQYD 0.8500 32,215.00 76,844.670 65,317 (BONDED FIBER MATRIX) PROGRAM CAS145 PAGE 2 DATE 05/21/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2640N4 TIME 12:40 PM ESTIMATE NO. 026 BID OPENING 03/07/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/21/20 R.E. NAME: STREATER, HAL DATE OF THIS ESTIMATE 05/21/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY COVER SQYD 10.0000 5,400.00 13,079.230 130,792 024 TEMPORARY CHECK DAM LF 10.0000 50,000.00 1,469.500 14,695 025 TEMPORARY DRAINAGE INLET PROTECTION EA 125.0000 16,250.00 141.000 17,625 026 TEMPORARY FIBER ROLL LF 3.0000 86,700.00 11,276.000 33,828 027 TEMPORARY SILT FENCE LF 3.0000 27,720.00 5,895.000 17,685 028 TEMPORARY CONSTRUCTION ENTRANCE EA 3,500.0000 35,000.00 15.000 52,500 029 STREET SWEEPING LS 50,000.0000 50,000.00 0.983 49,150 030 TEMPORARY CONCRETE WASHOUT LS 20,000.0000 20,000.00 1.000 20,000 031 WATER QUALITY SAMPLING AND ANALYSIS DAY EA 350.0000 73,500.00 170.000 59,500 032 WATER QUALITY MONITORING REPORT EA 350.0000 1,750.00 2.000 700.00 15.000 5,250 033 WATER QUALITY ANNUAL REPORT EA 350.0000 1,400.00 0.000 0 034 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.2500 60,000.00 11,250.000 14,062 STRIPE (HAZARDOUS WASTE) 035 ADL BURIAL LOCATION REPORT LS 3,000.0000 3,000.00 1.000 3,000.00 1.000 3,000 036 TREATED WOOD WASTE LB 0.1100 3,487.00 69,794.000 7,677 037 NOISE MONITORING LS 1,000.0000 1,000.00 0.983 983 038 REMOVE CONCRETE (CY) CY 250.0000 77,500.00 300.600 75,150 039 TEMPORARY HIGH-VISIBILITY FENCE LF 4.0000 37,000.00 1,635.000 6,540 040 CLEARING AND GRUBBING (LS) LS 104,000.0000 104,000.00 1.000 104,000 041 ROADWAY EXCAVATION CY 28.0000 2,349,200.00 91,031.830 2,548,891 042 ROADWAY EXCAVATION (TYPE Y-1) CY 55.0000 168,850.00 2,661.810 146,399 (AERIALLY DEPOSITED LEAD) 043 STRUCTURE EXCAVATION (TYPE D) CY 60.0000 339,300.00 5,375.000 322,500 (F) 044 STRUCTURE EXCAVATION (RETAINING WALL) CY 30.0000 185,700.00 6,237.000 187,110 (F) 045 STRUCTURE EXCAVATION (SOLDIER PILE WALL) CY 80.0000 26,080.00 326.000 26,080 (F) 046 STRUCTURE EXCAVATION (SOIL NAIL WALL) CY 40.0000 26,400.00 660.000 26,400 (F) 047 STRUCTURE BACKFILL (SLURRY CEMENT) CY 200.0000 1,200.00 18.000 3,600 (F) 048 STRUCTURE BACKFILL (RETAINING WALL) CY 50.0000 353,000.00 7,013.000 350,650 (F) 049 STRUCTURE BACKFILL (SOIL NAIL WALL) CY 200.0000 7,400.00 37.000 7,400 (F) PROGRAM CAS145 PAGE 3 DATE 05/21/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2640N4 TIME 12:40 PM ESTIMATE NO. 026 BID OPENING 03/07/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/21/20 R.E. NAME: STREATER, HAL DATE OF THIS ESTIMATE 05/21/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 STRUCTURE BACKFILL (SOLDIER PILE WALL) CY 200.0000 8,000.00 40.000 8,000 (F) 051 PERVIOUS BACKFILL MATERIAL (RETAINING CY 65.0000 26,000.00 433.000 28,145 (F) WALL) 052 CONCRETE BACKFILL (SOLDIER PILE WALL) CY 360.0000 47,520.00 132.000 47,520 (F) 053 CONCRETE BACKFILL CY 275.0000 23,100.00 60.300 16,582 (F) 054 LEAN CONCRETE BACKFILL CY 393.0000 33,405.00 85.000 33,405 (F) 055 ROADSIDE CLEARING LS 1,700.0000 1,700.00 1.000 1,700 056 PRUNE EXISTING PLANTS LS 5,000.0000 5,000.00 1.000 5,000 057 IRON SULFATE (LB) LB 8.7500 21.00 2.400 21 058 SOIL AMENDMENT CY 50.0000 6,000.00 120.000 6,000 059 PACKET FERTILIZER EA 1.0000 470.00 470.000 470 060 SLOW-RELEASE FERTILIZER LB 3.5000 196.00 56.000 196 061 PLANT (GROUP I) EA 40.0000 3,520.00 88.000 3,520 062 PLANT (GROUP B) EA 45.0000 2,565.00 57.000 2,565 063 MAINTAIN EXISTING PLANTED AREAS LS 5,181.0000 5,181.00 1.000 5,181 064 PLANT ESTABLISHMENT WORK LS 21,329.0000 21,329.00 0.170 3,625.93 0.580 12,370 065 WOOD MULCH CY 35.0000 37,450.00 457.000 15,995 066 FOLIAGE PROTECTOR EA 40.0000 3,640.00 91.000 3,640 067 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 068 2" WYE STRAINER ASSEMBLY EA 550.0000 1,100.00 2.000 1,100 069 RISER SPRINKLER ASSEMBLY EA 25.0000 3,750.00 145.000 3,625 070 CAM COUPLER ASSEMBLY EA 650.0000 1,300.00 2.000 1,300 071 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 7.0000 3,850.00 550.000 3,850 (F) LINE) 072 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 8.0000 10,128.00 1,266.000 10,128 (F) LINE) 073 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 9.0000 3,960.00 440.000 3,960 (F) (SUPPLY LINE) 074 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 10.0000 43,500.00 4,350.000 43,500 (F) (SUPPLY LINE) 075 2" PLASTIC PIPE (CLASS 315) LF 11.0000 220.00 20.000 220 (F) (SUPPLY LINE) 076 QUICK COUPLING VALVE EA 300.0000 600.00 2.000 600 PROGRAM CAS145 PAGE 4 DATE 05/21/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2640N4 TIME 12:40 PM ESTIMATE NO. 026 BID OPENING 03/07/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/21/20 R.E. NAME: STREATER, HAL DATE OF THIS ESTIMATE 05/21/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 BALL VALVE EA 400.0000 2,000.00 4.000 1,600 078 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 500.0000 3,000.00 3.000 1,500 079 IMPORTED BIOFILTRATION TOPSOIL CY 70.0000 119,000.00 1,494.000 104,580 080 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 0.5800 13,804.00 19,355.000 11,225 081 HYDROMULCH SQFT 0.0200 10,960.00 372,221.000 7,444 082 FIBER ROLLS LF 2.6000 57,200.00 11,153.000 28,997 083 STRAW SQFT 0.0500 19,600.00 368,598.000 18,429 084 HYDROSEED SQFT 0.0900 37,350.00 372,221.000 33,499 085 COMPOST (CY) CY 31.2800 40,351.20 1,698.690 53,135 086 INCORPORATE MATERIALS SQFT 0.0500 19,600.00 368,598.000 18,429 087 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 088 CLASS 2 AGGREGATE BASE (CY) CY 175.0000 49,000.00 9,204.060 1,610,710 089 LEAN CONCRETE BASE CY 150.0000 2,790,000.00 0.000 0 090 HOT MIX ASPHALT (TYPE A) TON 65.0000 2,138,500.00 30,809.010 2,002,585 091 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 100.0000 1,020,000.00 8,842.670 884,267.00 10,533.150 1,053,315 092 HOT MIX ASPHALT-OPEN GRADED TON 100.0000 443,000.00 4,993.270 499,327.00 4,993.270 499,327 (OPEN GRADED FRICTION COURSE) 093 DATA CORE LS 2,500.0000 2,500.00 1.000 2,500.00 1.000 2,500 094 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 2.3000 144.90 0.000 0 095 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 2.3000 6,141.00 0.000 0 096 PLACE HOT MIX ASPHALT SQYD 65.0000 715.00 5.000 325 (MISCELLANEOUS AREA) 097 TACK COAT TON 4,000.0000 140,000.00 41.670 166,680.00 67.060 268,240 098 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 15.0000 65,100.00 889.000 13,335 099 REMOVE BASE AND SURFACING CY 4.0000 23,680.00 2,442.000 9,768 100 REMOVE CONCRETE PAVEMENT (CY) CY 27.0000 242,460.00 8,584.520 231,782 101 SOIL NAIL LF 35.0000 217,000.00 6,135.000 214,725 102 STEEL SOLDIER PILE (HP 14 X 102) LF 95.0000 117,800.00 1,240.000 117,800 103 30" DRILLED HOLE LF 88.0000 109,120.00 1,240.000 109,120 PROGRAM CAS145 PAGE 5 DATE 05/21/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2640N4 TIME 12:40 PM ESTIMATE NO. 026 BID OPENING 03/07/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/21/20 R.E. NAME: STREATER, HAL DATE OF THIS ESTIMATE 05/21/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 60" CAST-IN-DRILLED-HOLE CONCRETE LF 1,500.0000 37,500.00 25.000 37,500 PILE (SIGN FOUNDATION) 105 STRUCTURAL CONCRETE, RETAINING WALL CY 650.0000 2,124,200.00 3,274.500 2,128,425 (F) 106 STRUCTURAL CONCRETE, BOX CULVERT CY 1,300.0000 244,400.00 188.000 244,400 (F) 107 STRUCTURAL CONCRETE, HEADWALL CY 2,200.0000 15,400.00 7.000 15,400 (F) 108 STRUCTURAL CONCRETE, DRAINAGE INLET CY 2,500.0000 410,000.00 155.300 388,250 (F) 109 MINOR CONCRETE (BACKFILL) CY 350.0000 17,850.00 66.000 23,100 (F) 110 FRACTURED RIB TEXTURE SQFT 12.0000 110,952.00 9,246.000 110,952 (F) 111 PRECAST CONCRETE LAGGING SQFT 40.0000 83,400.00 2,085.000 83,400 (F) 112 BAR REINFORCING STEEL (RETAINING WALL) LB 1.0000 415,760.00 411,817.000 411,817 (F) 113 BAR REINFORCING STEEL (BOX CULVERT) LB 1.0000 49,752.00 49,752.000 49,752 (F) 114 BAR REINFORCING STEEL (HEADWALL) LB 2.0000 800.00 399.000 798 115 STRUCTURAL SHOTCRETE CY 540.0000 41,580.00 77.000 41,580 (F) 116 RELOCATE SIGN STRUCTURE EA 4,500.0000 4,500.00 1.000 4,500 117 CLEAN AND PAINT STEEL SOLDIER PILING LS 25,000.0000 25,000.00 1.000 25,000 118 SPOT BLAST CLEAN AND PAINT UNDERCOAT SQFT 10.0000 6,600.00 0.000 0 119 REMOVE RETAINING WALL (PORTION) (CY) CY 450.0000 31,500.00 91.870 41,341 120 18" ALTERNATIVE PIPE CULVERT LF 100.0000 273,000.00 2,685.000 268,500 121 18" ALTERNATIVE PIPE CULVERT (TYPE B) LF 100.0000 180,000.00 1,787.100 178,710 122 30" ALTERNATIVE PIPE CULVERT LF 200.0000 2,000.00 10.000 2,000 123 36" ALTERNATIVE PIPE CULVERT (TYPE B) LF 200.0000 210,000.00 651.000 130,200 124 48" ALTERNATIVE PIPE CULVERT LF 300.0000 4,200.00 55.000 16,500 125 60" ALTERNATIVE PIPE CULVERT LF 320.0000 99,200.00 282.000 90,240 126 CONCRETE BACKFILL(RAPID STRENGTH CY 1,000.0000 15,000.00 7.000 7,000 CONCRETE) 127 6" PLASTIC PIPE LF 55.0000 9,900.00 85.500 4,702 128 6" PERFORATED PLASTIC PIPE UNDERDRAIN LF 35.0000 78,750.00 1,383.000 48,405 129 8" PERFORATED PLASTIC PIPE UNDERDRAIN LF 35.0000 59,500.00 1,685.000 58,975 130 18" CORRUGATED STEEL PIPE DOWNDRAIN LF 100.0000 7,300.00 73.000 7,300 (.064" THICK) PROGRAM CAS145 PAGE 6 DATE 05/21/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2640N4 TIME 12:40 PM ESTIMATE NO. 026 BID OPENING 03/07/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/21/20 R.E. NAME: STREATER, HAL DATE OF THIS ESTIMATE 05/21/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 24" PLASTIC PIPE DOWNDRAIN LF 125.0000 9,750.00 78.000 9,750 132 DRAINAGE INLET MARKER EA 40.0000 2,480.00 0.000 0 133 18" ALTERNATIVE FLARED END SECTION EA 600.0000 4,800.00 5.000 3,000 134 36" ALTERNATIVE FLARED END SECTION EA 1,500.0000 1,500.00 1.000 1,500 135 INLET DEPRESSION EA 1,500.0000 15,000.00 1.000 1,500.00 1.000 1,500 136 ABANDON CULVERT (LF) LF 50.0000 29,000.00 352.000 17,600 137 ABANDON INLET EA 1,000.0000 1,000.00 1.000 1,000 138 REMOVE PIPE (LF) LF 25.0000 82,500.00 3,282.000 82,050 139 REMOVE INLET EA 1,300.0000 33,800.00 25.000 32,500 140 REMOVE HEADWALL EA 2,000.0000 4,000.00 3.000 6,000 141 REMOVE MANHOLE EA 2,000.0000 2,000.00 0.000 0 142 REMOVE FLARED END SECTION (EA) EA 175.0000 1,400.00 4.000 700 143 ADJUST INLET EA 2,200.0000 28,600.00 1.000 2,200 144 ADJUST MANHOLE EA 1,000.0000 1,000.00 1.000 1,000 145 CAP INLET EA 1,500.0000 25,500.00 14.000 21,000 146 ROCK SLOPE PROTECTION CY 200.0000 46,400.00 232.000 46,400 (F) (LIGHT, METHOD B) (CY) 147 CONCRETE (DITCH LINING) CY 1,000.0000 9,000.00 8.200 8,200 148 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 2.0000 1,060.00 530.000 1,060 149 MINOR CONCRETE (GUTTER) (LF) LF 50.0000 57,400.00 1,148.000 57,400 150 MINOR CONCRETE (MISCELLANEOUS CY 1,000.0000 8,000.00 0.000 0 CONSTRUCTION) 151 MINOR CONCRETE (TEXTURED PAVING) CY 500.0000 80,000.00 137.230 68,615 152 MISCELLANEOUS IRON AND STEEL LB 2.0000 56,220.00 27,018.000 54,036 (F) 153 PREPARE AND PAINT CONCRETE SQFT 20.0000 1,660.00 0.000 0 154 CHAIN LINK FENCE (TYPE CL-4, VINYL-CLAD) LF 17.0000 68,000.00 3,588.000 60,996 155 CHAIN LINK FENCE (TYPE CL-6) LF 19.0000 27,740.00 1,408.000 26,752.00 2,043.000 38,817 156 12' CHAIN LINK GATE (TYPE CL-6) EA 1,200.0000 1,200.00 1.000 1,200.00 1.000 1,200 157 REMOVE CHAIN LINK FENCE LF 5.0000 19,900.00 3,812.000 19,060 PROGRAM CAS145 PAGE 7 DATE 05/21/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2640N4 TIME 12:40 PM ESTIMATE NO. 026 BID OPENING 03/07/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/21/20 R.E. NAME: STREATER, HAL DATE OF THIS ESTIMATE 05/21/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 158 REMOVE PAVEMENT MARKER EA 1.0000 6,740.00 3,469.000 3,469 159 DELINEATOR (CLASS 1) EA 35.0000 1,050.00 0.000 0 160 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.5000 13,770.00 0.000 0 161 OBJECT MARKER (TYPE P) EA 50.0000 2,150.00 18.000 900 162 OBJECT MARKER (TYPE L-1) EA 40.0000 80.00 0.000 0 163 SPECIAL MARKER EA 40.0000 800.00 18.000 720 164 REMOVE ROADSIDE SIGN EA 100.0000 800.00 8.000 800 165 REMOVE ROADSIDE SIGN PANEL EA 50.0000 1,250.00 25.000 1,250 166 REMOVE SIGN PANEL EA 100.0000 100.00 1.000 100 167 RESET ROADSIDE SIGN EA 200.0000 400.00 2.000 400 168 RELOCATE ROADSIDE SIGN-ONE POST EA 200.0000 1,600.00 9.000 1,800 169 RELOCATE ROADSIDE SIGN-TWO POST EA 250.0000 1,000.00 4.000 1,000 170 FURNISH FORMED PANEL SIGN (OVERHEAD) SQFT 17.0000 6,800.00 400.000 6,800 171 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.2500 13,352.50 1,018.000 12,470 (0.063"-UNFRAMED) 172 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.2500 2,385.00 180.000 2,385 (0.080"-UNFRAMED) 173 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 19.7500 6,912.50 265.000 5,233 (0.080"-FRAMED) 174 METAL (BARRIER MOUNTED SIGN) LB 9.0000 23,400.00 1,380.000 12,420 175 ROADSIDE SIGN - ONE POST EA 285.0000 5,130.00 18.000 5,130 176 ROADSIDE SIGN - TWO POST EA 400.0000 800.00 3.000 1,200 177 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 80.0000 640.00 8.000 640 METHOD) 178 INSTALL ROADSIDE SIGN PANEL ON EA 100.0000 4,100.00 3.000 300 EXISTING POST 179 INSTALL ROADSIDE SIGN EA 1,200.0000 1,200.00 1.000 1,200 (LAMINATED WOOD BOX POST) 180 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 24.0000 72,480.00 901.060 21,625 181 VEGETATION CONTROL (MINOR CONCRETE) SQYD 85.0000 167,450.00 421.000 35,785 182 DOUBLE THRIE BEAM BARRIER LF 43.0000 37,840.00 0.000 0 183 TRANSITION RAILING (TYPE WB-31) EA 3,500.0000 3,500.00 1.000 3,500 184 END ANCHOR ASSEMBLY (TYPE SFT) EA 750.0000 1,500.00 2.000 1,500 PROGRAM CAS145 PAGE 8 DATE 05/21/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2640N4 TIME 12:40 PM ESTIMATE NO. 026 BID OPENING 03/07/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/21/20 R.E. NAME: STREATER, HAL DATE OF THIS ESTIMATE 05/21/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 185 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,500.0000 3,500.00 0.000 0 186 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,500.0000 2,500.00 1.000 2,500 187 ALTERNATIVE CRASH CUSHION SYSTEM EA 30,000.0000 150,000.00 5.000 150,000 188 CONCRETE BARRIER (TYPE 60P) LF 600.0000 66,000.00 60.000 36,000 189 CONCRETE BARRIER (TYPE 60) LF 60.0000 420,600.00 7,210.000 432,600 190 CONCRETE BARRIER (TYPE 60C) LF 150.0000 166,500.00 1,123.000 168,450 191 CONCRETE BARRIER (TYPE 60D) LF 70.0000 149,100.00 2,033.000 142,310 192 CONCRETE BARRIER (TYPE 60D MODIFIED) LF 115.0000 86,825.00 755.000 86,825 193 CONCRETE BARRIER (TYPE 736A) LF 105.0000 289,380.00 2,684.000 281,820 (F) 194 CONCRETE BARRIER (TYPE 736B) LF 2,000.0000 10,000.00 0.000 0 (F) 195 REMOVE GUARDRAIL LF 2.5000 9,400.00 4,033.500 10,083 196 REMOVE DOUBLE THRIE BEAM BARRIER LF 4.5500 16,971.50 1,912.000 8,699 197 REMOVE CONCRETE BARRIER LF 15.0000 75,750.00 3,128.000 46,920 198 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 199 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 200 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 201 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 202 PAINT PAVEMENT MARKING (2-COAT) SQFT 5.7500 3,507.50 0.000 0 203 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 204 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 4,635.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 205 6" THERMOPLASTIC TRAFFIC STRIPE LF 6.0000 23,520.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN BLACK 18-12) 206 REMOVE PAINTED TRAFFIC STRIPE LF 0.5000 35,350.00 70,623.000 35,311 207 REMOVE PAINTED PAVEMENT MARKING SQFT 2.2500 360.00 9.300 20 208 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 8,850.00 23,077.000 11,538 209 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 31,200.00 165.000 330 210 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 4,000.0000 4,000.00 0.200 800.00 1.000 4,000 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 9 DATE 05/21/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2640N4 TIME 12:40 PM ESTIMATE NO. 026 BID OPENING 03/07/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/21/20 R.E. NAME: STREATER, HAL DATE OF THIS ESTIMATE 05/21/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 211 TEMPORARY RAMP METERING SYSTEM LS 300,000.0000 300,000.00 0.000 0 212 TEMPORARY TRAFFIC MONITORING STATION LS 115,000.0000 115,000.00 0.000 0 SYSTEM 213 TEMPORARY LIGHTING SYSTEM LS 250,000.0000 250,000.00 0.250 62,500.00 1.000 250,000 214 MODIFYING EXISTING ELECTRICAL SYSTEM LS 531,000.0000 531,000.00 0.100 53,100.00 0.950 504,450 215 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 216 CLASS 2 AGGREGATE SUBBASE CY 40.0000 1,684,000.00 35,190.220 1,407,608 217 THERMOPLASTIC PAVEMENT MARKING SQFT 8.7500 16,187.50 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 218 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 120.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) 219 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 1,100.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 220 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 49,575.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 221 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.9500 80,370.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) PROGRAM CAS145 PAGE 10 DATE 05/21/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2640N4 TIME 12:40 PM ESTIMATE NO. 026 BID OPENING 03/07/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/21/20 R.E. NAME: STREATER, HAL DATE OF THIS ESTIMATE 05/21/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,717,195.43 22,094,636.01 ADJUSTMENT OF COMPENSATION 45,664.19 770,743.12 EXTRA WORK 530,424.31 3,850,897.43 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 2,293,283.93 26,716,276.56 222 MOBILIZATION LS 2,500,000.0000 2,500,000.00 1.000 2,500,000 ORIGINAL CONTRACT AMOUNT 27,204,933.60 TOTAL WORK COMPLETED 2,293,283.93 29,216,276.56 MATERIALS ON HAND ON SITE -25,824.98 0.00 DEDUCTIONS 0.00 0.00 TOTAL 2,267,458.95 29,216,276.56 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 04/27/18 175 07/17/18 06/18/18 05/30/20 273 196 0 0 95% 99% PROGRESS IS SATISFACTORY STREATER, HAL RESIDENT ENGINEER PROGRAM CAS145 DATE 05/21/20