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 02/20/24 EST. NO. 001 TIME 01:31 PM R.E. NAME: VALEH, SYD 04-4A1304 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- *** THERE ARE NO EXTRA WORK PAYMENTS THIS ESTIMATE *** 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 02/20/24 EST. NO. 001 TIME 01:31 PM R.E. NAME: VALEH, SYD 04-4A1304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 02/20/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4A1304 TIME 01:31 PM ESTIMATE NO. 001 BID OPENING 10/04/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/24 R.E. NAME: VALEH, SYD DATE OF THIS ESTIMATE 02/20/24 LOCATION PROGRESS ESTIMATE 04-SON-101-18.5 ----------------- GHILOTTI CONSTRUCTION COMPANY, SONOMA COUNTY IN SANTA ROSA AT HEARN INC. AVENUE OVERCROSSING 246 GHILOTTI AVENUE SANTA ROSA CA 95407 FED. AID NO. NH- ( ) HMA, WIDEN & REPLACE HEARN AVE OC. ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 13,600.0000 13,600.00 0.500 6,800.00 0.500 6,800 002 LEVEL 2 CRITICAL PATH METHOD SCHEDULE LS 4,800.0000 4,800.00 0.000 0 003 TIME-RELATED OVERHEAD (WDAY) WDAY 1,150.0000 516,350.00 0.000 0 004 RENEWABLE DIESEL REPORT EA 500.0000 3,500.00 0.000 0 005 DISPUTE RESOLUTION BOARD ON-SITE MEETING EA 6,000.0000 48,000.00 0.000 0 006 HOURLY OFF-SITE HR 200.0000 4,000.00 0.000 0 DISPUTE-RESOLUTION-BOARD-RELATED TASKS 007 DEVELOP WATER SUPPLY LS 3,200.0000 3,200.00 0.000 0 008 CONSTRUCTION AREA SIGNS LS 115,700.0000 115,700.00 0.000 0 009 TRAFFIC CONTROL SYSTEM LS 688,000.0000 688,000.00 0.050 34,400.00 0.050 34,400 010 TYPE III BARRICADE EA 70.0000 3,430.00 0.000 0 011 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 5.0000 15,500.00 0.000 0 012 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.8000 19,920.00 0.000 0 013 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 11,200.00 0.000 0 014 PLASTIC TRAFFIC DRUMS EA 50.0000 4,850.00 0.000 0 015 PORTABLE RADAR SPEED FEEDBACK SIGN EA 50.0000 44,900.00 0.000 0 SYSTEM DAY 016 TEMPORARY PAVEMENT MARKER EA 8.0000 4,800.00 0.000 0 017 TEMPORARY BARRIER SYSTEM LF 30.0000 357,000.00 0.000 0 018 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 31,500.0000 31,500.00 0.000 0 019 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 85,000.0000 85,000.00 0.000 0 020 TEMPORARY AUTOMATED END OF QUEUE WARNING EA 600.0000 10,800.00 0.000 0 SYSTEM (TYPE 1) DAY 021 TEMPORARY CRASH CUSHION MODULE EA 150.0000 25,500.00 0.000 0 022 ALTERNATIVE TEMPORARY CRASH CUSHION TL-2 EA 3,500.0000 77,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 02/20/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4A1304 TIME 01:31 PM ESTIMATE NO. 001 BID OPENING 10/04/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/24 R.E. NAME: VALEH, SYD DATE OF THIS ESTIMATE 02/20/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 JOB SITE MANAGEMENT LS 28,000.0000 28,000.00 0.050 1,400.00 0.050 1,400 024 PREPARE STORM WATER POLLUTION PREVENTION LS 1,295.0000 1,295.00 0.000 0 PLAN 025 RAIN EVENT ACTION PLAN EA 500.0000 48,000.00 0.000 0 026 STORM WATER SAMPLING AND ANALYSIS DAY EA 500.0000 20,500.00 0.000 0 027 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 028 TEMPORARY COVER SQYD 4.0000 43,600.00 900.000 3,600.00 900.000 3,600 029 TEMPORARY CHECK DAM LF 8.0000 8,560.00 1,070.000 8,560.00 1,070.000 8,560 030 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 14,000.00 0.000 0 031 TEMPORARY FIBER ROLL LF 8.0000 12,240.00 1,499.000 11,992.00 1,499.000 11,992 032 TEMPORARY SILT FENCE LF 5.0000 10,950.00 0.000 0 033 TEMPORARY CONSTRUCTION ENTRANCE EA 4,500.0000 18,000.00 4.000 18,000.00 4.000 18,000 034 STREET SWEEPING LS 41,280.0000 41,280.00 0.000 0 035 TEMPORARY DEWATERING AND NON-STORM WATER LS 40,192.0000 40,192.00 0.000 0 DISCHARGE CONTROL SYSTEM 036 TEMPORARY CONCRETE WASHOUT LS 11,000.0000 11,000.00 0.000 0 037 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.1000 4,796.00 0.000 0 STRIPE (HAZARDOUS WASTE) 038 ADL BURIAL LOCATION REPORT LS 7,500.0000 7,500.00 0.000 0 039 TREATED WOOD WASTE LB 0.7500 5,325.00 0.000 0 040 NOISE MONITORING LS 6,000.0000 6,000.00 0.000 0 041 TEMPORARY HIGH-VISIBILITY FENCE LF 6.0000 13,260.00 2,210.000 13,260.00 2,210.000 13,260 042 CLEARING AND GRUBBING (LS) LS 66,445.0000 66,445.00 0.600 39,867.00 0.600 39,867 043 ROADWAY EXCAVATION CY 40.0000 335,200.00 0.000 0 044 ROADWAY EXCAVATION (UNSUITABLE MATERIAL) CY 100.0000 9,000.00 0.000 0 045 ROADWAY EXCAVATION (TYPE R-1) (AERIALLY CY 5.0000 41,150.00 0.000 0 DEPOSITED LEAD) 046 STRUCTURE EXCAVATION (TYPE D) CY 220.0000 596,860.00 0.000 0 (F) 047 STRUCTURE EXCAVATION (RETAINING WALL, CY 120.0000 127,200.00 0.000 0 (F) TYPE D) 048 SAND BEDDING CY 100.0000 1,400.00 0.000 0 049 STRUCTURE BACKFILL (BRIDGE) CY 270.0000 398,520.00 0.000 0 (F) PROGRAM CAS145 PAGE 3 DATE 02/20/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4A1304 TIME 01:31 PM ESTIMATE NO. 001 BID OPENING 10/04/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/24 R.E. NAME: VALEH, SYD DATE OF THIS ESTIMATE 02/20/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 STRUCTURE BACKFILL (RETAINING WALL) CY 110.0000 154,330.00 0.000 0 (F) 051 PERVIOUS BACKFILL MATERIAL (RETAINING CY 90.0000 9,270.00 0.000 0 (F) WALL) 052 DITCH EXCAVATION CY 80.0000 24,800.00 0.000 0 053 IMPORTED BORROW (CY) CY 1.0000 39,800.00 0.000 0 054 ROADSIDE CLEARING LS 14,190.0000 14,190.00 0.000 0 055 CULTIVATION SQYD 15.0000 225.00 0.000 0 056 SOIL AMENDMENT CY 250.0000 550.00 0.000 0 057 RELOCATE WATER METER EA 8,500.0000 8,500.00 0.000 0 058 PACKET FERTILIZER EA 5.0000 150.00 0.000 0 059 SLOW-RELEASE FERTILIZER LB 25.0000 50.00 0.000 0 060 PLANT (GROUP U) EA 450.0000 6,750.00 0.000 0 061 SOD SQYD 75.0000 1,125.00 0.000 0 062 MAINTAIN EXISTING PLANTED AREAS LS 18,000.0000 18,000.00 0.000 0 063 PLANT ESTABLISHMENT WORK LS 36,000.0000 36,000.00 0.000 0 064 GRAVEL MULCH SQFT 6.0000 4,500.00 0.000 0 065 WOOD MULCH CY 300.0000 420.00 0.000 0 066 FOLIAGE PROTECTOR EA 140.0000 2,100.00 0.000 0 067 ROOT PROTECTOR EA 65.0000 975.00 0.000 0 068 CHECK AND TEST EXISTING IRRIGATION LS 3,500.0000 3,500.00 0.000 0 FACILITIES 069 OPERATE EXISTING IRRIGATION FACILITIES LS 3,500.0000 3,500.00 0.000 0 070 REMOVE IRRIGATION FACILITY LS 10,000.0000 10,000.00 0.000 0 071 CONTROL AND NEUTRAL CONDUCTORS LS 12,000.0000 12,000.00 0.000 0 (ARMOR-CLAD) 072 1" REMOTE CONTROL VALVE EA 750.0000 2,250.00 0.000 0 073 1 1/2" REMOTE CONTROL VALVE EA 880.0000 4,400.00 0.000 0 074 1" WYE STRAINER ASSEMBLY EA 375.0000 375.00 0.000 0 075 2" WYE STRAINER ASSEMBLY EA 800.0000 800.00 0.000 0 076 12 STATION IRRIGATION CONTROLLER (WALL EA 21,000.0000 21,000.00 0.000 0 MOUNTED) PROGRAM CAS145 PAGE 4 DATE 02/20/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4A1304 TIME 01:31 PM ESTIMATE NO. 001 BID OPENING 10/04/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/24 R.E. NAME: VALEH, SYD DATE OF THIS ESTIMATE 02/20/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 CERTIFY EXISTING BACKFLOW PREVENTERS LS 1,000.0000 1,000.00 0.000 0 078 FLOW SENSOR CABLE LS 6,000.0000 6,000.00 0.000 0 079 FLOW SENSOR EA 2,000.0000 2,000.00 0.000 0 080 TREE WELL SPRINKLER ASSEMBLY EA 120.0000 3,600.00 0.000 0 081 POP-UP SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 150.0000 3,900.00 0.000 0 082 2" GATE VALVE EA 1,200.0000 1,200.00 0.000 0 083 3" GATE VALVE EA 1,700.0000 1,700.00 0.000 0 084 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 9.0000 7,200.00 0.000 0 (F) LINE) 085 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 10.0000 7,400.00 0.000 0 (F) LINE) 086 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 11.0000 3,080.00 0.000 0 (F) (SUPPLY LINE) 087 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 12.0000 4,800.00 0.000 0 (F) (SUPPLY LINE) 088 2" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 13.0000 1,040.00 0.000 0 (F) LINE) 089 2" PLASTIC PIPE (CLASS 315) (SUPPLY LF 14.0000 8,820.00 0.000 0 (F) LINE) 090 3" PLASTIC PIPE (CLASS 315) (SUPPLY LF 19.0000 13,300.00 0.000 0 (F) LINE) 091 QUICK COUPLING VALVE EA 300.0000 600.00 0.000 0 092 BALL VALVE EA 1,000.0000 3,000.00 0.000 0 093 PVC PIPE CONDUIT (SLEEVE) LF 70.0000 12,600.00 0.000 0 (F) 094 8" CORRUGATED HIGH DENSITY POLYETHYLENE LF 150.0000 16,500.00 0.000 0 PIPE CONDUIT 095 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 625.0000 1,875.00 0.000 0 096 ROLLED EROSION CONTROL PRODUCT (BLANKET) SQFT 0.4900 10,094.00 0.000 0 097 HYDROMULCH SQFT 0.0400 4,280.00 0.000 0 098 FIBER ROLLS LF 3.1500 21,420.00 0.000 0 099 HYDROSEED SQFT 0.1200 15,360.00 0.000 0 100 COMPOST (CY) CY 71.3300 28,532.00 0.000 0 101 INCORPORATE MATERIALS SQFT 0.0600 6,420.00 0.000 0 102 CLASS 2 AGGREGATE SUBBASE CY 60.0000 217,200.00 0.000 0 103 CLASS 2 AGGREGATE BASE (CY) CY 110.0000 390,500.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 02/20/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4A1304 TIME 01:31 PM ESTIMATE NO. 001 BID OPENING 10/04/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/24 R.E. NAME: VALEH, SYD DATE OF THIS ESTIMATE 02/20/24 ------------------------------------------------------------------------------------------------------------------------------------ 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 155.0000 899,000.00 0.000 0 105 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 175.0000 406,000.00 0.000 0 106 RUBBERIZED HOT MIX ASPHALT-OPEN GRADED TON 350.0000 24,150.00 0.000 0 (OPEN GRADED FRICTION COURSE) 107 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 50.0000 1,800.00 0.000 0 108 TACK COAT TON 6,320.0000 63,200.00 0.000 0 109 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 6.5000 66,300.00 0.000 0 110 MECHANICALLY STABILIZED EMBANKMENT SQFT 140.0000 666,960.00 0.000 0 (F) 111 FURNISH PILING (CLASS 90, ALTERNATIVE X) LF 26.0000 95,732.00 0.000 0 112 DRIVE PILE (CLASS 90, ALTERNATIVE X) EA 2,053.3100 215,597.55 0.000 0 113 FURNISH PILING (CLASS 140, ALTERNATIVE LF 26.0000 60,814.00 0.000 0 X) 114 DRIVE PILE (CLASS 140, ALTERNATIVE X) EA 2,053.3100 102,665.50 0.000 0 115 FURNISH PILING (CLASS 200, ALTERNATIVE LF 26.0000 259,636.00 0.000 0 X) 116 DRIVE PILE (CLASS 200, ALTERNATIVE X) EA 2,053.3100 392,182.21 0.000 0 117 60" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 2,150.0000 107,500.00 0.000 0 (SIGN FOUNDATION) 118 PRESTRESSING PRECAST GIRDER LS 200,000.0000 200,000.00 0.000 0 119 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 600.0000 397,800.00 0.000 0 (F) 120 STRUCTURAL CONCRETE, BRIDGE CY 2,500.0000 2,157,500.00 0.000 0 (F) 121 STRUCTURAL CONCRETE, BRIDGE (POLYMER CY 1,600.0000 1,084,800.00 0.000 0 (F) FIBER) 122 STRUCTURAL CONCRETE, RETAINING WALL CY 1,500.0000 688,500.00 0.000 0 (F) 123 STRUCTURAL CONCRETE, BARRIER SLAB CY 1,000.0000 218,000.00 0.000 0 (F) 124 STRUCTURAL CONCRETE, APPROACH SLAB (TYPE CY 1,200.0000 313,200.00 0.000 0 (F) N) 125 STRUCTURAL CONCRETE, DRAINAGE INLET CY 3,000.0000 417,000.00 0.000 0 (F) 126 MINOR CONCRETE (MINOR STRUCTURE) CY 5,000.0000 2,500.00 0.000 0 (F) 127 CONCRETE SURFACE TEXTURE (FRACTURED RIB) SQFT 38.0000 347,624.00 0.000 0 128 CONCRETE SURFACE TEXTURE (FORMED RELIEF) SQFT 50.0000 27,600.00 0.000 0 129 FURNISH PRECAST PRESTRESSED CONCRETE EA 57,100.0000 571,000.00 0.000 0 WIDE FLANGE GIRDER (120'-130') 130 FURNISH PRECAST PRESTRESSED CONCRETE EA 63,200.0000 632,000.00 0.000 0 WIDE FLANGE GIRDER (130'-140') PROGRAM CAS145 PAGE 6 DATE 02/20/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4A1304 TIME 01:31 PM ESTIMATE NO. 001 BID OPENING 10/04/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/24 R.E. NAME: VALEH, SYD DATE OF THIS ESTIMATE 02/20/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 ERECT PRECAST PRESTRESSED CONCRETE EA 18,000.0000 360,000.00 0.000 0 GIRDER 132 JOINT SEAL (MR 1") LF 120.0000 24,840.00 0.000 0 133 BAR REINFORCING STEEL (BRIDGE) LB 1.1300 523,787.77 0.000 0 (F) 134 BAR REINFORCING STEEL (RETAINING WALL) LB 1.2400 112,608.12 0.000 0 (F) 135 FURNISH SIGN STRUCTURE (TRUSS) LB 5.2000 238,992.00 0.000 0 (F) 136 INSTALL SIGN STRUCTURE (TRUSS) LB 0.5000 22,980.00 0.000 0 (F) 137 REMOVE SIGN STRUCTURE (EA) EA 3,000.0000 9,000.00 0.000 0 138 BRIDGE REMOVAL LS 216,250.0000 216,250.00 0.000 0 139 18" ALTERNATIVE PIPE CULVERT LF 220.0000 534,600.00 0.000 0 140 24" ALTERNATIVE PIPE CULVERT LF 275.0000 17,050.00 0.000 0 141 CONCRETE BACKFILL (PIPE TRENCH) CY 500.0000 19,000.00 0.000 0 (F) 142 CONCRETE BACKFILL (PIPE TRENCH) (RAPID CY 2,000.0000 42,000.00 0.000 0 (F) STRENGTH CONCRETE) 143 12" TEMPORARY CULVERT LF 300.0000 45,000.00 0.000 0 144 18" TEMPORARY CULVERT LF 300.0000 63,000.00 0.000 0 145 BIORETENTION CY 150.0000 205,500.00 0.000 0 146 18" REINFORCED CONCRETE PIPE LF 250.0000 19,500.00 0.000 0 147 36" REINFORCED CONCRETE PIPE LF 850.0000 4,250.00 0.000 0 148 18" CORRUGATED STEEL PIPE (.064" THICK) LF 175.0000 24,500.00 0.000 0 149 CLASS 2 PERMEABLE MATERIAL (BLANKET) CY 80.0000 7,360.00 0.000 0 (F) 150 DRAINAGE INLET MARKER EA 40.0000 1,920.00 0.000 0 151 12" ALTERNATIVE FLARED END SECTION EA 750.0000 750.00 0.000 0 152 18" ALTERNATIVE FLARED END SECTION EA 1,800.0000 12,600.00 0.000 0 153 ABANDON CULVERT (LF) LF 70.0000 12,600.00 0.000 0 154 REMOVE PIPE (LF) LF 50.0000 26,500.00 0.000 0 155 REMOVE INLET EA 2,500.0000 20,000.00 0.000 0 156 REMOVE HEADWALL EA 2,500.0000 2,500.00 0.000 0 157 ADJUST INLET EA 2,500.0000 40,000.00 0.000 0 PROGRAM CAS145 PAGE 7 DATE 02/20/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4A1304 TIME 01:31 PM ESTIMATE NO. 001 BID OPENING 10/04/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/24 R.E. NAME: VALEH, SYD DATE OF THIS ESTIMATE 02/20/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 158 ADJUST FRAME AND COVER TO GRADE EA 1,800.0000 3,600.00 0.000 0 159 SAND BACKFILL CY 650.0000 7,800.00 0.000 0 160 SLOPE PAVING (CONCRETE) CY 1,900.0000 190,000.00 0.000 0 161 ROCK SLOPE PROTECTION (20 LB, CLASS I, CY 350.0000 9,450.00 0.000 0 METHOD B) (CY) 162 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 4.0000 1,040.00 0.000 0 163 MINOR CONCRETE (CURB) (CY) CY 1,400.0000 280,000.00 0.000 0 164 DETECTABLE WARNING SURFACE SQFT 30.0000 8,700.00 0.000 0 165 MINOR CONCRETE (BRUSHED CONCRETE) SQFT 12.0000 119,640.00 0.000 0 166 MINOR CONCRETE (SIDEWALK) CY 850.0000 85,000.00 0.000 0 167 REMOVE CONCRETE CURB (LF) LF 50.0000 15,500.00 0.000 0 168 REMOVE CONCRETE SIDEWALK (SQYD) SQYD 90.0000 46,800.00 0.000 0 169 REMOVE CONCRETE (CURB AND GUTTER) LF 30.0000 50,100.00 0.000 0 170 MISCELLANEOUS IRON AND STEEL LB 3.0000 50,523.00 0.000 0 (F) 171 TEMPORARY STEEL COVER EA 800.0000 6,400.00 0.000 0 172 BRIDGE DECK DRAINAGE SYSTEM LB 30.0000 43,230.00 0.000 0 (F) 173 WATER MAIN CASING LF 2,200.0000 66,000.00 0.000 0 174 SIGNAL AND LIGHTING (CITY STREET LS 509,158.0000 509,158.00 0.000 0 LOCATION 1) 175 SIGNAL AND LIGHTING (CITY STREET LS 252,682.0000 252,682.00 0.000 0 LOCATION 3) 176 TEMPORARY SIGNAL AND LIGHTING (CITY LS 170,173.0000 170,173.00 0.000 0 STREET LOCATION 1) 177 TEMPORARY SIGNAL AND LIGHTING (CITY LS 87,175.0000 87,175.00 0.000 0 STREET LOCATION 3) 178 SIGNAL INTERCONNECT (CITY STREET) LS 121,956.0000 121,956.00 0.000 0 179 LIGHTING (CITY STREET) LS 436,334.0000 436,334.00 0.000 0 180 ADJUST ACCESS BOX FRAME AND COVER EA 1,100.0000 5,500.00 0.000 0 (UTILITY) 181 ADJUST MANHOLE FRAME AND COVER (UTILITY) EA 1,800.0000 5,400.00 0.000 0 182 PAINT CURB (2-COAT) SQFT 10.0000 300.00 0.000 0 183 ANTI-GRAFFITI COATING SQFT 1.5000 21,696.00 0.000 0 (F) 184 CHAIN LINK FENCE (TYPE CL-6) LF 60.0000 11,400.00 0.000 0 PROGRAM CAS145 PAGE 8 DATE 02/20/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4A1304 TIME 01:31 PM ESTIMATE NO. 001 BID OPENING 10/04/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/24 R.E. NAME: VALEH, SYD DATE OF THIS ESTIMATE 02/20/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 185 CHAIN LINK FENCE (TYPE CL-8, MINI MESH) LF 113.0000 33,900.00 0.000 0 186 8' CHAIN LINK GATE (TYPE CL-8, MINI EA 3,800.0000 7,600.00 0.000 0 MESH) 187 REMOVE FENCE LF 18.5000 9,620.00 0.000 0 188 REMOVE PAVEMENT MARKER EA 4.0000 5,880.00 0.000 0 189 DELINEATOR (CLASS 1) EA 40.0000 800.00 0.000 0 190 PAVEMENT MARKER (RETROREFLECTIVE) EA 8.0000 5,520.00 0.000 0 191 OBJECT MARKER EA 45.0000 495.00 0.000 0 192 REMOVE ROADSIDE SIGN EA 125.0000 1,875.00 0.000 0 193 REMOVE ROADSIDE SIGN (STRAP AND SADDLE EA 75.0000 300.00 0.000 0 BRACKET METHOD) 194 REMOVE ROADSIDE SIGN PANEL EA 75.0000 750.00 0.000 0 195 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 33.0000 16,170.00 0.000 0 196 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 25.5000 5,610.00 0.000 0 (0.063"-UNFRAMED) 197 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 17.5000 4,200.00 0.000 0 (0.080"-UNFRAMED) 198 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 34.0000 3,196.00 0.000 0 (0.063"-FRAMED) 199 METAL (BARRIER MOUNTED SIGN) LB 26.5000 8,665.50 0.000 0 200 ROADSIDE SIGN - ONE POST EA 325.0000 5,850.00 0.000 0 201 ROADSIDE SIGN - TWO POST EA 525.0000 4,200.00 0.000 0 202 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 100.0000 300.00 0.000 0 METHOD) 203 INSTALL ROADSIDE SIGN PANEL ON EXISTING EA 100.0000 800.00 0.000 0 POST 204 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 45.5000 10,010.00 0.000 0 205 VEGETATION CONTROL (MINOR CONCRETE) SQYD 125.0000 20,000.00 0.000 0 206 TUBULAR HANDRAILING LF 140.0000 99,540.00 0.000 0 (F) 207 HANDRAILING LF 222.0000 16,428.00 0.000 0 (F) 208 ORNAMENTAL RAILING LF 335.0000 198,655.00 0.000 0 (F) 209 END ANCHOR ASSEMBLY (TYPE SFT-M) EA 1,350.0000 2,700.00 0.000 0 210 ALTERNATIVE IN-LINE TERMINAL TL-3 EA 4,600.0000 9,200.00 0.000 0 211 CONCRETE BARRIER (TYPE 60R) LF 1,600.0000 283,200.00 0.000 0 (F) PROGRAM CAS145 PAGE 9 DATE 02/20/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4A1304 TIME 01:31 PM ESTIMATE NO. 001 BID OPENING 10/04/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/24 R.E. NAME: VALEH, SYD DATE OF THIS ESTIMATE 02/20/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 212 CONCRETE BARRIER (TYPE 732SW MODIFIED) LF 520.0000 705,640.00 0.000 0 213 REMOVE GUARDRAIL LF 8.0000 3,280.00 0.000 0 214 REMOVE CONCRETE BARRIER LF 50.0000 29,500.00 0.000 0 215 REMOVE CRASH CUSHION EA 120.0000 1,320.00 0.000 0 216 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 12.5000 43,875.00 0.000 0 WET NIGHT VISIBILITY) 217 GREEN THERMOPLASTIC PAVEMENT MARKING SQFT 18.7500 54,375.00 0.000 0 218 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 230.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 2-2) 219 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 3,100.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 18-12) 220 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 1,250.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) 221 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 41.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 222 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 1,880.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 223 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 980.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 9-3) 224 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.3000 11,557.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 225 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 380.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 8-4) 226 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 5,520.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 227 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 1,040.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 228 12" THERMOPLASTIC TRAFFIC STRIPE LF 6.0000 5,700.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 229 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 17,160.00 0.000 0 230 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 10,840.00 0.000 0 231 8" TRAFFIC STRIPE TAPE WITH CONTRAST LF 15.0000 600.00 0.000 0 (WARRANTY) (BROKEN 12-3) 232 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 20.0000 13,000.00 0.000 0 (WARRANTY) 233 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 15.0000 9,150.00 0.000 0 (WARRANTY) (BROKEN 17-7) 234 8" TRAFFIC STRIPE TAPE WITH CONTRAST LF 25.0000 8,500.00 0.000 0 (WARRANTY) PROGRAM CAS145 PAGE 10 DATE 02/20/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4A1304 TIME 01:31 PM ESTIMATE NO. 001 BID OPENING 10/04/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/24 R.E. NAME: VALEH, SYD DATE OF THIS ESTIMATE 02/20/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 235 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 15,000.0000 15,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 236 LIGHTING SYSTEM LS 162,060.0000 162,060.00 0.000 0 237 SIGNAL AND LIGHTING (LOCATION 2) LS 157,781.0000 157,781.00 0.000 0 238 TEMPORARY SIGNAL AND LIGHTING (LOCATION LS 43,355.0000 43,355.00 0.000 0 2) PROGRAM CAS145 PAGE 11 DATE 02/20/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4A1304 TIME 01:31 PM ESTIMATE NO. 001 BID OPENING 10/04/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/24 R.E. NAME: VALEH, SYD DATE OF THIS ESTIMATE 02/20/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 137,879.00 137,879.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 137,879.00 137,879.00 239 MOBILIZATION LS 2,288,800.0000 2,288,800.00 0.000 0 ORIGINAL CONTRACT AMOUNT 25,158,888.65 TOTAL WORK COMPLETED 137,879.00 137,879.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 137,879.00 137,879.00 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 12/13/23 679 02/06/24 02/06/24 12/10/25 0 0 0 0 1% 0% PROGRESS IS SATISFACTORY VALEH, SYD RESIDENT ENGINEER