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 12/22/18 EST. NO. 023 TIME 11:19 AM R.E. NAME: DIKE, EDDIE 04-3G59U4 --------------------------------------------------------------------------- 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 0055 1,998.85 E.W. @ F.A.(+) 082818 N 0440.0 0056 256.47 120618 N 0461.0 0057 5,213.57 112018 N 0470.0 0058 350.80 112118 N 0471.0 0059 9,187.20 112818 N 0472.0 004 0009 2,325.00 E.W. @ F.A.(+) 120618 N 0467.0 007 0033 3,978.77 E.W. @ F.A.(+) 080118 N 0434.0 0034 6,146.53 091318 N 0435.0 0035 5,298.62 091718 N 0436.0 0036 4,717.06 091918 N 0437.0 0037 2,771.37 092718 N 0438.0 008 0015 14,637.57 E.W. @ F.A.(+) 050418 N 0473.0 018 0007 487,292.48 A.C. @ U.P.(+) 121818 N 0007 0 025 0086 5,544.38 E.W. @ F.A.(+) 091218 N 0442.0 029 0001 -42,949.00 A.C. @ L.S.(-) 100118 N 0001 0 032 0027 689.94 E.W. @ F.A.(+) 082818 N 0441.0 033 0014 30,486.02 E.W. @ F.A.(+) 051418 N 0377.1 0015 28,007.47 092818 N 0443.0 035 0020 1,004.64 E.W. @ F.A.(+) 101818 N 0464.0 0021 1,836.48 110318 N 0465.0 0022 1,106.11 110518 N 0466.0 569,900.33 TOTAL THIS ESTIMATE 5,434,712.62 TOTAL PREVIOUS ESTIMATE 6,004,612.95 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 12/22/18 EST. NO. 023 TIME 11:19 AM R.E. NAME: DIKE, EDDIE 04-3G59U4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE LANE CLOSURESL#223 -51,900.00 015 0.00 -51,900.00 TOTAL DEDUCTIONS 0.00 -51,900.00 PROGRAM CAS145 PAGE 1 DATE 12/22/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3G59U4 TIME 11:19 AM ESTIMATE NO. 023 BID OPENING 09/14/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/18 R.E. NAME: DIKE, EDDIE DATE OF THIS ESTIMATE 12/22/18 LOCATION RERUN PROGRESS ESTIMATE 04-ALA-580-0.0/8.0 ----------------------- BAY CITIES PAVING & GRADING, IN ALAMEDA AND SAN JOAQUIN INC. COUNTIES, ON I-580 AND I-205, FROM PO BOX 6227 PATTERSON PASS ROAD TO STROBRIDGE CONCORD CA 945246227 AVENUE. FED. AID NO. ACIM-000C(438)E RESURFACE AND RESTORE PAVEMENT ON ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,940.0000 2,940.00 1.000 2,940 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 6,155.0000 6,155.00 0.950 5,847 003 TIME-RELATED OVERHEAD (LS) LS 1,451,000.0000 1,451,000.00 0.950 1,378,450 004 CONSTRUCTION AREA SIGNS LS 30,975.0000 30,975.00 0.750 23,231 005 TRAFFIC CONTROL SYSTEM LS 1,760,000.0000 1,760,000.00 0.950 1,672,000 006 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.1900 153,140.00 2,000.000 380.00 1,950,509.000 370,596 007 CHANNELIZER (SURFACE MOUNTED) EA 36.7500 23,520.00 122.000 4,483 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 36,288.0000 36,288.00 0.950 34,473 009 TEMPORARY RAILING (TYPE K) LF 4.7500 893,000.00 9,396.000 44,631.00 190,140.000 903,165 010 TEMPORARY CRASH CUSHION MODULE EA 183.7500 172,725.00 840.000 154,350 011 TEMPORARY ALTERNATIVE CRASH CUSHION EA 4,725.0000 18,900.00 7.000 33,075 012 JOB SITE MANAGEMENT LS 29,556.0000 29,556.00 0.950 28,078 013 PREPARE STORM WATER POLLUTION PREVENTION LS 22,942.5000 22,942.50 0.050 1,147.13 1.000 22,942 PLAN 014 RAIN EVENT ACTION PLAN EA 500.0000 50,500.00 3.000 1,500.00 26.000 13,000 015 STORM WATER SAMPLING AND ANALYSIS DAY EA 131.2500 9,712.50 5.000 656.25 10.000 1,312 016 STORM WATER ANNUAL REPORT EA 2,000.0000 6,000.00 2.000 4,000 017 TEMPORARY HYDRAULIC MULCH SQYD 1.1000 30,800.00 28,173.000 30,990 (BONDED FIBER MATRIX) 018 TEMPORARY DRAINAGE INLET PROTECTION EA 99.7500 10,972.50 182.000 18,154 019 TEMPORARY FIBER ROLL LF 2.7300 144,690.00 15,814.000 43,172 020 TEMPORARY REINFORCED SILT FENCE LF 6.0900 141,897.00 23,450.000 142,810 021 TEMPORARY SILT FENCE LF 2.9900 11,960.00 1,800.000 5,382.00 2,357.000 7,047 022 TEMPORARY CONSTRUCTION ENTRANCE EA 1,935.0000 15,480.00 7.000 13,545 PROGRAM CAS145 PAGE 2 DATE 12/22/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3G59U4 TIME 11:19 AM ESTIMATE NO. 023 BID OPENING 09/14/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/18 R.E. NAME: DIKE, EDDIE DATE OF THIS ESTIMATE 12/22/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 STREET SWEEPING LS 12,180.0000 12,180.00 0.050 609.00 1.000 12,180 024 TEMPORARY CONCRETE WASHOUT LS 12,810.0000 12,810.00 0.050 640.50 0.950 12,169 025 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.5300 48,707.00 90,918.000 48,186 STRIPE (HAZARDOUS WASTE) 026 TREATED WOOD WASTE LB 0.1100 42,680.00 376,520.000 41,417 027 ABANDON CULVERT (EA) EA 1,535.0000 4,605.00 3.000 4,605 028 RAPID SETTING CONCRETE (PATCH) CF 31.5000 5,355.00 0.000 0 029 REMOVE FENCE (TYPE BW) LF 5.2500 1,785.00 0.000 0 030 REMOVE GUARDRAIL LF 8.1400 246,642.00 29,495.950 240,097 031 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.3200 55,360.00 189.000 60.48 171,171.000 54,774 032 REMOVE PAVEMENT MARKER EA 0.7400 71,336.00 96,400.000 71,336 033 REMOVE ROADSIDE SIGN EA 105.0000 1,470.00 0.000 0 034 REMOVE ASPHALT CONCRETE PAVEMENT (SQFT) SQFT 0.6000 100,800.00 52,480.000 31,488.00 52,480.000 31,488 035 REMOVE ASPHALT CONCRETE DIKE LF 0.6400 39,808.00 68,961.000 44,135 036 ABANDON EDGE DRAIN CLEANOUT AND VENT EA 350.0000 16,450.00 47.000 16,450 037 REMOVE EDGE DRAIN LF 4.0000 143,600.00 35,835.000 143,340 038 REMOVE CULVERT (LF) LF 24.5000 6,125.00 224.000 5,488 039 REMOVE INLET EA 423.0000 3,807.00 9.000 3,807 040 REMOVE CONCRETE PAVEMENT (CY) CY 46.6500 458,103.00 2,943.270 137,303.55 2,943.270 137,303 041 REMOVE ASPHALT CONCRETE SURFACING SQFT 0.7200 35,878.32 40,831.000 29,398.32 49,831.000 35,878 042 ADJUST INLET EA 2,556.5000 332,345.00 20.000 51,130.00 52.000 132,938 043 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.7500 1,246,000.00 165,392.510 289,436.89 890,000.000 1,557,500 044 REMOVE CONCRETE (LF) LF 196.0000 3,136.00 0.000 0 045 REMOVE CONCRETE (CURB AND GUTTER) LF 12.6000 3,024.00 0.000 0 046 REMOVE CONCRETE BARRIER LF 12.6000 98,784.00 7,840.000 98,784 047 REMOVE UNSOUND CONCRETE CF 73.5000 12,495.00 0.000 0 048 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.1600 8,053.60 0.000 0 049 FURNISH POLYESTER CONCRETE OVERLAY CF 90.3000 348,287.10 0.000 0 PROGRAM CAS145 PAGE 3 DATE 12/22/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3G59U4 TIME 11:19 AM ESTIMATE NO. 023 BID OPENING 09/14/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/18 R.E. NAME: DIKE, EDDIE DATE OF THIS ESTIMATE 12/22/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 PLACE POLYESTER CONCRETE OVERLAY SQFT 2.7300 149,180.85 0.000 0 (F) 051 REMOVE CONCRETE BARRIER (TYPE K) LF 15.6500 1,565.00 100.000 1,565 052 REMOVE CONCRETE BARRIER LF 16.7500 23,383.00 1,396.000 23,383 (TYPE 60D MODIFIED) 053 REMOVE CONCRETE CY 427.0000 1,409.10 18.300 7,814 (CURB, GUTTER, AND SIDEWALK) (CY) 054 CAP INLET EA 1,570.0000 1,570.00 1.000 1,570 055 CULVERT SLURRY-CEMENT BACKFILL CY 127.5000 465,375.00 4,769.910 608,163 056 REMOVE CRASH CUSHION EA 420.0000 420.00 1.000 420 057 CLEARING AND GRUBBING (LS) LS 10,500.0000 10,500.00 0.050 525.00 1.000 10,500 058 DEVELOP WATER SUPPLY LS 74,970.0000 74,970.00 1.000 74,970 059 ROADWAY EXCAVATION CY 35.2500 341,572.50 1,743.580 61,461.20 11,433.580 403,033 060 STRUCTURE EXCAVATION (SOLDIER PILE WALL) CY 100.0000 10,300.00 103.000 10,300 (F) 061 STRUCTURE BACKFILL (SLURRY CEMENT) CY 97.2500 167,853.50 1,726.000 167,853 (F) 062 STRUCTURE BACKFILL (SOLDIER PILE WALL) CY 200.0000 3,400.00 17.000 3,400 (F) 063 PERVIOUS BACKFILL MATERIAL CY 51.0500 25,473.95 0.000 0 (F) 064 CONCRETE BACKFILL (SOLDIER PILE WALL) CY 225.7500 29,573.25 131.000 29,573 (F) 065 LEAN CONCRETE BACKFILL CY 353.8500 20,169.45 57.000 20,169 (F) 066 DITCH EXCAVATION CY 45.6000 77,064.00 1,110.330 50,631 067 LIGHTWEIGHT AGGREGATE IMPORTED BORROW CY 77.1500 57,091.00 776.480 59,905 068 IMPORTED BORROW (CY) CY 0.0100 50.00 5,000.000 50 069 SUBGRADE ENHANCEMENT GEOTEXTILE, SQYD 4.5000 9,000.00 2,120.660 9,542 CLASS B3 070 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 787.5000 9,450.00 1.000 787.50 6.000 4,725 071 HYDROMULCH SQFT 0.0600 5,694.00 105,660.000 6,339 072 FIBER ROLLS LF 2.2600 311,880.00 51,759.000 116,975.34 76,519.000 172,932 073 HYDROSEED SQFT 0.0900 8,541.00 166,120.000 14,950 074 CLASS 4 AGGREGATE SUBBASE CY 87.2000 15,696.00 182.010 15,871 075 CLASS 2 AGGREGATE BASE (CY) CY 67.7000 46,036.00 320.000 21,664.00 611.770 41,416 076 LEAN CONCRETE BASE CY 254.1000 88,935.00 306.000 77,754 PROGRAM CAS145 PAGE 4 DATE 12/22/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3G59U4 TIME 11:19 AM ESTIMATE NO. 023 BID OPENING 09/14/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/18 R.E. NAME: DIKE, EDDIE DATE OF THIS ESTIMATE 12/22/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 LEAN CONCRETE BASE RAPID SETTING CY 472.5000 2,622,375.00 954.000 450,765.00 1,125.000 531,562 078 REPLACE BASE CY 525.0000 126,000.00 187.900 98,647 079 BASE BOND BREAKER SQYD 1.4700 3,675.00 0.000 0 080 ASPHALT-RUBBER BINDER TON 813.7500 146,475.00 258.380 210,256 081 PRECOATED SCREENINGS TON 288.7500 606,375.00 1,720.440 496,777 082 HOT MIX ASPHALT (TYPE A) TON 59.8700 11,674,650.00 796.270 47,672.68 158,210.150 9,472,041 083 HOT MIX ASPHALT (LEVELING) TON 67.7500 1,382,100.00 24,436.700 1,655,586 084 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 71.8400 5,294,608.00 72,028.990 5,174,562 085 RUBBERIZED HOT MIX ASPHALT-OPEN GRADED TON 80.5500 2,327,895.00 0.000 0 HIGH BINDER(OPEN GRADED FRICTION COURSE) 086 ASPHALT BINDER TON 1.0500 346.50 211.870 222 (GEOSYNTHETIC PAVEMENT INTERLAYER) 087 GEOSYNTHETIC PAVEMENT INTERLAYER SQYD 1.5600 472,680.00 305,679.200 476,859 (PAVING MAT) 088 SHOULDER RUMBLE STRIP STA 35.2700 29,450.45 0.000 0 (HMA,GROUND-IN INDENTATIONS) 089 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 2.1000 5,061.00 197.000 413.70 197.000 413 090 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 2.1000 104,370.00 30,349.000 63,732.90 30,349.000 63,732 091 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 2.1000 33,180.00 1,707.000 3,584.70 1,707.000 3,584 092 PLACE HOT MIX ASPHALT SQYD 57.2000 12,584.00 8.580 490 (MISCELLANEOUS AREA) 093 TACK COAT TON 540.8900 1,065,553.30 11.870 6,420.36 446.880 241,712 094 PRECAST JOINTED CONCRETE PAVEMENT CY 736.9500 4,819,653.00 837.000 616,827.15 2,427.000 1,788,577 095 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 596.4000 2,803,080.00 4,861.410 2,899,344 096 CRACK AND SEAT SQYD 0.7000 194,600.00 239,324.130 167,526 097 STEEL SOLDIER PILE (W 24 X 146) LF 143.5900 104,246.34 726.000 104,246 098 36" DRILLED HOLE LF 133.3500 95,745.30 718.000 95,745 099 60" CAST-IN-DRILLED-HOLE CONCRETE LF 1,464.7500 77,631.75 53.500 78,364 PILE (SIGN FOUNDATION) 100 STRUCTURAL CONCRETE, RETAINING WALL CY 2,178.7500 89,328.75 41.000 89,328 (F) 101 STRUCTURAL CONCRETE, APPROACH SLAB CY 735.0000 646,065.00 0.000 0 (F) 102 AGGREGATE BASE (APPROACH SLAB) CY 918.7500 77,175.00 90.000 82,687 103 STRUCTURAL CONCRETE, APPROACH SLAB CY 945.0000 789,075.00 857.000 809,865 (TYPE R) PROGRAM CAS145 PAGE 5 DATE 12/22/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3G59U4 TIME 11:19 AM ESTIMATE NO. 023 BID OPENING 09/14/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/18 R.E. NAME: DIKE, EDDIE DATE OF THIS ESTIMATE 12/22/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 MINOR CONCRETE CY 143.7500 200,531.25 1,310.840 188,433 (F) 105 MINOR CONCRETE (MINOR STRUCTURE) CY 1,720.0000 256,280.00 183.000 314,760 (F) 106 PAVING NOTCH EXTENSION CF 606.9000 219,090.90 461.000 279,780 107 FRACTURED RIB TEXTURE SQFT 26.2500 26,906.25 1,025.000 26,906 (F) 108 CLEAN EXPANSION JOINT LF 73.5000 54,169.50 0.000 0 109 JOINT SEAL (MR 1/2") LF 73.5000 77,395.50 0.000 0 110 JOINT SEAL (MR 1") LF 84.0000 24,108.00 0.000 0 111 BAR REINFORCING STEEL (RETAINING WALL) LB 4.2000 37,669.80 8,969.000 37,669 (F) 112 FURNISH SIGN STRUCTURE (TRUSS) LB 3.8300 114,804.25 0.000 0 (F) 113 INSTALL SIGN STRUCTURE (TRUSS) LB 0.4700 14,088.25 0.000 0 (F) 114 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 28.0900 12,078.70 0.000 0 115 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.3500 4,581.50 0.000 0 (0.063"-UNFRAMED) 116 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.4000 2,080.00 0.000 0 (0.080"-UNFRAMED) 117 ROADSIDE SIGN - ONE POST EA 210.0000 6,930.00 0.000 0 118 ROADSIDE SIGN - TWO POST EA 420.0000 840.00 0.000 0 119 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 105.0000 1,680.00 0.000 0 METHOD) 120 INSTALL SIGN (MAST-ARM HANGER METHOD) EA 210.0000 1,260.00 0.000 0 121 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 6.0400 6,764.80 0.000 0 122 TIMBER LAGGING MFBM 1,984.5000 15,876.00 8.000 15,876 (F) 123 CLEAN AND PAINT STEEL SOLDIER PILING LS 36,750.0000 36,750.00 1.000 36,750 124 12" ALTERNATIVE PIPE CULVERT (TYPE A) LF 97.7400 4,887.00 50.000 4,887 125 18" ALTERNATIVE PIPE CULVERT (TYPE A) LF 59.3000 470,249.00 7,584.000 449,731 126 18" ALTERNATIVE PIPE CULVERT (TYPE B) LF 206.0000 70,040.00 340.000 70,040 127 CONCRETE BACKFILL (PIPE TRENCH) (RAPID CY 406.9500 41,915.85 103.000 41,915 (F) STRENGTH CONCRETE) 128 12" CORRUGATED STEEL PIPE (.064" THICK) LF 116.6000 11,193.60 100.000 11,660 129 18" CORRUGATED STEEL PIPE (.064" THICK) LF 70.3500 15,477.00 138.000 9,708 130 18" SLOTTED CORRUGATED STEEL PIPE LF 71.5000 32,890.00 0.000 0 (.079" THICK) PROGRAM CAS145 PAGE 6 DATE 12/22/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3G59U4 TIME 11:19 AM ESTIMATE NO. 023 BID OPENING 09/14/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/18 R.E. NAME: DIKE, EDDIE DATE OF THIS ESTIMATE 12/22/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 GEOCOMPOSITE DRAIN SQFT 5.0000 795.00 159.000 795 132 12" ENTRANCE TAPER EA 852.2500 852.25 0.000 0 133 ROCK SLOPE PROTECTION (NO. 1, METHOD B) CY 554.0000 5,540.00 5.000 2,770 (F) (CY) 134 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 15.2000 440.80 14.240 216 135 MINOR CONCRETE (GUTTER) (LF) LF 52.1300 7,350.33 141.000 7,350 136 DETECTABLE WARNING SURFACE SQFT 84.0000 1,008.00 12.000 1,008 137 MINOR CONCRETE (CURB AND GUTTER) CY 834.7500 11,686.50 14.000 11,686 138 MINOR CONCRETE (CURB RAMP) CY 1,176.0000 3,880.80 3.300 3,880 139 PRE/POST CONSTRUCTION SURVEYS EA 5,775.0000 5,775.00 1.000 5,775 140 MISCELLANEOUS IRON AND STEEL LB 1.1000 80,326.40 13,040.000 14,344.00 30,970.000 34,067 (F) 141 FENCE (TYPE BW, 5-STRAND, METAL POST) LF 11.0800 3,767.20 0.000 0 142 CONCRETE BARRIER MARKER EA 26.2500 4,725.00 197.000 5,171 143 DELINEATOR (CLASS 1) EA 42.0000 8,820.00 0.000 0 144 GUARD RAILING DELINEATOR EA 42.0000 12,600.00 0.000 0 145 OBJECT MARKER (TYPE P) EA 73.5000 3,969.00 5.000 367 146 OBJECT MARKER (TYPE L-1) EA 52.5000 2,467.50 0.000 0 147 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 24.1500 746,235.00 2,312.500 55,846.88 2,487.500 60,073 148 VEGETATION CONTROL (MINOR CONCRETE) SQYD 65.1000 742,140.00 0.000 0 149 SINGLE THRIE BEAM BARRIER (WOOD POST) LF 28.3500 103,761.00 0.000 0 150 DOUBLE THRIE BEAM BARRIER (WOOD POST) LF 37.8000 18,144.00 0.000 0 151 CABLE RAILING LF 34.0500 4,801.05 141.000 4,801 (F) 152 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 153 TRANSITION RAILING (TYPE WB-31) EA 4,095.0000 114,660.00 4.000 16,380.00 5.000 20,475 154 END ANCHOR ASSEMBLY (TYPE SFT) EA 840.0000 19,320.00 5.000 4,200.00 5.000 4,200 155 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,835.0000 56,700.00 5.000 14,175.00 5.000 14,175 156 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,625.0000 65,625.00 1.000 2,625.00 1.000 2,625 157 CRASH CUSHION, SAND FILLED EA 5,880.0000 5,880.00 0.000 0 PROGRAM CAS145 PAGE 7 DATE 12/22/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3G59U4 TIME 11:19 AM ESTIMATE NO. 023 BID OPENING 09/14/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/18 R.E. NAME: DIKE, EDDIE DATE OF THIS ESTIMATE 12/22/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 158 CONCRETE BARRIER (TYPE 60) LF 89.2500 46,410.00 520.000 46,410 159 CONCRETE BARRIER (TYPE 60A) LF 89.2500 12,048.75 0.000 0 (F) 160 CONCRETE BARRIER (TYPE 60C) LF 72.9800 1,890,182.00 43,406.000 3,167,769 161 CONCRETE BARRIER (TYPE 60D MODIFIED) LF 54.6000 83,920.20 1,537.000 83,920 162 CONCRETE BARRIER (TYPE 60R) LF 286.6500 24,078.60 84.000 24,078 163 CONCRETE BARRIER (ANCHOR BLOCK) LF 488.2500 58,590.00 116.000 56,637 164 CONCRETE BARRIER (TRANSITION) LF 1,648.5000 135,177.00 75.000 123,637 165 4" TRAFFIC CONTRAST STRIPE BLACK PAINT LF 0.4200 8,064.00 0.000 0 166 4" TRAFFIC CONTRAST STRIPE BLACK PAINT LF 0.3200 7,264.00 0.000 0 (BROKEN 18-12) 167 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4700 90,710.00 10,108.000 4,750 (ENHANCED WET NIGHT VISIBILITY) 168 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4700 357.20 174.000 81 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 169 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7900 1,050.70 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 170 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.9500 10,545.00 840.000 798 (ENHANCED WET NIGHT VISIBILITY) 171 THERMOPLASTIC CROSSWALK AND PAVEMENT SQFT 5.2500 25,252.50 0.000 0 MARKING (ENHANCED WET NIGHT VISIBILITY) 172 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3800 86,640.00 0.000 0 (BROKEN 34-14) (ENHANCED WET NIGHT VISIBILITY) 173 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.2600 78,372.00 22,361.000 28,174 174 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.1000 59,640.00 10,145.000 21,304 175 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 176 FLASHING BEACON SYSTEM LS 235,005.7500 235,005.75 0.736 172,964 177 RAMP METERING SYSTEM LS 1,306,557.0000 1,306,557.00 0.983 1,284,345 178 LIGHTING SYSTEM LS 475,043.1000 475,043.10 1.000 475,043 179 MODIFYING EXISTING ELECTRICAL SYSTEM LS 67,297.6500 67,297.65 0.847 57,001 180 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 181 TEMPORARY PAVEMENT MARKER EA 2.6300 27,352.00 33,361.000 87,739 182 DOUBLE MIDWEST GUARDRAIL SYSTEM LF 36.7500 3,454.50 62.500 2,296 (WOOD POST) 183 TRANSITION RAILING (TYPE STB) EA 4,200.0000 4,200.00 0.000 0 PROGRAM CAS145 PAGE 8 DATE 12/22/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3G59U4 TIME 11:19 AM ESTIMATE NO. 023 BID OPENING 09/14/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/18 R.E. NAME: DIKE, EDDIE DATE OF THIS ESTIMATE 12/22/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 184 CONCRETE BARRIER (TYPE 60F) LF 281.4000 45,024.00 158.000 44,461 PROGRAM CAS145 PAGE 9 DATE 12/22/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3G59U4 TIME 11:19 AM ESTIMATE NO. 023 BID OPENING 09/14/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/18 R.E. NAME: DIKE, EDDIE DATE OF THIS ESTIMATE 12/22/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 2,092,163.53 41,307,487.52 ADJUSTMENT OF COMPENSATION 444,343.48 3,136,746.39 EXTRA WORK 125,556.85 2,867,866.56 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 2,662,063.86 47,312,100.47 185 MOBILIZATION LS 3,550,000.0000 3,550,000.00 1.000 3,550,000 ORIGINAL CONTRACT AMOUNT 58,066,953.44 TOTAL WORK COMPLETED 2,662,063.86 50,862,100.47 MATERIALS ON HAND ON SITE 1,238,000.78 1,795,132.43 DEDUCTIONS 0.00 -51,900.00 TOTAL 3,900,064.64 52,605,332.90 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 11/28/16 350 01/23/17 01/23/17 07/01/19 251 207 0 0 77% 72% PROGRESS IS SATISFACTORY DIKE, EDDIE RESIDENT ENGINEER PROGRAM CAS145 DATE 12/22/18