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 04/22/24 EST. NO. 018 TIME 02:24 PM R.E. NAME: GILL, GURJOT (K. AROWOSEGBE) 06-0V1204 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 002 0001 5,990.63 E.W. @ F.A.(+) 103023 N 0029.1 003 0013 3,773.28 E.W. @ F.A.(+) 090823 N 0050.0 0014 350.00 082523 N 0051.0 0015 350.00 111723 N 0052.0 0016 350.00 121423 N 0053.0 0017 350.00 020924 N 0054.0 0018 350.00 030824 N 0055.0 0019 3,765.43 031324 N 0056.0 015 0002 13,711.07 E.W. @ F.A.(+) 020324 N 0047.0 28,990.41 TOTAL THIS ESTIMATE 14,405.80 TOTAL PREVIOUS ESTIMATE 43,396.21 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 04/22/24 EST. NO. 018 TIME 02:24 PM R.E. NAME: GILL, GURJOT (K. AROWOSEGBE) 06-0V1204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISS ANNUAL CEM-4401 -10,000.00 004 MISSING CEM-2406 -10,000.00 011 MISSING CEM-2406 -10,000.00 013 REC'D CEM-2406 EST13 10,000.00 015 B2G NON COMP -10,000.00 018 -10,000.00 -30,000.00 LABOR COMPLIANCE VIOLATION MISSING PAYROLL -1,000.00 008 REC'D PAYROLL EST.08 1,000.00 009 MISSING PAYROLL -3,000.00 010 REC'D PAYROLL EST.10 3,000.00 012 MISSING PAYROLLS -10,000.00 014 MISSING PAYROLL -10,000.00 015 REC'D PAYROLL EST.15 10,000.00 018 10,000.00 -10,000.00 TOTAL DEDUCTIONS 0.00 -40,000.00 PROGRAM CAS145 PAGE 1 DATE 04/22/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0V1204 TIME 02:24 PM ESTIMATE NO. 018 BID OPENING 06/02/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/24 R.E. NAME: GILL, GURJOT (K. AROWOSEGBE) DATE OF THIS ESTIMATE 04/22/24 LOCATION PROGRESS ESTIMATE 06-MAD-99-6.9/R7.6 ----------------- SECURITY PAVING COMPANY, INC. IN MADERA COUNTY ABOUT 2 MI. SOUTH 3075 TOWNSGATE ROAD; OF MADERA FROM 0.3 MI SOUTH OF WESTLAKE VILLAGE CA 91361 COTTONWOOD CREEK TO AVENUE 12 OVERCROSSING. FED. AID NO. ACNH-P099(671)E REPLACE 3 BRIDGES; BR. NO. 41-0065 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,000.0000 3,000.00 0.750 2,250 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 10,000.0000 10,000.00 0.500 5,000 003 TIME-RELATED OVERHEAD (WDAY) WDAY 2,500.0000 1,050,000.00 24.000 60,000.00 263.000 657,500 004 DISPUTE RESOLUTION BOARD ON-SITE EA 6,000.0000 54,000.00 3.500 21,000.00 5.000 30,000 MEETING 005 HOURLY OFF-SITE HR 200.0000 4,000.00 6.000 1,200 DISPUTE-RESOLUTION-BOARD-RELATED TASKS 006 CONSTRUCTION AREA SIGNS LS 39,000.0000 39,000.00 0.021 819.00 0.722 28,158 007 TRAFFIC CONTROL SYSTEM LS 250,000.0000 250,000.00 0.052 13,000.00 0.626 156,500 008 TRAFFIC CONTROL SUPERVISOR DAY 1,240.0000 161,200.00 2.000 2,480 009 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 1,165.0000 151,450.00 6.000 6,990 010 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.5500 20,570.00 20,550.000 11,302.50 30,408.000 16,724 011 CHANNELIZER (SURFACE MOUNTED) EA 40.0000 6,800.00 46.000 1,840 012 PORTABLE RADAR SPEED FEEDBACK SIGN EA 55.0000 44,000.00 1.000 55 SYSTEM DAY 013 TEMPORARY PAVEMENT MARKER EA 5.3000 2,968.00 287.000 1,521.10 287.000 1,521 014 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 20,000.0000 20,000.00 0.052 1,040.00 0.626 12,520 015 TEMPORARY RAILING (TYPE K) LF 13.2500 306,075.00 6,380.000 84,535.00 16,040.000 212,530 016 TEMPORARY CRASH CUSHION MODULE EA 230.0000 34,500.00 28.000 6,440.00 98.000 22,540 017 TEMPORARY TRAFFIC SCREEN LF 5.7000 23,028.00 0.000 0 018 TEMPORARY RADAR SPEED FEEDBACK EA 1,500.0000 4,500.00 2.000 3,000 SIGN SYSTEM 019 JOB SITE MANAGEMENT LS 43,200.0000 43,200.00 0.070 3,024.00 0.625 27,000 020 PREPARE STORM WATER POLLUTION PREVENTION LS 2,500.0000 2,500.00 0.680 1,700 PLAN 021 STORM WATER ANNUAL REPORT EA 2,000.0000 8,000.00 1.000 2,000 022 TEMPORARY DRAINAGE INLET PROTECTION EA 1,000.0000 1,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 04/22/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0V1204 TIME 02:24 PM ESTIMATE NO. 018 BID OPENING 06/02/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/24 R.E. NAME: GILL, GURJOT (K. AROWOSEGBE) DATE OF THIS ESTIMATE 04/22/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY FIBER ROLL LF 4.7500 16,292.50 400.000 1,900 024 TEMPORARY CONSTRUCTION ENTRANCE EA 4,500.0000 18,000.00 0.000 0 025 STREET SWEEPING LS 63,750.0000 63,750.00 0.350 22,312 026 TEMPORARY CONCRETE WASHOUT LS 30,000.0000 30,000.00 0.176 5,280.00 0.626 18,780 027 WATER QUALITY SAMPLING AND ANALYSIS DAY EA 600.0000 5,400.00 0.000 0 028 TEMPORARY CREEK DIVERSION SYSTEMS LS 136,000.0000 136,000.00 0.126 17,136.00 0.626 85,136 029 ASBESTOS COMPLIANCE PLAN LS 18,000.0000 18,000.00 0.480 8,640 030 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.3000 5,837.00 0.000 0 STRIPE (HAZARDOUS WASTE) 031 TREATED WOOD WASTE LB 0.7000 10,640.00 6,407.000 4,484 032 INVASIVE SPECIES CONTROL LS 11,000.0000 11,000.00 0.000 0 033 BIRD AND BAT EXCLUSION DEVICES LS 85,000.0000 85,000.00 0.450 38,250 034 TEMPORARY HIGH-VISIBILITY FENCE LF 6.7500 7,830.00 0.000 0 035 CLEARING AND GRUBBING (LS) LS 80,000.0000 80,000.00 0.400 32,000 036 ROADWAY EXCAVATION CY 48.0000 361,920.00 271.000 13,008.00 773.000 37,104 037 SHOULDER BACKING TON 150.0000 2,550.00 0.000 0 038 STRUCTURE EXCAVATION (BRIDGE) CY 56.8000 92,981.60 609.630 34,626 (F) 039 STRUCTURE EXCAVATION (TYPE D) CY 290.0000 10,730.00 15.000 4,350 (F) 040 STRUCTURE EXCAVATION (RETAINING WALL) CY 33.5000 90,316.00 0.000 0 (F) 041 STRUCTURE BACKFILL (BRIDGE) CY 113.8000 95,250.60 282.500 32,148 (F) 042 STRUCTURE BACKFILL (RETAINING WALL) CY 47.0000 142,316.00 0.000 0 (F) 043 PERVIOUS BACKFILL MATERIAL (RETAINING CY 140.4000 29,764.80 0.000 0 (F) WALL) 044 IMPORTED BORROW (CY) CY 5.0000 31,350.00 522.000 2,610 045 ROADSIDE CLEARING LS 75,000.0000 75,000.00 0.000 0 046 BONDED FIBER MATRIX (SQFT) SQFT 0.1500 36,750.00 0.000 0 047 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 0.9500 52,630.00 0.000 0 048 FIBER ROLLS LF 6.1000 31,720.00 0.000 0 049 COMPOST (CY) CY 68.0000 103,360.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 04/22/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0V1204 TIME 02:24 PM ESTIMATE NO. 018 BID OPENING 06/02/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/24 R.E. NAME: GILL, GURJOT (K. AROWOSEGBE) DATE OF THIS ESTIMATE 04/22/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 CLASS 2 AGGREGATE BASE (CY) CY 97.5000 110,175.00 0.000 0 051 HOT MIX ASPHALT (TYPE A) TON 127.0000 971,550.00 3,325.000 422,275.00 4,399.450 558,730 052 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 178.0000 388,040.00 0.000 0 053 HOT MIX ASPHALT-OPEN GRADED TON 225.0000 11,700.00 57.020 12,829 (OPEN GRADEDFRICTION COURSE) (BRIDGE) 054 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 4.2500 3,740.00 0.000 0 055 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 4.2500 6,587.50 0.000 0 056 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 4.2500 4,292.50 0.000 0 057 PLACE HOT MIX ASPHALT SQYD 53.0000 12,190.00 0.000 0 (MISCELLANEOUS AREA) 058 TACK COAT TON 950.0000 4,180.00 0.000 0 059 REMOVE ASPHALT CONCRETE DIKE LF 4.0000 7,440.00 280.000 1,120.00 1,714.000 6,856 060 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 5.3000 72,080.00 1,452.000 7,695.60 1,452.000 7,695 061 JOINTED PLAIN CONCRETE PAVEMENT CY 387.0000 468,270.00 0.000 0 062 ISOLATION JOINT SEAL (ASPHALT RUBBER) LF 11.0000 13,970.00 0.000 0 063 FURNISH PILING (CLASS 140) LF 96.5000 415,336.00 4,304.000 415,336 (ALTERNATIVE W) 064 DRIVE PILE (CLASS 140) EA 1,930.0000 193,000.00 44.000 84,920 (ALTERNATIVE W) 065 FURNISH PILING (CLASS 200) LF 122.0000 137,860.00 1,130.000 137,860 (ALTERNATIVE W) 066 DRIVE PILE (CLASS 200) EA 1,930.0000 38,600.00 0.000 0 (ALTERNATIVE W) 067 FURNISH 36" CAST-IN-STEEL SHELL LF 614.0000 1,613,592.00 2,628.000 1,613,592 CONCRETE PILING 068 DRIVE 36" CAST-IN-STEEL SHELL CONCRETE EA 37,340.0000 746,800.00 10.000 373,400 PILE 069 60" CAST-IN-DRILLED-HOLE CONCRETE LF 1,115.0000 27,875.00 0.000 0 PILE (SIGN FOUNDATION) 070 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 610.0000 210,450.00 127.500 77,775 (F) 071 STRUCTURAL CONCRETE, BRIDGE CY 856.0000 1,082,840.00 528.460 452,361 (F) 072 STRUCTURAL CONCRETE, BRIDGE CY 856.0000 1,288,280.00 594.000 508,464 (F) (POLYMER FIBER) 073 STRUCTURAL CONCRETE, RETAINING WALL CY 599.0000 631,945.00 0.000 0 (F) 074 STRUCTURAL CONCRETE, APPROACH SLAB CY 858.0000 482,196.00 204.000 175,032 (F) (TYPE N) 075 STRUCTURAL CONCRETE, DRAINAGE INLET CY 3,170.0000 155,330.00 6.300 19,971.00 22.100 70,057 (F) 076 FURNISH PRECAST PRESTRESSED CONCRETE EA 33,420.0000 1,002,600.00 16.000 534,720 (F) WIDE-FLANGE GIRDER (70'-80') PROGRAM CAS145 PAGE 4 DATE 04/22/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0V1204 TIME 02:24 PM ESTIMATE NO. 018 BID OPENING 06/02/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/24 R.E. NAME: GILL, GURJOT (K. AROWOSEGBE) DATE OF THIS ESTIMATE 04/22/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 FURNISH PRECAST PRESTRESSED CONCRETE EA 33,260.0000 498,900.00 8.000 266,080 (F) WIDE-FLANGE GIRDER (90'-100') 078 FURNISH PRECAST PRESTRESSED CONCRETE EA 71,475.0000 714,750.00 0.000 0 (F) WIDE-FLANGE GIRDER (130'-140') 079 ERECT PRECAST PRESTRESSED CONCRETE EA 11,130.0000 612,150.00 24.000 267,120 GIRDER 080 JOINT SEAL (MR 1") LF 77.0000 22,330.00 0.000 0 081 JOINT SEAL (MR 1 1/2") LF 103.0000 10,918.00 0.000 0 082 BAR REINFORCING STEEL (BRIDGE) LB 1.7500 1,205,611.75 276,444.210 483,777 (F) 083 BAR REINFORCING STEEL (RETAINING WALL) LB 1.9600 266,744.24 0.000 0 (F) 084 STRUCTURAL STEEL (PIPE PIN) LB 9.6000 52,934.40 2,281.500 21,902 (F) 085 FURNISH SIGN STRUCTURE (TRUSS) LB 5.5500 118,908.75 21,425.000 118,908 (F) 086 INSTALL SIGN STRUCTURE (TRUSS) LB 0.3400 7,284.50 0.000 0 (F) 087 REMOVE SIGN STRUCTURE (EA) EA 6,500.0000 6,500.00 0.000 0 088 REMOVE RETAINING WALL (PORTION) (CY) CY 140.0000 51,940.00 0.000 0 089 REMOVE ASPHALT CONCRETE SURFACING SQFT 1.8500 12,709.50 0.000 0 090 BRIDGE REMOVAL, LOCATION A LS 250,000.0000 250,000.00 0.500 125,000 091 BRIDGE REMOVAL, LOCATION B LS 141,000.0000 141,000.00 0.000 0 092 BRIDGE REMOVAL (PORTION) LS 8,000.0000 8,000.00 1.000 8,000 093 18" TEMPORARY CULVERT LF 191.0000 202,460.00 836.000 159,676 094 TEMPORARY INLET EA 6,980.0000 104,700.00 1.500 10,470.00 11.000 76,780 095 24" REINFORCED CONCRETE PIPE LF 170.0000 297,500.00 62.000 10,540.00 944.920 160,636 096 24" CORRUGATED STEEL PIPE (.079" THICK) LF 127.0000 6,731.00 0.000 0 097 12" CORRUGATED STEEL PIPE DOWNDRAIN LF 101.0000 2,222.00 0.000 0 (.079" THICK) 098 12" ENTRANCE TAPER EA 635.0000 635.00 0.000 0 099 GRATED LINE DRAIN LF 189.0000 37,800.00 0.000 0 100 6" WELDED STEEL PIPE CASING (BRIDGE) LF 154.0000 99,176.00 579.600 89,258 (F) 101 12" STEEL FLARED END SECTION EA 850.0000 850.00 0.000 0 102 24" STEEL FLARED END SECTION EA 740.0000 740.00 0.000 0 103 24" CONCRETE FLARED END SECTION EA 2,440.0000 21,960.00 5.000 12,200 PROGRAM CAS145 PAGE 5 DATE 04/22/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0V1204 TIME 02:24 PM ESTIMATE NO. 018 BID OPENING 06/02/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/24 R.E. NAME: GILL, GURJOT (K. AROWOSEGBE) DATE OF THIS ESTIMATE 04/22/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 INLET DEPRESSION EA 1,590.0000 19,080.00 0.000 0 105 REMOVE CULVERT (LF) LF 49.0000 21,560.00 93.000 4,557 106 REMOVE DOWNDRAIN (EA) EA 1,800.0000 7,200.00 4.000 7,200 107 REMOVE INLET EA 1,700.0000 6,800.00 0.000 0 108 REMOVE FLARED END SECTION (EA) EA 530.0000 1,590.00 2.000 1,060 109 MODIFY INLET EA 2,650.0000 2,650.00 0.000 0 110 TEMPORARY CAP INLET EA 1,590.0000 12,720.00 6.000 9,540.00 6.000 9,540 111 ROCK SLOPE PROTECTION CY 478.0000 33,460.00 0.000 0 (20 LB, CLASS I, METHOD B) (CY) 112 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 5.6000 1,176.00 0.000 0 113 MINOR CONCRETE (CURB) (CY) CY 1,035.0000 8,280.00 0.000 0 114 MINOR CONCRETE (MISCELLANEOUS CY 885.0000 76,110.00 0.000 0 CONSTRUCTION) 115 MINOR CONCRETE (TEXTURED PAVING) CY 1,260.0000 70,560.00 0.000 0 116 MISCELLANEOUS IRON AND STEEL LB 4.6000 41,988.80 2,934.000 13,496 (F) 117 REMOVE PAVEMENT MARKER EA 1.1000 264.00 177.000 194.70 177.000 194 118 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.8000 4,118.00 0.000 0 119 OBJECT MARKER (TYPE P) EA 135.0000 810.00 0.000 0 120 REMOVE ROADSIDE SIGN EA 160.0000 1,280.00 0.000 0 121 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 29.0000 6,090.00 0.000 0 122 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.7000 711.20 0.000 0 (0.080"-UNFRAMED) 123 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.4000 918.00 0.000 0 (0.063"-FRAMED) 124 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 21.0000 798.00 0.000 0 (0.080"-FRAMED) 125 ROADSIDE SIGN - ONE POST EA 450.0000 1,800.00 0.000 0 126 ROADSIDE SIGN - TWO POST EA 690.0000 2,070.00 0.000 0 127 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 53.0000 56,710.00 0.000 0 128 VEGETATION CONTROL (MINOR CONCRETE) SQYD 75.0000 48,750.00 0.000 0 129 DOUBLE MIDWEST GUARDRAIL SYSTEM LF 100.7000 2,517.50 0.000 0 (STEEL POST) 130 TRANSITION RAILING (TYPE WB-31) EA 5,510.0000 33,060.00 0.000 0 PROGRAM CAS145 PAGE 6 DATE 04/22/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0V1204 TIME 02:24 PM ESTIMATE NO. 018 BID OPENING 06/02/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/24 R.E. NAME: GILL, GURJOT (K. AROWOSEGBE) DATE OF THIS ESTIMATE 04/22/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,380.0000 1,380.00 0.000 0 132 END ANCHOR ASSEMBLY (TYPE CA) EA 2,540.0000 2,540.00 0.000 0 133 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,930.0000 24,650.00 0.000 0 134 ALTERNATIVE CRASH CUSHION SYSTEM EA 58,500.0000 58,500.00 0.000 0 135 CONCRETE BARRIER (TYPE 60M) LF 99.0000 216,810.00 0.000 0 136 CONCRETE BARRIER (TYPE 60MA MODIFIED) LF 145.0000 52,635.00 0.000 0 137 CONCRETE BARRIER (TYPE 836) LF 133.5000 140,442.00 252.000 33,642 (F) 138 CONCRETE BARRIER (TYPE 836A) LF 133.5000 97,188.00 30.500 4,071 (F) 139 CONCRETE BARRIER (TYPE 836B) LF 133.5000 13,617.00 30.750 4,105 (F) 140 CONCRETE BARRIER TRANSITION LF 270.0000 17,550.00 0.000 0 (F) 141 REMOVE GUARDRAIL LF 16.0000 15,040.00 664.000 10,624 142 SALVAGE METAL BRIDGE RAILING LF 16.0000 26,256.00 526.000 8,416 143 REMOVE CONCRETE BARRIER LF 26.0000 67,860.00 1,371.000 35,646 144 REMOVE CRASH CUSHION EA 3,180.0000 3,180.00 0.000 0 145 ABANDON SCUPPER EA 315.0000 7,560.00 0.000 0 146 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 1,023.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 147 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 2,950.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 148 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 16,610.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 149 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.1000 1,743.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 150 THERMOPLASTIC CROSSWALK AND PAVEMENT SQFT 5.8000 4,756.00 0.000 0 MARKING (ENHANCED WET NIGHT VISIBILITY) 151 12" THERMOPLASTIC TRAFFIC STRIPE LF 3.9000 8,463.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 152 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 5,715.00 0.000 0 153 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 8.4000 1,932.00 0.000 0 154 12" RUMBLE STRIP STA 295.0000 9,145.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 155 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 6.1000 15,311.00 0.000 0 156 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 3.7000 88.80 0.000 0 (BROKEN 17-7) PROGRAM CAS145 PAGE 7 DATE 04/22/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0V1204 TIME 02:24 PM ESTIMATE NO. 018 BID OPENING 06/02/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/24 R.E. NAME: GILL, GURJOT (K. AROWOSEGBE) DATE OF THIS ESTIMATE 04/22/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 157 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 3.7000 1,850.00 0.000 0 (BROKEN 36-12) 158 8" TRAFFIC STRIPE TAPE (WARRANTY) LF 9.6500 2,509.00 0.000 0 159 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,300.0000 1,300.00 0.290 377 SYSTEM ELEMENTS DURING CONSTRUCTION 160 MODIFYING LIGHTING SYSTEMS LS 413,400.0000 413,400.00 0.379 156,678 161 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 243,800.0000 243,800.00 0.000 0 162 REMOVING SIGNAL AND LIGHTING SYSTEMS LS 1,900.0000 1,900.00 0.000 0 PROGRAM CAS145 PAGE 8 DATE 04/22/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0V1204 TIME 02:24 PM ESTIMATE NO. 018 BID OPENING 06/02/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/24 R.E. NAME: GILL, GURJOT (K. AROWOSEGBE) DATE OF THIS ESTIMATE 04/22/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 719,911.90 8,622,428.29 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 28,990.41 43,396.21 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 748,902.31 8,665,824.50 163 MOBILIZATION LS 1,490,000.0000 1,490,000.00 0.950 1,415,500 ORIGINAL CONTRACT AMOUNT 22,171,328.94 TOTAL WORK COMPLETED 748,902.31 10,081,324.50 MATERIALS ON HAND ON SITE -22,774.09 1,427,606.55 DEDUCTIONS 0.00 -40,000.00 TOTAL 726,128.22 11,468,931.05 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 07/20/22 420 10/03/22 09/16/22 12/09/24 263 133 0 0 45% 63% PROGRESS IS SATISFACTORY GILL, GURJOT (K. AROWOSEGBE) RESIDENT ENGINEER