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 08/04/17 EST. NO. 033 TIME 01:23 PM R.E. NAME: GALLARDO, SAM 07-259024 --------------------------------------------------------------------------- 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 08/04/17 EST. NO. 033 TIME 01:23 PM R.E. NAME: GALLARDO, SAM 07-259024 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING AGG SOURCE -550.00 004 MISSING ANNUAL 4401 -10,000.00 013 MISSING ANNUAL 4401 10,000.00 014 EEO REPORTS -30,000.00 021 EEO REPORTS 30,000.00 023 CEM 2406 DBE -5,455.00 029 CEM 2406 DBE 5,455.00 030 0.00 -550.00 LABOR COMPLIANCE VIOLATION MISS CPR'S APR 2016 -6,000.00 018 MISS CPR'S APR 2016 6,000.00 019 MSS CPRS JUNE 2016 -2,000.00 020 MSS CPRS JUNE 2016 2,000.00 021 MSS CPRS JULY 2016 -4,000.00 021 MSS CPRS JULY 2016 4,000.00 022 0.00 0.00 TOTAL DEDUCTIONS 0.00 -550.00 PROGRAM CAS145 PAGE 1 DATE 08/04/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-259024 TIME 01:23 PM ESTIMATE NO. 033 BID OPENING 11/20/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/18/17 R.E. NAME: GALLARDO, SAM DATE OF THIS ESTIMATE 08/04/17 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 07-LA-5 ---------------------------------- ORTIZ ENTERPRISES, INC. IN THE CITY OF LOS ANGELES, AT LOS 6 CUSHING SUITE 200 ANGELES RIVER DRAINAGE SYSTEM IRVINE CA 92618 FED. AID NO. NHP-X037(168)E SAND FILTERS AND BIOFILTRATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,500.0000 3,500.00 1.000 3,500 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 18,000.0000 18,000.00 1.000 18,000 003 TIME-RELATED OVERHEAD (WDAY) WDAY 1,200.0000 420,000.00 381.000 457,200 004 CONSTRUCTION AREA SIGNS LS 30,000.0000 30,000.00 1.000 30,000 005 TRAFFIC CONTROL SYSTEM LS 80,000.0000 80,000.00 1.000 80,000 006 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.7500 9,975.00 15,686.000 11,764 007 CHANNELIZER (SURFACE MOUNTED) EA 50.0000 26,500.00 458.000 22,900 008 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 25,000.0000 25,000.00 1.000 25,000 009 TEMPORARY RAILING (TYPE K) LF 20.0000 334,000.00 391.000 7,820.00 16,468.000 329,360 010 TEMPORARY CRASH CUSHION MODULE EA 250.0000 87,500.00 312.000 78,000 011 TEMPORARY TRAFFIC SCREEN LF 3.0000 4,140.00 1,380.000 4,140 012 JOB SITE MANAGEMENT LS 10,000.0000 10,000.00 1.000 10,000 013 PREPARE STORM WATER POLLUTION PREVENTION LS 50,000.0000 50,000.00 1.000 50,000 PLAN 014 RAIN EVENT ACTION PLAN EA 500.0000 24,000.00 3.000 1,500 015 STORM WATER SAMPLING AND ANALYSIS DAY EA 2,500.0000 2,500.00 0.000 0 016 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 2.000 4,000 017 TEMPORARY COVER SQYD 4.9000 14,700.00 3,000.000 14,700 018 TEMPORARY DRAINAGE INLET PROTECTION EA 250.0000 10,000.00 23.000 5,750 019 TEMPORARY FIBER ROLL LF 4.0000 10,920.00 2,730.000 10,920 020 TEMPORARY SILT FENCE LF 4.0000 8,160.00 2,250.000 9,000 021 TEMPORARY CONSTRUCTION ENTRANCE EA 10,000.0000 20,000.00 2.000 20,000 022 STREET SWEEPING LS 45,000.0000 45,000.00 1.000 45,000 PROGRAM CAS145 PAGE 2 DATE 08/04/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-259024 TIME 01:23 PM ESTIMATE NO. 033 BID OPENING 11/20/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/18/17 R.E. NAME: GALLARDO, SAM DATE OF THIS ESTIMATE 08/04/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY CONCRETE WASHOUT LS 6,300.0000 6,300.00 1.000 6,300 024 HEALTH AND SAFETY PLAN LS 5,000.0000 5,000.00 1.000 5,000 025 REMOVE YELLOW PAINTED TRAFFIC STRIPE LF 10.0000 1,800.00 180.000 1,800 (HAZARDOUS WASTE) 026 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 10.0000 1,800.00 210.000 2,100 STRIPE (HAZARDOUS WASTE) 027 TREATED WOOD WASTE LB 0.2000 1,744.00 6,454.000 1,290 028 ABANDON PIPELINE EA 3,500.0000 14,000.00 3.000 10,500 029 REMOVE CHAIN LINK FENCE LF 9.0000 3,870.00 366.000 3,294 030 REMOVE GATE EA 500.0000 500.00 1.000 500 031 REMOVE GUARDRAIL LF 6.2500 4,812.50 738.500 4,615 032 REMOVE IRRIGATION FACILITY LS 5,000.0000 5,000.00 1.000 5,000 033 REMOVE PAINTED TRAFFIC STRIPE LF 1.0000 6,540.00 10,748.000 10,748 034 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 6,540.00 9,568.000 9,568 035 REMOVE PAVEMENT MARKER EA 1.0000 1,800.00 2,298.000 2,298 036 REMOVE ASPHALT CONCRETE DIKE LF 13.0000 18,850.00 1,217.000 15,821 037 REMOVE PIPE (LF) LF 38.0000 39,520.00 1,002.300 38,087 038 REMOVE INLET EA 2,000.0000 32,000.00 13.000 26,000 039 REMOVE SEWER PIPE LF 120.0000 121,200.00 940.000 112,800 040 REMOVE GAS PIPE LF 150.0000 12,000.00 80.000 12,000 041 REMOVE WATER PIPE LF 70.0000 5,600.00 80.000 5,600 042 RELOCATE CONCRETE BARRIER (TYPE K) LF 10.0000 5,400.00 540.000 5,400 043 RELOCATE OBJECT MARKER EA 50.0000 50.00 1.000 50 044 RELOCATE ROADSIDE SIGN-ONE POST EA 200.0000 800.00 4.000 800 045 RELOCATE ROADSIDE SIGN-TWO POST EA 300.0000 600.00 2.000 600 046 RELOCATE ROADSIDE SIGN EA 100.0000 100.00 1.000 100 (STRAP AND SADDLE BRACKET METHOD) 047 REMOVE CONCRETE (CY) CY 350.0000 5,950.00 16.700 5,845 048 REMOVE CONCRETE CURB (LF) LF 6.0000 960.00 127.000 762 049 REMOVE CONCRETE (CURB AND GUTTER) LF 8.0000 4,720.00 525.200 4,201 PROGRAM CAS145 PAGE 3 DATE 08/04/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-259024 TIME 01:23 PM ESTIMATE NO. 033 BID OPENING 11/20/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/18/17 R.E. NAME: GALLARDO, SAM DATE OF THIS ESTIMATE 08/04/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 REMOVE CONCRETE LF 10.0000 400.00 40.000 400 (CURB, GUTTER, AND SIDEWALK) (LF) 051 CAP INLET EA 1,650.0000 1,650.00 1.000 1,650 052 SAND BACKFILL CY 375.0000 13,125.00 23.400 8,775 053 REMOVE CRASH CUSHION (SAND FILLED) EA 75.0000 450.00 6.000 450 054 CLEARING AND GRUBBING (LS) LS 75,000.0000 75,000.00 1.000 75,000 055 ROADWAY EXCAVATION CY 67.0000 313,560.00 4,705.100 315,241 056 ROADWAY EXCAVATION (TYPE Z-2) CY 14.0000 27,720.00 1,284.400 17,981 (AERIALLY DEPOSITED LEAD) 057 ROADWAY EXCAVATION(TYPE Z-2)(AERIALLY CY 14.0000 17,920.00 1,272.300 17,812 DEPOSITED LEAD + ZINC) 058 ROADWAY EXCAVATION(TYPE Z-2)(AERIALLY CY 14.0000 9,380.00 667.100 9,339 DEPOSITED LEAD + COPPER) 059 STRUCTURE EXCAVATION CY 50.0000 1,525,050.00 30,501.000 1,525,050 (F) 060 STRUCTURE EXCAVATION (TYPE Z-2) CY 14.0000 54,320.00 3,740.000 52,360 (AERIALLY DEPOSITED LEAD) 061 STRUCTURE EXCAVATION(TYPE Z-2)(AERIALLY CY 227.0000 1,436,910.00 6,300.000 1,430,100 DEPOSITED LEAD + ZINC) 062 STRUCTURE EXCAVATION(TYPE Z-2)(AERIALLY CY 14.0000 26,880.00 1,920.000 26,880 DEPOSITED LEAD + COPPER) 063 STRUCTURE BACKFILL CY 60.0000 318,360.00 5,306.000 318,360 (F) 064 STRUCTURE BACKFILL (RETAINING WALL) CY 65.0000 12,350.00 190.000 12,350 (F) 065 PERVIOUS BACKFILL MATERIAL (RETAINING CY 33.0000 759.00 23.000 759 (F) WALL) 066 DITCH EXCAVATION CY 115.0000 21,850.00 185.000 21,275 067 RELOCATE BACKFLOW PREVENTER ASSEMBLY EA 3,500.0000 3,500.00 0.000 0 068 SLOW-RELEASE FERTILIZER LB 4.0000 1,720.00 0.000 0 069 PLANT (GROUP H) EA 10.0000 160,000.00 0.000 0 070 PLANT (GROUP A) EA 7.0000 3,780.00 0.000 0 071 PLANT (GROUP U) EA 120.0000 7,200.00 0.000 0 072 PLANT ESTABLISHMENT WORK LS 15,000.0000 15,000.00 0.000 0 073 WOOD MULCH CY 40.0000 103,600.00 2,991.000 119,640 074 OPERATE EXISTING IRRIGATION FACILITIES LS 35,000.0000 35,000.00 1.000 35,000 075 CONTROL AND NEUTRAL CONDUCTORS LS 5,000.0000 5,000.00 1.000 5,000 076 1" REMOTE CONTROL VALVE EA 370.0000 2,590.00 4.000 1,480 PROGRAM CAS145 PAGE 4 DATE 08/04/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-259024 TIME 01:23 PM ESTIMATE NO. 033 BID OPENING 11/20/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/18/17 R.E. NAME: GALLARDO, SAM DATE OF THIS ESTIMATE 08/04/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 1 1/2" REMOTE CONTROL VALVE EA 430.0000 6,880.00 14.000 6,020 078 RISER SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 35.0000 770.00 22.000 770 079 RISER SPRINKLER ASSEMBLY EA 35.0000 23,100.00 462.000 16,170 080 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 4.0000 20,908.00 913.000 3,652.00 4,278.000 17,112 (F) LINE) 081 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 4.0000 4,564.00 80.000 320.00 979.000 3,916 (F) LINE) 082 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 4.5000 4,063.50 15.000 67.50 903.000 4,063 (F) (SUPPLY LINE) 083 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 5.0000 2,530.00 411.000 2,055 (F) (SUPPLY LINE) 084 2" PLASTIC PIPE (SCHEDULE 40) LF 5.5000 30,481.00 75.000 412.50 5,167.000 28,418 (F) (SUPPLY LINE) 085 BALL VALVE EA 500.0000 2,000.00 1.000 500 086 CLASS 3 AGGREGATE BASE (CY) CY 82.0000 253,380.00 3,090.100 253,388 087 LEAN CONCRETE BASE CY 160.0000 267,200.00 1,670.000 267,200 088 LEAN CONCRETE BASE RAPID SETTING CY 400.0000 29,200.00 61.000 24,400 089 HOT MIX ASPHALT (TYPE A) TON 110.0000 369,600.00 3,410.560 375,161 090 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 6.5000 162.50 563.000 3,659 091 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 6.5000 5,915.00 1,077.000 7,000 092 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 6.5000 1,170.00 180.000 1,170 093 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 6.5000 7,345.00 779.000 5,063 094 TACK COAT TON 800.0000 10,400.00 6.700 5,360 095 JOINTED PLAIN CONCRETE PAVEMENT CY 500.0000 41,500.00 82.000 41,000 096 JOINTED PLAIN CONCRETE PAVEMENT CY 820.0000 28,700.00 20.000 16,400 (RSC) 097 SEAL PAVEMENT JOINT LF 6.0000 2,340.00 225.000 1,350 098 SEAL ISOLATION JOINT LF 6.0000 1,920.00 274.000 1,644 099 STRUCTURAL CONCRETE CY 305.0000 2,076,745.00 6,857.560 2,091,555 (F) 100 STRUCTURAL CONCRETE, RETAINING WALL CY 830.0000 108,730.00 131.000 108,730 (F) 101 MINOR CONCRETE (MINOR STRUCTURE) CY 1,560.0000 429,000.00 280.100 436,956 (F) 102 MINOR CONCRETE (BACKFILL) CY 370.0000 777.00 2.100 777 (F) 103 JOINT SEAL (TYPE AL) LF 5.5000 6,325.00 504.000 2,772 PROGRAM CAS145 PAGE 5 DATE 08/04/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-259024 TIME 01:23 PM ESTIMATE NO. 033 BID OPENING 11/20/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/18/17 R.E. NAME: GALLARDO, SAM DATE OF THIS ESTIMATE 08/04/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 BAR REINFORCING STEEL LB 1.0400 1,654,838.64 1,718,066.300 1,786,788 (F) 105 BAR REINFORCING STEEL (RETAINING WALL) LB 2.3500 17,420.55 7,413.000 17,420 (F) 106 8" PLASTIC PIPE LF 57.0000 855.00 14.800 843 107 15" REINFORCED CONCRETE PIPE LF 235.0000 3,525.00 15.000 3,525 108 18" REINFORCED CONCRETE PIPE LF 137.0000 394,560.00 2,872.000 393,464 109 21" REINFORCED CONCRETE PIPE LF 243.0000 4,617.00 25.800 6,269 110 24" REINFORCED CONCRETE PIPE LF 143.0000 250,250.00 1,853.840 265,099 111 30" REINFORCED CONCRETE PIPE LF 180.0000 14,220.00 78.100 14,058 112 36" REINFORCED CONCRETE PIPE LF 225.0000 13,275.00 58.650 13,196 113 12" CORRUGATED STEEL PIPE (.079" THICK) LF 195.0000 6,045.00 30.500 5,947 114 18" CORRUGATED STEEL PIPE (.109" THICK) LF 118.0000 14,160.00 119.500 14,101 115 24" CORRUGATED STEEL PIPE (.109" THICK) LF 111.0000 32,190.00 286.000 31,746 116 6" PERFORATED PLASTIC PIPE UNDERDRAIN LF 14.0000 70,700.00 5,580.250 78,123 117 6" NON-PERFORATED PLASTIC PIPE LF 37.0000 20,350.00 550.000 20,350 UNDERDRAIN 118 CLASS 4 PERMEABLE MATERIAL CY 62.0000 137,454.00 2,217.000 137,454 (F) 119 CLASS 5 PERMEABLE MATERIAL CY 62.0000 136,276.00 2,198.000 136,276 (F) 120 18" CONCRETE FLARED END SECTION EA 1,600.0000 1,600.00 1.000 1,600 121 24" PRECAST CONCRETE PIPE MANHOLE LF 273.0000 7,917.00 28.760 7,851 122 36" PRECAST CONCRETE PIPE MANHOLE LF 250.0000 40,000.00 159.920 39,980 123 ROCK SLOPE PROTECTION CY 100.0000 4,500.00 2.300 230.00 45.000 4,500 (F) (FACING, METHOD B) (CY) 124 GABION CY 165.0000 38,610.00 234.000 38,610 (F) 125 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 4.0000 680.00 11.500 46 126 MINOR CONCRETE (CURB) (CY) CY 935.0000 4,114.00 4.400 4,114 127 MINOR CONCRETE (GUTTER) (CY) CY 1,200.0000 34,800.00 31.400 37,680 128 MINOR CONCRETE (CURB AND GUTTER) CY 1,200.0000 16,800.00 13.300 15,960 129 MINOR CONCRETE (DRIVEWAY) CY 1,200.0000 18,000.00 14.700 17,640 130 MISCELLANEOUS IRON AND STEEL LB 1.3000 46,356.70 35,659.000 46,356 (F) PROGRAM CAS145 PAGE 6 DATE 08/04/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-259024 TIME 01:23 PM ESTIMATE NO. 033 BID OPENING 11/20/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/18/17 R.E. NAME: GALLARDO, SAM DATE OF THIS ESTIMATE 08/04/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 MISCELLANEOUS METAL LB 98.0000 202,860.00 2,205.000 216,090 (F) 132 JACKED 18" REINFORCED CONCRETE PIPE LF 780.0000 655,200.00 838.500 654,030 (AUGER BORING) 133 JACKED 24" REINFORCED CONCRETE PIPE LF 1,750.0000 91,000.00 52.000 91,000 (AUGER BORING) 134 JACKED 30" REINFORCED CONCRETE PIPE LF 1,400.0000 117,600.00 84.000 117,600 (AUGER BORING) 135 CHAIN LINK FENCE (TYPE CL-6) LF 15.0000 39,300.00 2,477.000 37,155 136 14' CHAIN LINK GATE (TYPE CL-6) EA 1,750.0000 3,500.00 2.000 3,500 137 20' CHAIN LINK GATE (TYPE CL-6) EA 2,000.0000 14,000.00 6.000 12,000 138 DELINEATOR (CLASS 1) EA 29.2500 4,095.00 125.000 3,656 139 MIDWEST GUARDRAIL SYSTEM LF 23.2500 61,380.00 2,415.500 56,160 140 MIDWEST GUARDRAIL SYSTEM (7' WOOD POST) LF 26.0000 8,060.00 323.120 8,401 141 VEGETATION CONTROL (MINOR CONCRETE) SQYD 138.0000 166,980.00 1,407.000 194,166 142 CABLE RAILING LF 18.0000 71,262.00 3,959.000 71,262 (F) 143 TRANSITION RAILING (TYPE WB-31) EA 3,725.0000 3,725.00 2.000 7,450 144 END ANCHOR ASSEMBLY (TYPE SFT) EA 770.0000 10,780.00 12.000 9,240 145 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,900.0000 20,300.00 6.000 17,400 146 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,276.0000 13,656.00 5.000 11,380 147 CONCRETE BARRIER (TYPE 60) LF 68.0000 10,880.00 153.400 10,431 148 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 2,680.00 3,072.000 3,072 149 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 5,400.00 2,458.000 3,687 150 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 135.00 85.000 127 (BROKEN 12-3) 151 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 6,765.00 10,847.000 8,135 (BROKEN 36-12) 152 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.0000 2,740.00 1,856.000 3,712 153 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 2,850.00 737.000 3,685 154 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,500.0000 2,500.00 1.000 2,500 SYSTEM ELEMENTS DURING CONSTRUCTION 155 MODIFY RAMP METERING SYSTEM LS 65,000.0000 65,000.00 1.000 65,000 156 MODIFY LIGHTING AND SIGN ILLUMINATION LS 140,000.0000 140,000.00 0.005 700.00 1.000 140,000 PROGRAM CAS145 PAGE 7 DATE 08/04/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-259024 TIME 01:23 PM ESTIMATE NO. 033 BID OPENING 11/20/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/18/17 R.E. NAME: GALLARDO, SAM DATE OF THIS ESTIMATE 08/04/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 13,202.00 14,129,174.68 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 683,033.41 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 13,202.00 14,812,208.09 157 MOBILIZATION LS 1,500,000.0000 1,500,000.00 1.000 1,500,000 ORIGINAL CONTRACT AMOUNT 15,680,893.39 TOTAL WORK COMPLETED 13,202.00 16,312,208.09 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -550.00 TOTAL 13,202.00 16,311,658.09 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 01/29/15 600 03/09/15 02/13/15 07/18/17 379 225 32 0 100% 100% GALLARDO, SAM RESIDENT ENGINEER PROGRAM CAS145 DATE 08/04/17