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 12/21/21 EST. NO. 035 TIME 12:49 PM R.E. NAME: LANG, TIM 05-1F75U4 --------------------------------------------------------------------------- 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 12/21/21 EST. NO. 035 TIME 12:49 PM R.E. NAME: LANG, TIM 05-1F75U4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISS ANNUAL CEM-4401 -10,000.00 011 CRCP THICKNESS -1,035.71 014 RECD ANNUAL CEM-4401 10,000.00 014 CRCP THICKNESS -21,034.80 031 0.00 -22,070.51 LABOR COMPLIANCE VIOLATION MISS PAYROLLS -2,000.00 005 MISS PAYROLLS -5,000.00 006 RECD PAYROLLS #05 2,000.00 006 MISS PAYROLLS -10,000.00 007 RECD PAYROLLS 5,000.00 008 RECD PAYROLLS #7 10,000.00 009 MISSING PAYROLL -10,000.00 010 MISS PAYROLL -10,000.00 011 RECD PAYROLLS #10 10,000.00 012 MISS PAYROLLS -10,000.00 017 MISS PAYROLLS -10,000.00 022 RECD PAYROLLS #11 10,000.00 022 MISS PAYROLLS -10,000.00 027 MISS PAYROLLS -10,000.00 032 0.00 -40,000.00 TOTAL DEDUCTIONS 0.00 -62,070.51 PROGRAM CAS145 PAGE 1 DATE 12/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1F75U4 TIME 12:49 PM ESTIMATE NO. 035 BID OPENING 11/08/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/21 R.E. NAME: LANG, TIM DATE OF THIS ESTIMATE 12/21/21 LOCATION RERUN PROGRESS ESTIMATE 05-MON-101-R36.9/47.7 ----------------------- OHL USA INC IN MONTEREY COUNTY, IN AND NEAR 1920 MAIN STREET #310 KING CITY FROM 0.4 MILES SOUTH OF IRVINE CA 92614 WILD HORSE ROAD OC TO TEAGUE AVENUE FED. AID NO. 1NHG-Q101(338)E PAVEMENT REHABILITATION, SEISMIC ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 7,500.0000 7,500.00 1.000 7,500 002 LEAD COMPLIANCE PLAN (HIGHWAY ONLY) LS 7,500.0000 7,500.00 1.000 7,500 003 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 15,000.0000 15,000.00 0.874 13,110 004 TIME-RELATED OVERHEAD (WDAY) WDAY 6,000.0000 3,900,000.00 10.000 60,000.00 579.000 3,474,000 005 CONSTRUCTION AREA SIGNS LS 80,000.0000 80,000.00 0.005 400.00 0.887 70,960 006 TRAFFIC CONTROL SYSTEM LS 350,000.0000 350,000.00 0.005 1,750.00 0.769 269,150 007 TYPE III BARRICADE EA 102.3000 5,115.00 29.000 2,966 008 TEMPORARY TRAFFIC STRIPE (TAPE) LF 2.8200 755,760.00 302,711.000 853,645 009 CHANNELIZER (SURFACE MOUNTED) EA 60.3500 52,504.50 656.000 39,589 010 PLASTIC TRAFFIC DRUMS EA 35.7200 178.60 0.000 0 011 TEMPORARY PAVEMENT MARKER EA 11.7400 37,568.00 3,181.000 37,344 012 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 20,000.0000 20,000.00 0.015 300.00 0.844 16,880 013 TEMPORARY RAILING (TYPE K) LF 10.0000 1,150,000.00 105,200.000 1,052,000 014 TEMPORARY CRASH CUSHION MODULE EA 400.0000 192,000.00 392.000 156,800 015 TEMPORARY ALTERNATIVE CRASH CUSHION EA 6,493.5500 32,467.75 5.000 32,467 016 JOB SITE MANAGEMENT LS 20,000.0000 20,000.00 0.015 300.00 0.844 16,880 017 PREPARE STORM WATER POLLUTION PREVENTION LS 15,000.0000 15,000.00 0.500 7,500 PLAN 018 RAIN EVENT ACTION PLAN EA 500.0000 42,000.00 1.000 500.00 9.000 4,500 019 STORM WATER SAMPLING AND ANALYSIS DAY EA 750.0000 20,250.00 2.000 1,500 020 STORM WATER ANNUAL REPORT EA 2,000.0000 20,000.00 3.000 6,000 021 MOVE-IN/MOVE-OUT EA 787.5000 22,050.00 6.000 4,725 (TEMPORARY EROSION CONTROL) 022 TEMPORARY HYDRAULIC MULCH SQYD 0.5000 399,000.00 1,748.000 874.00 84,953.300 42,476 (BONDED FIBER MATRIX) PROGRAM CAS145 PAGE 2 DATE 12/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1F75U4 TIME 12:49 PM ESTIMATE NO. 035 BID OPENING 11/08/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/21 R.E. NAME: LANG, TIM DATE OF THIS ESTIMATE 12/21/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY SOIL BINDER SQYD 0.1900 9,443.00 0.000 0 024 TEMPORARY CHECK DAM LF 6.5800 9,541.00 1,777.000 11,692 025 TEMPORARY DRAINAGE INLET PROTECTION EA 315.0000 34,650.00 83.000 26,145 026 TEMPORARY FIBER ROLL LF 2.3900 278,435.00 2,914.000 6,964 027 TEMPORARY GRAVEL BAG BERM LF 5.9500 10,710.00 99.000 589 028 TEMPORARY LARGE SEDIMENT BARRIER LF 11.9500 19,120.00 0.000 0 029 TEMPORARY CONSTRUCTION ENTRANCE EA 4,500.0000 54,000.00 3.000 13,500 030 STREET SWEEPING LS 89,000.0000 89,000.00 0.015 1,335.00 0.844 75,116 031 TEMPORARY CONCRETE WASHOUT LS 280,000.0000 280,000.00 0.015 4,200.00 0.844 236,320 032 WORK AREA MONITORING (BRIDGE) LS 31,500.0000 31,500.00 0.000 0 033 TREATED WOOD WASTE LB 0.0900 26,280.00 0.000 0 034 BAT AND BIRD EXCLUSION LS 115,000.0000 115,000.00 0.003 345.00 0.847 97,405 035 TEMPORARY HIGH-VISIBILITY FENCE LF 2.4900 10,109.40 4,515.000 11,242 036 CLEARING AND GRUBBING (LS) LS 291,298.2500 291,298.25 0.100 29,129.83 0.850 247,603 037 ROADWAY EXCAVATION CY 25.0000 5,625,000.00 10,901.040 272,526.00 169,007.230 4,225,180 038 STRUCTURE EXCAVATION (BRIDGE) CY 200.0000 6,400.00 32.000 6,400 (F) 039 STRUCTURE EXCAVATION (TYPE A) CY 800.0000 2,977,600.00 3,722.000 2,977,600 (F) 040 STRUCTURE BACKFILL (BRIDGE) CY 200.0000 5,800.00 0.000 0 (F) 041 SUBGRADE ENHANCEMENT GEOTEXTILE, SQYD 0.9900 278,190.00 3,839.000 3,800.61 207,642.700 205,566 CLASS A2 042 ROCK BLANKET (SQYD) SQYD 432.6000 15,141.00 0.000 0 043 SOIL AMENDMENT CY 91.1594 629.00 0.000 0 044 BIODEGRADABLE RESERVOIR PLANTING SYSTEM EA 38.6300 29,745.10 0.000 0 045 PLANT (GROUP H) EA 20.6000 8,281.20 0.000 0 046 PLANT (GROUP A) EA 40.4300 31,131.10 0.000 0 047 PLANT ESTABLISHMENT WORK LS 63,963.0000 63,963.00 0.000 0 048 10" CORRUGATED HIGH DENSITY LF 25.7500 2,317.50 0.000 0 POLYETHYLENE PIPE CONDUIT 049 8" WELDED STEEL PIPE CONDUIT LF 46.3500 2,781.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 12/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1F75U4 TIME 12:49 PM ESTIMATE NO. 035 BID OPENING 11/08/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/21 R.E. NAME: LANG, TIM DATE OF THIS ESTIMATE 12/21/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 787.5000 3,150.00 3.000 2,362 051 HYDROSEED SQFT 0.0800 279,280.00 1,874,056.000 149,924 052 COMPOST (CY) CY 31.9300 357,616.00 5,726.510 182,847 053 INCORPORATE MATERIALS SQFT 0.0500 23,230.00 361,300.000 18,065 054 CLASS 1 AGGREGATE SUBBASE CY 27.0000 3,067,200.00 1,728.000 46,656.00 77,591.610 2,094,973 055 CLASS 2 AGGREGATE BASE (CY) CY 150.0000 390,000.00 606.600 90,990 056 LEAN CONCRETE BASE CY 125.0000 1,300,000.00 2,381.000 297,625 057 REPLACE ASPHALT CONCRETE SURFACING CY 2,760.0000 4,692.00 0.000 0 058 HOT MIX ASPHALT (TYPE A) TON 115.5000 6,872,250.00 42,059.510 4,857,873 059 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 168.0000 1,050,000.00 0.000 0 060 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 6.0000 900.00 0.000 0 061 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 6.0000 44,700.00 0.000 0 062 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 6.0000 9,000.00 0.000 0 063 TACK COAT TON 660.0000 48,840.00 0.000 0 064 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.6800 186,944.00 53,332.000 196,261 065 CONTINUOUSLY REINFORCED CONCRETE CY 253.0000 19,607,500.00 54,719.990 13,844,157 PAVEMENT 066 ISOLATION JOINT SEAL (ASPHALT RUBBER) LF 5.5100 285,969.00 0.000 0 067 GROUND ANCHOR (VERTICAL) EA 5,464.8200 721,356.24 132.000 721,356 068 FURNISH PILING (CLASS 140) LF 69.1000 213,864.50 3,298.360 227,916 (ALTERNATIVE V) 069 DRIVE PILE (CLASS 140) EA 3,970.7300 452,663.22 114.000 452,663 (ALTERNATIVE V) 070 SEAL COURSE CONCRETE CY 1,760.0000 249,920.00 142.172 250,222 071 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 1,000.0000 272,000.00 272.004 272,004 (F) 072 STRUCTURAL CONCRETE, BRIDGE CY 1,500.0000 892,500.00 481.930 722,895 (F) 073 STRUCTURAL CONCRETE, BRIDGE CY 2,100.0000 1,980,300.00 343.670 721,707 (F) (POLYMER FIBER) 074 AGGREGATE BASE (APPROACH SLAB) CY 180.0000 25,020.00 64.770 11,658 075 STRUCTURAL CONCRETE, APPROACH SLAB CY 929.5000 1,038,251.50 639.060 594,006 (TYPE R) 076 STRUCTURAL CONCRETE, APPROACH SLAB CY 685.7700 16,458.48 0.000 0 (F) (TYPE N MODIFIED) PROGRAM CAS145 PAGE 4 DATE 12/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1F75U4 TIME 12:49 PM ESTIMATE NO. 035 BID OPENING 11/08/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/21 R.E. NAME: LANG, TIM DATE OF THIS ESTIMATE 12/21/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,001.7800 229,407.62 96.520 96,691 (TYPE R MODIFIED) 078 STRUCTURAL CONCRETE, DRAINAGE INLET CY 1,826.1703 28,853.49 6.060 11,066 (F) 079 PAVING NOTCH EXTENSION CF 139.6200 90,334.14 350.270 48,904 080 DIAPHRAGM BOLSTER EA 13,000.0000 312,000.00 8.000 104,000 081 DRILL AND BOND DOWEL LF 15.0000 183,150.00 114.000 1,710.00 2,487.590 37,313 082 CLEAN EXPANSION JOINT LF 10.1700 11,776.86 0.000 0 083 JOINT SEAL (MR 1/2") LF 39.1800 33,890.70 222.650 8,723 084 JOINT SEAL (MR 1") LF 111.2500 26,811.25 0.000 0 085 JOINT SEAL (MR 2") LF 104.2800 25,548.60 0.000 0 086 BAR REINFORCING STEEL (BRIDGE) LB 1.3700 438,658.93 194,174.920 266,019 (F) 087 FURNISH STRUCTURAL STEEL (BRIDGE) LB 2.5000 1,696,600.00 678,640.000 1,696,600 (F) 088 ERECT STRUCTURAL STEEL (BRIDGE) LB 0.4600 312,174.40 678,640.000 312,174 (F) 089 ABUTMENT LUMBER BLOCKING MFBM 12,416.5313 19,866.45 0.000 0 (F) 090 CLEAN AND PAINT STRUCTURAL STEEL LS 482,984.1500 482,984.15 0.000 0 091 SPOT BLAST CLEAN AND PAINT UNDERCOAT SQFT 597.4000 183,401.80 310.930 185,749 092 PUBLIC SAFETY PLAN LS 13,415.3700 13,415.37 0.000 0 093 PLUG EXISTING DECK DRAIN EA 230.0000 3,910.00 0.000 0 094 CORE AND PRESSURE GROUT DOWEL LF 36.0000 43,272.00 1,126.000 40,536 095 RAPID SETTING CONCRETE (PATCH) CF 68.3800 45,541.08 0.000 0 096 REMOVE ASPHALT CONCRETE SURFACING SQFT 2.3400 158,911.74 58,743.180 137,459 097 REMOVE UNSOUND CONCRETE CF 125.3600 83,489.76 0.000 0 098 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.5700 126,765.15 0.000 0 099 FURNISH POLYESTER CONCRETE OVERLAY CF 79.7800 1,404,447.12 0.000 0 100 PLACE POLYESTER CONCRETE OVERLAY SQFT 2.3000 493,954.90 0.000 0 (F) 101 TREAT BRIDGE DECK SQFT 2.2800 17,400.96 0.000 0 (F) 102 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 68.3800 5,812.30 0.000 0 103 CORE CONCRETE (1") LF 65.0000 4,160.00 21.440 1,393 PROGRAM CAS145 PAGE 5 DATE 12/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1F75U4 TIME 12:49 PM ESTIMATE NO. 035 BID OPENING 11/08/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/21 R.E. NAME: LANG, TIM DATE OF THIS ESTIMATE 12/21/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 CORE CONCRETE (7") LF 130.0000 65,000.00 523.450 68,048 105 CORE CONCRETE (10") LF 330.0000 33,990.00 111.326 36,737 106 ACCESS OPENING, SOFFIT EA 2,400.0000 67,200.00 10.000 24,000 107 BRIDGE REMOVAL (PORTION), LOCATION A LS 8,511.7000 8,511.70 0.500 4,255 108 BRIDGE REMOVAL (PORTION), LOCATION B LS 636,511.2200 636,511.22 0.017 10,820.69 1.000 636,511 109 CARBON FIBER REINFORCED POLYMER STRIP LF 32.8200 359,379.00 11,892.000 390,295 110 SEAT EXTENDER (PIPE TYPE) LB 5.6700 100,977.03 17,809.000 100,977 111 MISCELLANEOUS METAL LB 19.9500 156,028.95 1,303.500 26,004 (F) (RESTRAINER - CABLE TYPE) 112 18" PLASTIC PIPE LF 250.0000 18,750.00 75.000 18,750 113 24" REINFORCED CONCRETE PIPE LF 380.0000 7,068.00 0.000 0 114 30" REINFORCED CONCRETE PIPE LF 250.0000 1,000.00 0.000 0 115 36" REINFORCED CONCRETE PIPE LF 250.0000 750.00 0.000 0 116 12" CORRUGATED STEEL PIPE DOWNDRAIN LF 280.0000 201,600.00 160.000 44,800 (.064" THICK) 117 12" ENTRANCE TAPER EA 1,300.0000 24,700.00 0.000 0 118 12" DOWNDRAIN SLIP JOINT EA 1,300.0000 24,700.00 3.000 3,900 119 12" ANCHOR ASSEMBLY EA 1,300.0000 28,600.00 6.000 7,800 120 INLET DEPRESSION EA 1,300.0000 14,300.00 0.000 0 121 REMOVE DRAINAGE FACILITY (EA) EA 1,300.0000 6,500.00 0.000 0 122 REMOVE OVERSIDE DRAIN EA 1,300.0000 7,800.00 3.000 3,900 123 REMOVE CULVERT (LF) LF 280.0000 7,000.00 0.000 0 124 REMOVE DOWNDRAIN (EA) EA 1,300.0000 24,700.00 5.000 6,500 125 REMOVE INLET EA 1,300.0000 9,100.00 0.000 0 126 ADJUST INLET EA 1,300.0000 18,200.00 0.000 0 127 ADJUST UTILITY COVER TO GRADE EA 1,300.0000 1,300.00 0.000 0 128 CONCRETE (DITCH LINING) CY 670.0000 1,407.00 0.000 0 129 ROCK SLOPE PROTECTION CY 130.0000 24,700.00 37.200 4,836 (1/4 T, CLASS V, METHOD B) (CY) 130 MINOR CONCRETE (CURB) (LF) LF 46.0000 4,508.00 0.000 0 PROGRAM CAS145 PAGE 6 DATE 12/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1F75U4 TIME 12:49 PM ESTIMATE NO. 035 BID OPENING 11/08/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/21 R.E. NAME: LANG, TIM DATE OF THIS ESTIMATE 12/21/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 MINOR CONCRETE (PCC CURB, TYPE E) LF 50.0000 4,250.00 0.000 0 132 MINOR CONCRETE (PCC DIKE, TYPE E) LF 8.0000 112,800.00 232.000 1,856 133 MINOR CONCRETE (PCC DIKE, TYPE F) LF 9.0000 31,500.00 941.000 8,469 134 MINOR CONCRETE (PCC DIKE, TYPE C) LF 13.0000 6,825.00 75.000 975 135 DETECTABLE WARNING SURFACE SQFT 14.0000 812.00 0.000 0 136 MINOR CONCRETE (EXPOSED AGGREGATE SQFT 8.0000 370,400.00 16,554.700 132,437 CONCRETE) 137 MINOR CONCRETE (CURB, SIDEWALK AND CY 445.0000 3,560.00 0.000 0 CURB RAMP) 138 REMOVE CONCRETE (CURB AND GUTTER) LF 9.0000 22,050.00 0.000 0 139 REMOVE CONCRETE CY 120.0000 1,080.00 0.000 0 (CURB, GUTTER, AND SIDEWALK) (CY) 140 MISCELLANEOUS IRON AND STEEL LB 3.2000 13,561.60 1,956.000 6,259 (F) 141 MISCELLANEOUS METAL (BRIDGE) LB 18.0000 336,744.00 8,297.000 149,346 (F) 142 SURVEY MONUMENT (TYPE A) EA 550.0000 5,500.00 0.000 0 143 REMOVE PAVEMENT MARKER EA 2.2600 2,960.60 1,074.000 2,427 144 DELINEATOR (CLASS 1) EA 28.2500 18,362.50 31.000 875 145 GUARD RAILING DELINEATOR EA 22.6000 6,780.00 156.000 3,525 146 PAVEMENT MARKER (RETROREFLECTIVE) EA 9.0400 33,809.60 1,486.000 13,433 147 OBJECT MARKER EA 4.5200 31.64 0.000 0 148 REMOVE ROADSIDE SIGN EA 231.7500 2,781.00 3.000 695 149 RESET ROADSIDE SIGN (ONE POST) EA 319.3000 319.30 0.000 0 150 RESET ROADSIDE SIGN EA 319.3000 3,193.00 1.000 319 151 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 6.8100 197.49 0.000 0 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE X1) 152 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 7.2800 1,164.80 0.000 0 (0.080"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE X1) 153 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.0900 239.53 0.000 0 (0.063"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE X1) 154 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.6100 365.25 0.000 0 (0.080"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE X1) 155 RETROREFLECTIVE SHEETING (TYPE X1) SQFT 3.9300 903.90 0.000 0 PROGRAM CAS145 PAGE 7 DATE 12/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1F75U4 TIME 12:49 PM ESTIMATE NO. 035 BID OPENING 11/08/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/21 R.E. NAME: LANG, TIM DATE OF THIS ESTIMATE 12/21/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 156 ROADSIDE SIGN - ONE POST EA 437.7500 4,815.25 3.000 1,313 157 POST SLEEVE EA 3,683.7000 66,306.60 6.000 22,102 158 ROADSIDE SIGN - TWO POST EA 690.1000 1,380.20 0.000 0 159 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 30.9000 27,501.00 523.100 16,163 160 MIDWEST GUARDRAIL SYSTEM (8' POST) LF 31.9300 215,527.50 2,381.000 76,025 161 VEGETATION CONTROL (MINOR CONCRETE) SQYD 61.7400 336,483.00 2,388.000 147,435 162 DOUBLE MIDWEST GUARDRAIL SYSTEM LF 41.2000 36,668.00 890.000 36,668 (STEEL POST) 163 TRANSITION RAILING (TYPE WB-31) EA 4,120.0000 119,480.00 12.000 49,440 164 RAIL TENSIONING ASSEMBLY EA 618.0000 3,708.00 6.000 3,708 165 END ANCHOR ASSEMBLY (TYPE SFT) EA 669.5000 5,356.00 5.000 3,347 166 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,193.0000 41,509.00 6.000 19,158 167 ALTERNATIVE CRASH CUSHION SYSTEM EA 24,205.0000 411,485.00 8.000 193,640 168 CONCRETE BARRIER (TYPE 60MS) LF 59.2300 1,352,813.20 82.000 4,856.86 4,931.000 292,063 169 CONCRETE BARRIER (TYPE 60 MODIFIED) LF 272.9500 16,377.00 60.000 16,377 (F) 170 CONCRETE BARRIER (TYPE 836) LF 121.4600 448,551.78 1,868.500 226,948 (F) 171 CONCRETE BARRIER TRANSITION LF 1,503.1700 160,839.19 62.000 93,196 (F) 172 REMOVE GUARDRAIL LF 2.5800 22,110.60 6,185.200 15,957 173 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.2400 95,232.00 59,787.220 74,136 174 12" RUMBLE STRIP STA 112.7100 101,439.00 534.734 60,269 (CONCRETE PAVEMENT) 175 6" TRAFFIC STRIPE (WARRANTY) LF 1.8100 153,488.00 0.000 0 176 6" YELLOW TRAFFIC STRIPE (WARRANTY) LF 1.8100 135,388.00 0.000 0 177 6" TRAFFIC STRIPE (WARRANTY) LF 4.5200 8,678.40 0.000 0 (BROKEN 17-7) 178 6" TRAFFIC STRIPE (WARRANTY) LF 1.1300 67,574.00 0.000 0 (BROKEN 36-12) 179 8" TRAFFIC STRIPE (WARRANTY) LF 4.5200 35,708.00 0.000 0 180 PAVEMENT MARKING (WARRANTY) SQFT 11.3000 23,391.00 0.000 0 181 MODIFYING EXISTING ELECTRICAL SYSTEM LS 641,236.8000 641,236.80 0.292 187,241 PROGRAM CAS145 PAGE 8 DATE 12/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1F75U4 TIME 12:49 PM ESTIMATE NO. 035 BID OPENING 11/08/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/21 R.E. NAME: LANG, TIM DATE OF THIS ESTIMATE 12/21/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 439,503.99 46,148,090.32 ADJUSTMENT OF COMPENSATION 0.00 962,396.63 EXTRA WORK 0.00 1,727,038.83 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 439,503.99 48,837,525.78 182 MOBILIZATION LS 7,100,000.0000 7,100,000.00 1.000 7,100,000 ORIGINAL CONTRACT AMOUNT 77,787,621.74 TOTAL WORK COMPLETED 439,503.99 55,937,525.78 MATERIALS ON HAND ON SITE 158,089.91 DEDUCTIONS 0.00 -62,070.51 TOTAL 439,503.99 56,033,545.18 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 02/11/19 650 04/11/19 04/11/19 05/06/22 582 93 27 0 69% 86% PROGRESS IS SATISFACTORY UNSATIS PROGRESS OVERRIDEN BECAU PROGRESS IS SATISFACTORY LANG, TIM RESIDENT ENGINEER PROGRAM CAS145 DATE 12/21/21