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 11/28/18 EST. NO. 026 TIME 01:25 PM R.E. NAME: KLINE, JASON 05-4482U4 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 049 0014 1,692.09 E.W. @ F.A.(+) 022618 Y 0564.0 052 0056 498.41 E.W. @ F.A.(+) 102017 N 0661.0 058 0021 246.91 E.W. @ F.A.(+) 062518 N 745 0 064 0004 8,064.36 E.W. @ F.A.(+) 020618 Y 0583.0 0008 2,220.29 051018 Y 0610.0 12,722.06 TOTAL THIS ESTIMATE 3,046,898.31 TOTAL PREVIOUS ESTIMATE 3,059,620.37 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 11/28/18 EST. NO. 026 TIME 01:25 PM R.E. NAME: KLINE, JASON 05-4482U4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISS ANNUAL CEM-4401 -10,000.00 004 ASPHALT -25,110.00 005 CL 11 R VALUE FAIL -4,500.00 005 OVERCOMPACTION -2,615.65 005 SOURCE INSPECTION -5,000.00 006 FAILED HMA TESTS -9,000.00 008 FAILED HMS TESTS 25,110.00 009 FAILED GRADATIONS -423.50 011 PILE ANOMALIES -2,000.00 011 MISS ANNUAL CEM-4401 -10,000.00 016 0.00 -43,539.15 LABOR COMPLIANCE VIOLATION MISS PAYROLLS -5,000.00 012 MISS PAYROLLS -5,000.00 013 RECD PAYROLLS#12/13 10,000.00 015 MISS PAYROLLS -10,000.00 019 MISS PAYROLLS -5,000.00 022 MISS PAYROLLS -5,000.00 024 MISS PAYROLLS -10,000.00 025 0.00 -30,000.00 TOTAL DEDUCTIONS 0.00 -73,539.15 PROGRAM CAS145 PAGE 1 DATE 11/28/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-4482U4 TIME 01:25 PM ESTIMATE NO. 026 BID OPENING 04/27/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/18 R.E. NAME: KLINE, JASON DATE OF THIS ESTIMATE 11/28/18 LOCATION PROGRESS ESTIMATE 05-SB-101-2.2/3.3 ----------------- SECURITY PAVING COMPANY, INC. IN SANTA BARBARA COUNTY 13170 TELFAIR AVE IN CARPINTERIA FROM 0.2 MILE SYLMAR CA 91342 SOUTH OF CARPINTERIA CREEK BRIDGE TO 0.3 MILE NORTH OF LINDEN AVENUE OVERCROSSING FED. AID NO. NHP-Q101(290)E RECONSTRUCT INTERCHANGES (2) AND ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 10,000.0000 10,000.00 1.000 10,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 50,000.0000 50,000.00 0.750 37,500 003 TIME-RELATED OVERHEAD (WDAY) WDAY 1,450.0000 1,450,000.00 21.000 30,450.00 507.000 735,150 004 CONSTRUCTION AREA SIGNS LS 250,000.0000 250,000.00 0.030 7,500.00 0.600 150,000 005 TRAFFIC CONTROL SYSTEM LS 900,000.0000 900,000.00 0.028 25,200.00 0.672 604,800 006 TYPE III BARRICADE EA 90.0000 9,900.00 38.000 3,420 007 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 2.5000 2,075.00 2,262.000 5,655 008 TEMPORARY TRAFFIC STRIPE (TAPE) LF 1.7000 13,107.00 3,486.000 5,926 009 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.3000 68,700.00 4,471.000 1,341.30 131,382.000 39,414 010 CHANNELIZER (SURFACE MOUNTED) EA 39.0000 36,660.00 23.000 897.00 470.000 18,330 011 TEMPORARY PAVEMENT MARKER EA 3.1000 11,563.00 45.000 139.50 2,119.000 6,568 012 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 76,000.0000 76,000.00 0.028 2,128.00 0.645 49,020 013 TEMPORARY RAILING (TYPE K) LF 8.5000 621,350.00 1,520.000 12,920.00 43,380.000 368,730 014 TEMPORARY CRASH CUSHION MODULE EA 165.0000 74,250.00 14.000 2,310.00 263.000 43,395 015 TEMPORARY ALTERNATIVE CRASH CUSHION EA 5,700.0000 108,300.00 2.000 11,400.00 18.000 102,600 016 JOB SITE MANAGEMENT LS 410,000.0000 410,000.00 0.028 11,480.00 0.672 275,520 017 PREPARE STORM WATER POLLUTION PREVENTION LS 15,000.0000 15,000.00 0.750 11,250 PLAN 018 RAIN EVENT ACTION PLAN EA 500.0000 55,000.00 20.000 10,000 019 STORM WATER SAMPLING AND ANALYSIS DAY EA 530.0000 28,620.00 14.000 7,420 020 STORM WATER ANNUAL REPORT EA 2,000.0000 10,000.00 2.000 4,000 021 MOVE-IN/MOVE-OUT EA 390.0000 7,800.00 13.028 5,080 (TEMPORARY EROSION CONTROL) 022 TEMPORARY HYDRAULIC MULCH SQYD 0.8000 160,000.00 139,728.000 111,782 (BONDED FIBER MATRIX) PROGRAM CAS145 PAGE 2 DATE 11/28/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-4482U4 TIME 01:25 PM ESTIMATE NO. 026 BID OPENING 04/27/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/18 R.E. NAME: KLINE, JASON DATE OF THIS ESTIMATE 11/28/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY CHECK DAM LF 4.2500 3,825.00 939.000 3,990 024 TEMPORARY DRAINAGE INLET PROTECTION EA 290.0000 40,600.00 63.000 18,270 025 TEMPORARY FIBER ROLL LF 3.9000 99,840.00 34,852.500 135,924 026 TEMPORARY GRAVEL BAG BERM LF 4.2500 42,500.00 1,330.000 5,652 027 TEMPORARY LARGE SEDIMENT BARRIER LF 15.5000 23,250.00 1,597.000 24,753 028 TEMPORARY CONSTRUCTION ENTRANCE EA 4,000.0000 40,000.00 5.000 20,000 029 STREET SWEEPING LS 525,000.0000 525,000.00 0.028 14,700.00 0.672 352,800 030 TEMPORARY CONCRETE WASHOUT LS 38,000.0000 38,000.00 0.800 30,400 031 TEMPORARY FENCE (TYPE ESA) LF 3.7000 13,875.00 4,707.000 17,415 032 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.7500 10,875.00 14,004.000 10,503 STRIPE (HAZARDOUS WASTE) 033 ADL BURIAL LOCATION REPORT LS 10,000.0000 10,000.00 0.500 5,000 034 TREATED WOOD WASTE LB 0.2500 10,075.00 35,880.000 8,970 035 BIRD EXCLUSION DEVICES LS 32,000.0000 32,000.00 1.000 32,000 036 ABANDON CULVERT (EA) EA 3,280.0000 68,880.00 1.000 3,280 037 DESTROY WELL EA 5,000.0000 5,000.00 1.000 5,000 038 REMOVE WOOD FENCE LF 13.0000 2,860.00 0.000 0 039 REMOVE CHAIN LINK FENCE LF 8.5000 61,625.00 4,585.000 38,972 040 REMOVE GATE EA 160.0000 640.00 2.000 320 041 REMOVE BARRIER LF 8.5000 83,300.00 7,703.000 65,475 042 REMOVE GUARDRAIL LF 8.5000 15,640.00 1,938.000 16,473 043 REMOVE PAINTED TRAFFIC STRIPE LF 0.3500 44,450.00 46,395.000 16,238 044 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.4500 9,360.00 19,685.000 8,858 045 REMOVE PAVEMENT MARKER EA 1.0000 4,020.00 2,604.000 2,604 046 REMOVE ROADSIDE SIGN EA 145.0000 14,500.00 6.000 870 047 REMOVE ROADSIDE SIGN EA 145.0000 1,160.00 0.000 0 (STRAP AND SADDLE BRACKET METHOD) 048 REMOVE ASPHALT CONCRETE DIKE LF 1.6000 3,456.00 1,196.000 1,913 049 REMOVE CULVERT (LF) LF 21.0000 45,990.00 8.000 168 PROGRAM CAS145 PAGE 3 DATE 11/28/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-4482U4 TIME 01:25 PM ESTIMATE NO. 026 BID OPENING 04/27/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/18 R.E. NAME: KLINE, JASON DATE OF THIS ESTIMATE 11/28/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 REMOVE INLET EA 1,535.0000 56,795.00 3.000 4,605 051 REMOVE HEADWALL EA 1,270.0000 6,350.00 0.000 0 052 REMOVE ASPHALT CONCRETE SURFACING SQFT 2.0000 6,100.00 6,100.000 12,200 053 REMOVE BASE AND SURFACING CY 32.0000 1,312.00 0.000 0 054 RESET ROADSIDE SIGN EA 220.0000 1,760.00 0.000 0 055 RELOCATE ROADSIDE SIGN EA 220.0000 3,080.00 0.000 0 056 ADJUST MANHOLE TO GRADE EA 1,272.0000 24,168.00 0.000 0 057 ADJUST UTILITY COVER TO GRADE EA 1,272.0000 25,440.00 0.000 0 058 MODIFY MANHOLE EA 2,650.0000 2,650.00 0.000 0 059 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 4.5000 12,555.00 0.000 0 060 REMOVE CONCRETE CURB (LF) LF 6.0000 18,360.00 1,539.000 9,234 061 REMOVE CONCRETE ISLAND (PORTIONS) (SQYD) SQYD 14.0000 3,500.00 110.600 1,548 062 REMOVE CONCRETE (CHANNEL) CY 32.0000 13,120.00 330.380 10,572 063 REMOVE CONCRETE LF 6.0000 19,500.00 2,777.000 16,662 (CURB, GUTTER, AND SIDEWALK) (LF) 064 REMOVE CONCRETE (MISCELLANEOUS) (CY) CY 35.0000 26,950.00 0.000 0 065 SAND BACKFILL CY 113.0000 55,370.00 19.100 2,158 066 BRIDGE REMOVAL, LOCATION A LS 300,000.0000 300,000.00 1.000 300,000 067 BRIDGE REMOVAL, LOCATION B LS 231,000.0000 231,000.00 1.000 231,000 068 BRIDGE REMOVAL, LOCATION C LS 215,000.0000 215,000.00 1.000 215,000 069 CLEARING AND GRUBBING (LS) LS 400,000.0000 400,000.00 1.000 400,000 070 DEVELOP WATER SUPPLY LS 150,000.0000 150,000.00 1.000 150,000 071 DUST PALLIATIVE LS 67,500.0000 67,500.00 0.000 0 072 ROADWAY EXCAVATION CY 16.0000 1,624,000.00 2,000.000 32,000.00 100,211.480 1,603,383 073 ROADWAY EXCAVATION (TYPE Y-1) CY 28.0000 344,400.00 488.000 13,664 (AERIALLY DEPOSITED LEAD) 074 STRUCTURE EXCAVATION (BRIDGE) CY 36.0000 189,216.00 5,256.000 189,216 (F) 075 STRUCTURE EXCAVATION (TYPE D) CY 40.0000 491,480.00 6,884.000 275,360 (F) 076 STRUCTURE EXCAVATION (RETAINING WALL) CY 36.0000 163,044.00 701.000 25,236 (F) PROGRAM CAS145 PAGE 4 DATE 11/28/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-4482U4 TIME 01:25 PM ESTIMATE NO. 026 BID OPENING 04/27/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/18 R.E. NAME: KLINE, JASON DATE OF THIS ESTIMATE 11/28/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 PERMEABLE MATTRESS CY 105.0000 147,525.00 64.000 6,720 (F) 078 STRUCTURE BACKFILL (BRIDGE) CY 95.0000 343,805.00 2,683.770 254,958 (F) 079 STRUCTURE BACKFILL (RETAINING WALL) CY 78.0000 685,776.00 2,053.000 160,134 (F) 080 PERVIOUS BACKFILL MATERIAL (RETAINING CY 66.0000 14,586.00 55.000 3,630 (F) WALL) 081 IMPORTED BORROW (CY) CY 51.0000 77,010.00 1,510.000 77,010.00 1,510.000 77,010 082 SUBGRADE ENHANCEMENT GEOTEXTILE, SQYD 4.0000 440.00 0.000 0 CLASS B3 083 ROCK BLANKET SQFT 34.0000 94,180.00 0.000 0 084 LIVE SILTATION LF 102.0000 107,100.00 0.000 0 085 WILLOW POLES EA 81.0000 81,000.00 107.000 8,667.00 257.000 20,817 086 BRUSH LAYERING LF 373.0000 67,140.00 130.000 48,490.00 130.000 48,490 087 PLANT ESTABLISHMENT WORK LS 100,000.0000 100,000.00 0.000 0 088 TREE GRATE EA 1,900.0000 39,900.00 0.000 0 089 3" SUPPLY LINE (BRIDGE) LF 87.0000 112,665.00 572.000 49,764 (F) 090 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 3.5000 630.00 206.000 721 (F) LINE) 091 2" PLASTIC PIPE (CLASS 315) LF 30.0000 91,200.00 1,175.000 35,250 (F) (SUPPLY LINE) 092 3" PLASTIC PIPE (CLASS 315) LF 43.0000 58,050.00 729.000 31,347 (F) (SUPPLY LINE) 093 2" SPRINKLER CONTROL CONDUIT LF 24.0000 49,440.00 621.000 14,904 094 6" SCHEDULE 40 PIPE CONDUIT LF 33.0000 11,550.00 351.000 11,583 095 8" CORRUGATED HIGH DENSITY LF 119.0000 135,660.00 548.000 65,212 POLYETHYLENE PIPE CONDUIT 096 10" CORRUGATED HIGH DENSITY LF 121.0000 108,900.00 260.000 31,460 POLYETHYLENE PIPE CONDUIT 097 12" WELDED STEEL PIPE CONDUIT LF 180.0000 11,700.00 80.000 14,400 098 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 650.0000 3,900.00 0.000 0 099 IMPORTED TOPSOIL (CY) CY 75.0000 98,250.00 0.000 0 100 DUFF ACRE 6,900.0000 22,770.00 0.330 2,277 101 EROSION CONTROL (DRY SEED) (SQFT) SQFT 0.6200 14,446.00 0.000 0 102 HYDROMULCH SQFT 0.0300 17,910.00 0.000 0 103 COMPOST BERM LF 4.1000 81,180.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 11/28/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-4482U4 TIME 01:25 PM ESTIMATE NO. 026 BID OPENING 04/27/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/18 R.E. NAME: KLINE, JASON DATE OF THIS ESTIMATE 11/28/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 STRAW SQFT 0.0500 22,750.00 0.000 0 105 HYDROSEED SQFT 0.0800 47,760.00 0.000 0 106 COMPOST (TYPE 1) SQFT 0.8000 113,600.00 0.000 0 107 COMPOST (TYPE 2) SQFT 0.2900 131,950.00 0.000 0 108 INCORPORATE MATERIALS SQFT 0.1200 17,040.00 0.000 0 109 CLASS 1 AGGREGATE SUBBASE CY 26.0000 699,400.00 18,722.140 486,775 110 CLASS 2 AGGREGATE BASE (CY) CY 45.0000 792,000.00 15,589.070 701,508 111 LEAN CONCRETE BASE RAPID SETTING CY 290.0000 675,700.00 764.000 221,560 112 BASE BOND BREAKER SQFT 1.0000 730.00 0.000 0 113 PREPAVING INERTIAL PROFILER LS 4,100.0000 4,100.00 0.000 0 114 HOT MIX ASPHALT (TYPE A) TON 93.0000 2,362,200.00 405.260 37,689.18 14,431.740 1,342,151 115 DATA CORE LS 2,500.0000 2,500.00 0.000 0 116 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 7.0000 1,050.00 0.000 0 117 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 7.0000 14,420.00 0.000 0 118 PLACE HOT MIX ASPHALT SQYD 19.0000 4,560.00 0.000 0 (MISCELLANEOUS AREA) 119 TACK COAT TON 550.0000 13,750.00 5.490 3,019 120 CONTINUOUSLY REINFORCED CONCRETE CY 315.0000 3,906,000.00 357.960 112,757.40 5,071.150 1,597,412 PAVEMENT 121 JOINTED PLAIN CONCRETE PAVEMENT CY 300.0000 24,000.00 0.000 0 122 MECHANICALLY STABILIZED EMBANKMENT SQFT 68.0000 392,088.00 0.000 0 (F) (MODIFIED), LOCATION A 123 MECHANICALLY STABILIZED EMBANKMENT SQFT 73.0000 163,228.00 0.000 0 (F) (MODIFIED), LOCATION B 124 TEMPORARY SUPPORT LS 26,500.0000 26,500.00 0.750 19,875 125 TEMPORARY PEDESTRIAN WALKWAY LS 136,000.0000 136,000.00 0.020 2,720.00 0.760 103,360 126 FURNISH 48" STEEL PIPE PILING LF 460.0000 133,860.00 291.000 133,860 127 DRIVE 48" STEEL PIPE PILING EA 35,500.0000 142,000.00 4.000 142,000 128 FURNISH PILING (CLASS 140) LF 45.0000 11,610.00 258.100 11,614 (ALTERNATIVE W) 129 DRIVE PILE (CLASS 140) EA 1,650.0000 16,500.00 10.000 16,500 (ALTERNATIVE W) 130 FURNISH PILING (CLASS 200) LF 55.0000 883,025.00 16,795.050 923,727 (ALTERNATIVE W) PROGRAM CAS145 PAGE 6 DATE 11/28/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-4482U4 TIME 01:25 PM ESTIMATE NO. 026 BID OPENING 04/27/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/18 R.E. NAME: KLINE, JASON DATE OF THIS ESTIMATE 11/28/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 DRIVE PILE (CLASS 200) EA 1,675.0000 505,850.00 237.000 396,975 (ALTERNATIVE W) 132 FURNISH 78" CAST-IN-STEEL-SHELL LF 710.0000 556,640.00 784.000 556,640 CONCRETE PILING 133 DRIVE 78" CAST-IN-STEEL-SHELL EA 95,000.0000 950,000.00 9.280 881,600 CONCRETE PILING 134 24" CAST-IN-DRILLED-HOLE CONCRETE LF 285.0000 815,100.00 0.000 0 PILING (SOUND WALL) 135 60" CAST-IN-DRILLED-HOLE CONCRETE LF 740.0000 17,020.00 0.000 0 PILE (SIGN FOUNDATION) 136 PRESTRESSING CAST-IN-PLACE CONCRETE LS 460,000.0000 460,000.00 0.835 384,100 137 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 390.0000 338,910.00 869.000 338,910 (F) 138 STRUCTURAL CONCRETE, BRIDGE CY 730.0000 3,817,900.00 117.000 85,410.00 4,161.000 3,037,530 (F) 139 STRUCTURAL CONCRETE, BRIDGE CY 790.0000 1,109,160.00 1,138.000 899,020 (F) (POLYMER FIBER) 140 STRUCTURAL CONCRETE, RETAINING WALL CY 510.0000 1,547,850.00 41.000 20,910.00 1,103.000 562,530 (F) 141 STRUCTURAL CONCRETE, SOUND WALL CY 570.0000 247,380.00 0.000 0 (F) 142 STRUCTURAL CONCRETE, BARRIER SLAB CY 530.0000 218,360.00 0.000 0 (F) 143 STRUCTURAL CONCRETE, APPROACH SLAB CY 670.0000 353,760.00 96.000 64,320.00 472.000 316,240 (F) (TYPE N) 144 STRUCTURAL CONCRETE, APPROACH SLAB CY 670.0000 63,650.00 95.000 63,650 (F) (TYPE N MODIFIED) 145 STRUCTURAL CONCRETE, BOX CULVERT CY 950.0000 122,930.00 33.300 31,635 (F) 146 STRUCTURAL CONCRETE, HEADWALL CY 1,100.0000 73,040.00 48.500 53,350 (F) 147 MINOR CONCRETE (MINOR STRUCTURE) CY 1,470.0000 860,832.00 1.200 1,764.00 388.020 570,389 (F) 148 MINOR CONCRETE (BRIDGE PLANTER) CY 2,060.0000 28,840.00 0.000 0 (F) 149 IN-AND-OUT BLOCK TEXTURE SQFT 5.0000 41,175.00 1,566.000 7,830.00 4,133.000 20,665 (F) 150 SPLIT FACE TEXTURE SQFT 4.0000 81,612.00 2,477.000 9,908 (F) 151 JOINT SEAL (MR 1") LF 98.0000 40,278.00 143.000 14,014 152 JOINT SEAL (MR 1 1/2") LF 165.0000 31,185.00 0.000 0 153 JOINT SEAL (MR 2") LF 200.0000 26,400.00 0.000 0 154 BAR REINFORCING STEEL LB 1.5000 38,178.00 12,668.000 19,002 (F) 155 BAR REINFORCING STEEL (BRIDGE) LB 1.0000 1,810,357.00 30,866.000 30,866.00 1,499,639.000 1,499,639 (F) 156 BAR REINFORCING STEEL (RETAINING WALL) LB 1.0000 345,759.00 4,581.000 4,581.00 103,784.000 103,784 (F) 157 BAR REINFORCING STEEL (SOUND WALL PILE) LB 1.0000 82,381.00 0.000 0 (F) PROGRAM CAS145 PAGE 7 DATE 11/28/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-4482U4 TIME 01:25 PM ESTIMATE NO. 026 BID OPENING 04/27/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/18 R.E. NAME: KLINE, JASON DATE OF THIS ESTIMATE 11/28/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 158 ASPHALT MEMBRANE WATERPROOFING SQFT 6.4000 9,600.00 0.000 0 159 FURNISH SIGN STRUCTURE (TRUSS) LB 3.2000 56,320.00 0.000 0 (F) 160 INSTALL SIGN STRUCTURE (TRUSS) LB 0.3000 5,280.00 0.000 0 (F) 161 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.0000 9,720.00 0.000 0 (0.063"-UNFRAMED) 162 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 2,000.00 0.000 0 (0.080"-UNFRAMED) 163 ROADSIDE SIGN - ONE POST EA 440.0000 61,600.00 0.000 0 164 ROADSIDE SIGN - TWO POST EA 615.0000 3,690.00 0.000 0 165 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 243.0000 486.00 0.000 0 METHOD) 166 INSTALL ROADSIDE SIGN PANEL ON EA 169.0000 507.00 0.000 0 EXISTING POST 167 INSTALL ROADSIDE SIGN EA 3,100.0000 21,700.00 0.000 0 (LAMINATED WOOD BOX POST) 168 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 26.0000 3,640.00 0.000 0 FOR RETROREFLECTIVE SHEETING (TYPE XI) 169 FURNISH LAMINATED PANEL SIGN (1"-TYPE B) SQFT 33.0000 13,530.00 0.000 0 FOR RETROREFLECTIVE SHEETING (TYPE XI) 170 FURNISH LAMINATED PANEL SIGN SQFT 43.0000 26,230.00 0.000 0 (2 1/2"-TYPE B) FOR RETROREFLECTIVE SHEETING (TYPE XI) 171 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.0000 8,160.00 0.000 0 (0.063"-UNFRAMED)FOR RETROREFLECTIVE SHEETING (TYPE XI) 172 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.0000 6,630.00 0.000 0 (0.080"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 173 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 21.0000 2,310.00 0.000 0 (0.063" - FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 174 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 22.0000 1,342.00 0.000 0 (0.080" -FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 175 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 7.0000 17,500.00 0.000 0 176 SOUND WALL (MASONRY BLOCK) SQFT 30.0000 1,328,460.00 0.000 0 (F) 177 ROCK STAIN SQFT 2.4000 30,960.00 0.000 0 178 PREPARE AND PAINT CONCRETE SQFT 1.0000 2,660.00 0.000 0 179 PREPARE AND STAIN CONCRETE SQFT 1.5000 36,624.00 0.000 0 180 18" ALTERNATIVE PIPE CULVERT LF 70.0000 16,100.00 198.000 13,860 181 24" ALTERNATIVE PIPE CULVERT LF 81.0000 683,640.00 3,797.300 307,581 PROGRAM CAS145 PAGE 8 DATE 11/28/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-4482U4 TIME 01:25 PM ESTIMATE NO. 026 BID OPENING 04/27/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/18 R.E. NAME: KLINE, JASON DATE OF THIS ESTIMATE 11/28/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 182 36" ALTERNATIVE PIPE CULVERT LF 103.0000 492,340.00 500.000 51,500 183 42" ALTERNATIVE PIPE CULVERT LF 129.0000 110,940.00 1,208.000 155,832 184 48" ALTERNATIVE PIPE CULVERT LF 155.0000 79,050.00 120.000 18,600 185 54" ALTERNATIVE PIPE CULVERT LF 196.0000 74,480.00 0.000 0 186 60" ALTERNATIVE PIPE CULVERT LF 209.0000 338,580.00 1,402.000 293,018 187 CONCRETE BACKFILL (PIPE TRENCH) CY 136.0000 6,392.00 0.000 0 188 3" PLASTIC PIPE UNDERDRAIN LF 10.0000 7,500.00 0.000 0 189 3" PLASTIC PIPE (EDGE DRAIN OUTLET) LF 13.0000 6,760.00 0.000 0 190 CLASS 3 PERMEABLE MATERIAL (BLANKET) CY 105.0000 4,305.00 0.000 0 191 WING-GATE (AUTOMATIC RETRACTABLE SYSTEM) EA 845.0000 49,855.00 0.000 0 192 CONNECTOR PIPE SCREEN EA 712.0000 6,408.00 0.000 0 193 DRAINAGE INLET MARKER EA 80.0000 11,200.00 0.000 0 194 WELDED STEEL PIPE CASING (BRIDGE) LF 156.0000 36,660.00 235.000 36,660 195 8" WELDED STEEL PIPE LF 65.0000 16,900.00 113.400 7,371 196 24" ALTERNATIVE FLARED END SECTION EA 477.0000 3,816.00 1.000 477.00 4.000 1,908 197 36" ALTERNATIVE FLARED END SECTION EA 636.0000 636.00 1.000 636 198 36" PRECAST CONCRETE PIPE INLET LF 795.0000 17,490.00 6.300 5,008 199 ROCK SLOPE PROTECTION CY 100.0000 325,000.00 812.500 81,250.00 3,250.000 325,000 (1/4 T, METHOD A) (CY) 200 ROCK SLOPE PROTECTION CY 100.0000 43,000.00 107.500 10,750.00 430.000 43,000 (1/4 T, METHOD B) (CY) 201 ROCK SLOPE PROTECTION CY 100.0000 237,700.00 2,260.000 226,000 (FACING, METHOD B) (CY) 202 SLOPE PAVING (IN-AND-OUT BLOCK TEXTURE CY 1,800.0000 160,200.00 0.000 0 CONCRETE) 203 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 2.2000 14,014.00 5,500.000 12,100 204 MINOR CONCRETE (CURB) (LF) LF 29.0000 9,657.00 0.000 0 205 MINOR CONCRETE (CURB) (CY) CY 397.0000 194,530.00 178.870 71,011 206 MINOR CONCRETE (GUTTER) (LF) LF 22.0000 45,056.00 0.000 0 207 MINOR CONCRETE (GUTTER) (CY) CY 454.0000 21,792.00 0.000 0 208 DETECTABLE WARNING SURFACE SQFT 33.0000 33,000.00 375.600 12,394 PROGRAM CAS145 PAGE 9 DATE 11/28/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-4482U4 TIME 01:25 PM ESTIMATE NO. 026 BID OPENING 04/27/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/18 R.E. NAME: KLINE, JASON DATE OF THIS ESTIMATE 11/28/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 209 MINOR CONCRETE (MISCELLANEOUS CY 590.0000 57,230.00 78.850 46,521.50 78.850 46,521 CONSTRUCTION) 210 MINOR CONCRETE (GUTTER DEPRESSION) CY 435.0000 27,840.00 27.050 11,766 211 MINOR CONCRETE (EXPOSED AGGREGATE SQFT 13.0000 109,590.00 0.000 0 CONCRETE) 212 MINOR CONCRETE (DRIVEWAY) CY 540.0000 22,140.00 28.700 15,498 213 MINOR CONCRETE (SIDEWALK) CY 430.0000 210,700.00 55.200 23,736.00 244.660 105,203 214 MINOR CONCRETE (CURB RAMP) CY 480.0000 52,800.00 38.160 18,316 215 MINOR CONCRETE (BUS POCKET) CY 460.0000 15,180.00 32.600 14,996 216 MINOR CONCRETE (STAIRCASE) CY 1,750.0000 38,500.00 0.000 0 217 MISCELLANEOUS IRON AND STEEL LB 2.0000 97,784.00 1,304.000 2,608.00 8,394.000 16,788 (F) 218 MISCELLANEOUS METAL (BRIDGE) LB 12.0000 8,496.00 0.000 0 (F) 219 BRIDGE PLANTER DRAINAGE SYSTEM LB 10.0000 60,500.00 0.000 0 (F) 220 BRIDGE DECK DRAINAGE SYSTEM LB 9.0000 172,944.00 9,545.000 85,905 (F) 221 SANITARY SEWER FACILITIES LS 101,000.0000 101,000.00 0.800 80,800 222 24" WELDED STEEL PIPE (0.5" THICK) LF 1,275.0000 75,225.00 0.000 0 TRENCHLESS INSTALLATION 223 36" WELDED STEEL PIPE (0.5" THICK) LF 1,410.0000 78,960.00 0.000 0 TRENCHLESS INSTALLATION 224 BUS SHELTER LS 25,000.0000 25,000.00 0.000 0 225 TEMPORARY FENCE (TYPE CL-6) LF 15.5000 37,820.00 1,765.000 27,357 226 CHAIN LINK FENCE (TYPE CL-4, VINYL-CLAD) LF 20.0000 13,080.00 0.000 0 227 CHAIN LINK FENCE (TYPE CL-6, VINYL-CLAD) LF 34.0000 75,650.00 0.000 0 228 CHAIN LINK FENCE (TYPE CL-8, BW POST TOP LF 37.0000 7,030.00 0.000 0 VINYL-CLAD) 229 12' CHAIN LINK GATE (TYPE CL-6, EA 3,100.0000 9,300.00 0.000 0 VINYL-CLAD) 230 SURVEY MONUMENT (TYPE A) EA 540.0000 2,700.00 0.000 0 231 DELINEATOR (CLASS 1) EA 62.0000 8,060.00 0.000 0 232 GUARD RAILING DELINEATOR EA 22.0000 924.00 0.000 0 233 OBJECT MARKER EA 120.0000 8,520.00 0.000 0 234 OBJECT MARKER (TYPE P) EA 120.0000 9,480.00 0.000 0 235 MIDWEST GUARDRAIL SYSTEM (8' POST) LF 46.5000 154,845.00 0.000 0 PROGRAM CAS145 PAGE 10 DATE 11/28/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-4482U4 TIME 01:25 PM ESTIMATE NO. 026 BID OPENING 04/27/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/18 R.E. NAME: KLINE, JASON DATE OF THIS ESTIMATE 11/28/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 236 VEGETATION CONTROL (MINOR CONCRETE) SQYD 50.0000 78,000.00 0.000 0 237 PICKET FENCE RAILING LF 307.0000 375,461.00 0.000 0 238 TUBULAR BICYCLE RAILING LF 120.0000 24,480.00 0.000 0 (F) 239 SINGLE THRIE BEAM BARRIER (STEEL POST) LF 38.0000 193,420.00 0.000 0 240 HANDRAILING LF 132.0000 14,520.00 0.000 0 241 CABLE RAILING LF 28.0000 25,760.00 0.000 0 (F) 242 TRANSITION RAILING (TYPE STB) EA 3,900.0000 7,800.00 0.000 0 243 TRANSITION RAILING (TYPE WB-31) EA 3,700.0000 22,200.00 0.000 0 244 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,230.0000 3,690.00 0.000 0 245 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,700.0000 18,500.00 0.000 0 246 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,900.0000 5,800.00 0.000 0 247 ALTERNATIVE CRASH CUSHION SYSTEM EA 37,300.0000 74,600.00 0.000 0 248 CONCRETE BARRIER (TYPE 736B MODIFIED) LF 185.0000 55,500.00 0.000 0 249 CONCRETE BARRIER (TYPE 732B MODIFIED) LF 195.0000 6,825.00 0.000 0 250 CONCRETE BARRIER (TYPE 60F) LF 240.0000 40,800.00 0.000 0 251 CONCRETE BARRIER (TYPE 60) LF 69.0000 221,490.00 0.000 0 252 CONCRETE BARRIER (TYPE 60C) LF 137.0000 93,160.00 600.000 82,200 253 CONCRETE BARRIER (TYPE 60D MODIFIED) LF 75.0000 17,025.00 0.000 0 254 CONCRETE BARRIER (TYPE 60 MODIFIED) LF 95.0000 19,000.00 0.000 0 255 CONCRETE BARRIER (TYPE 80A MODIFIED) LF 220.0000 27,720.00 0.000 0 (F) 256 CONCRETE BARRIER (TYPE 80SW MODIFIED) LF 350.0000 386,750.00 487.000 170,450 (F) 257 CONCRETE BARRIER (TYPE 80 MODIFIED) LF 195.0000 339,300.00 345.500 67,372 (F) 258 CONCRETE BARRIER (TYPE 736 MODIFIED) LF 99.0000 171,765.00 0.000 0 (F) 259 CONCRETE BARRIER (TYPE 60 TRANSITION LF 125.0000 1,875.00 0.000 0 MODIFIED) 260 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3500 5,320.00 0.000 0 261 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.4500 4,905.00 0.000 0 262 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 1,280.00 0.000 0 PROGRAM CAS145 PAGE 11 DATE 11/28/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-4482U4 TIME 01:25 PM ESTIMATE NO. 026 BID OPENING 04/27/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/18 R.E. NAME: KLINE, JASON DATE OF THIS ESTIMATE 11/28/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 263 THERMOPLASTIC PAVEMENT MARKING SQFT 3.1000 16,740.00 0.000 0 264 THERMOPLASTIC PAVEMENT MARKING SQFT 3.6000 6,552.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 265 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 121.00 0.000 0 (BROKEN 6-1) 266 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3500 507.50 0.000 0 (BROKEN 36-12) 267 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 76.00 0.000 0 (BROKEN 17-7) 268 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4500 14,985.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 269 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3500 255.50 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 270 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3500 4,795.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 271 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.2500 7,875.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 272 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.6000 1,856.00 0.000 0 273 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.1000 5,146.00 0.000 0 274 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 5,000.0000 5,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 275 SIGNAL AND LIGHTING (LOCATION 1) LS 109,000.0000 109,000.00 0.582 63,438 276 SIGNAL AND LIGHTING (LOCATION 2) LS 127,000.0000 127,000.00 0.300 38,100 277 SIGNAL AND LIGHTING (LOCATION 3) LS 147,000.0000 147,000.00 0.522 76,734 278 SIGNAL AND LIGHTING (LOCATION 4) LS 130,000.0000 130,000.00 0.259 33,670 279 SIGNAL AND LIGHTING (CITY) LS 129,000.0000 129,000.00 0.321 41,409 280 LIGHTING LS 130,000.0000 130,000.00 0.267 34,710 281 LIGHTING (CITY STREET) LS 374,000.0000 374,000.00 0.390 145,860 282 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 283 REDWOOD COVER EA 1,250.0000 2,500.00 0.000 0 284 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 285 POST SLEEVE EA 620.0000 1,860.00 0.000 0 286 TRAFFIC OPERATION SYSTEMS LS 80,000.0000 80,000.00 0.000 0 PROGRAM CAS145 PAGE 12 DATE 11/28/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-4482U4 TIME 01:25 PM ESTIMATE NO. 026 BID OPENING 04/27/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/18 R.E. NAME: KLINE, JASON DATE OF THIS ESTIMATE 11/28/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 820,822.88 25,941,457.06 ADJUSTMENT OF COMPENSATION 0.00 1,332,000.00 EXTRA WORK 12,722.06 1,727,620.37 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 833,544.94 29,001,077.43 287 MOBILIZATION LS 4,936,000.0000 4,936,000.00 1.000 4,936,000 ORIGINAL CONTRACT AMOUNT 52,615,740.00 TOTAL WORK COMPLETED 833,544.94 33,937,077.43 MATERIALS ON HAND ON SITE 87,181.26 166,097.56 DEDUCTIONS 0.00 -73,539.15 TOTAL 920,726.20 34,029,635.84 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 07/15/16 1250 09/09/16 09/18/16 01/16/20 495 50 30 0 60% 39% PROGRESS IS SATISFACTORY KLINE, JASON RESIDENT ENGINEER PROGRAM CAS145 DATE 11/28/18