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 04/26/18 EST. NO. 009 TIME 08:44 AM R.E. NAME: DAVIS, DARCY 08-368514 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 007 0001 238,000.00 A.C. @ L.S.(+) 041718 N 0010.0 238,000.00 TOTAL THIS ESTIMATE 47,818.80 TOTAL PREVIOUS ESTIMATE 285,818.80 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 04/26/18 EST. NO. 009 TIME 08:44 AM R.E. NAME: DAVIS, DARCY 08-368514 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MISS DOC/PAY DISC -10,000.00 004 MISSING DOCS -10,000.00 007 0.00 -20,000.00 TOTAL DEDUCTIONS 0.00 -20,000.00 PROGRAM CAS145 PAGE 1 DATE 04/26/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-368514 TIME 08:44 AM ESTIMATE NO. 009 BID OPENING 02/07/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/18 R.E. NAME: DAVIS, DARCY DATE OF THIS ESTIMATE 04/26/18 LOCATION PROGRESS ESTIMATE 08-SBD-15-87.1/181.1 ----------------- GRANITE CONSTRUCTION COMPANY FR 0.6 MI N/O YERMO RD OC TO 1.0 MI 38000 MONROE STREET S/O MINNEOLA RD & FR 1.2 MI N/O INDIO CA 92203 NIPTON RD OC TO 0.5 MI S/O YATES WELL ORD OC FED. AID NO. N O N E CONSTRUCT AGRICULTURAL INSPECTION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 840.0000 840.00 1.000 840 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 500.0000 500.00 0.100 50.00 0.700 350 003 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 004 CONSTRUCTION AREA SIGNS LS 35,000.0000 35,000.00 0.400 14,000 005 TRAFFIC CONTROL SYSTEM LS 30,000.0000 30,000.00 0.100 3,000.00 0.700 21,000 006 TYPE III BARRICADE EA 135.0000 675.00 0.000 0 007 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 3.0000 990.00 252.000 756 008 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.4000 30,120.00 33,387.000 13,354 009 CHANNELIZER (SURFACE MOUNTED) EA 25.0000 5,250.00 36.000 900 010 TRAFFIC PLASTIC DRUM EA 40.0000 1,240.00 32.000 1,280 011 FLASHING BEACON (PORTABLE) EA 1,500.0000 6,000.00 0.000 0 012 TEMPORARY PAVEMENT MARKER EA 4.0000 9,880.00 772.000 3,088 013 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 7,500.0000 37,500.00 3.000 22,500 014 TEMPORARY RAILING (TYPE K) LF 15.0000 325,500.00 11,540.000 173,100 015 TEMPORARY CRASH CUSHION MODULE EA 140.0000 15,400.00 47.000 6,580 016 JOB SITE MANAGEMENT LS 4,000.0000 4,000.00 0.100 400.00 0.700 2,800 017 PREPARE STORM WATER POLLUTION PREVENTION LS 1,300.0000 1,300.00 0.700 910 PLAN 018 RAIN EVENT ACTION PLAN EA 500.0000 12,500.00 0.000 0 019 STORM WATER SAMPLING AND ANALYSIS DAY EA 250.0000 4,500.00 0.000 0 020 STORM WATER ANNUAL REPORT EA 2,000.0000 6,000.00 0.000 0 021 MOVE-IN/MOVE-OUT EA 900.0000 900.00 0.000 0 (TEMPORARY EROSION CONTROL) 022 TEMPORARY SOIL BINDER SQYD 0.6500 5,349.50 0.000 0 PROGRAM CAS145 PAGE 2 DATE 04/26/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-368514 TIME 08:44 AM ESTIMATE NO. 009 BID OPENING 02/07/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/18 R.E. NAME: DAVIS, DARCY DATE OF THIS ESTIMATE 04/26/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY COVER SQYD 2.5000 42,500.00 0.000 0 024 TEMPORARY CHECK DAM LF 3.5000 2,625.00 150.000 525 025 TEMPORARY FIBER ROLL LF 3.5000 219,450.00 3,900.000 13,650 026 TEMPORARY CONSTRUCTION ENTRANCE EA 6,000.0000 6,000.00 1.000 6,000 027 STREET SWEEPING LS 25,000.0000 25,000.00 0.100 2,500.00 0.700 17,500 028 TEMPORARY CONCRETE WASHOUT (PORTABLE) EA 500.0000 2,000.00 4.000 2,000 029 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.0000 4,800.00 0.000 0 STRIPE (HAZARDOUS WASTE) 030 TREATED WOOD WASTE LB 4.0000 8,800.00 0.000 0 031 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 35,000.0000 35,000.00 0.200 7,000.00 0.700 24,500 032 DESTROY WELL LS 20,000.0000 20,000.00 0.000 0 033 REPAIR DESERT TORTOISE FENCE LF 12.0000 12,000.00 0.000 0 034 REMOVE CHAIN LINK FENCE LF 9.0000 9,000.00 0.000 0 035 REMOVE FENCE(TYPE DESERT TORTOISE) LF 7.0000 3,150.00 450.000 3,150 036 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 9,900.00 14,378.000 7,189 037 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 1,300.00 136.000 272 038 REMOVE PAVEMENT MARKER EA 1.0000 1,650.00 353.000 353 039 REMOVE ROADSIDE SIGN EA 100.0000 1,500.00 5.000 500 040 REMOVE SIGN STRUCTURE (EA) EA 5,000.0000 5,000.00 0.000 0 041 REMOVE SIGN OVERLAY EA 200.0000 200.00 0.000 0 042 REMOVE ASPHALT CONCRETE PAVEMENT (CY) CY 20.0000 127,400.00 335.290 6,705 043 REMOVE ASPHALT CONCRETE DIKE LF 3.0000 6,420.00 0.000 0 044 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 5.0000 139,000.00 0.000 0 045 CLEARING AND GRUBBING (LS) LS 25,000.0000 25,000.00 1.000 25,000 046 DEVELOP WATER SUPPLY LS 150,000.0000 150,000.00 1.000 150,000 047 DUST PALLIATIVE LS 12,000.0000 12,000.00 0.000 0 048 ROADWAY EXCAVATION CY 10.0000 265,000.00 41,866.000 418,660 049 STRUCTURE EXCAVATION (BRIDGE) CY 20.0000 11,200.00 560.000 11,200 (F) PROGRAM CAS145 PAGE 3 DATE 04/26/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-368514 TIME 08:44 AM ESTIMATE NO. 009 BID OPENING 02/07/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/18 R.E. NAME: DAVIS, DARCY DATE OF THIS ESTIMATE 04/26/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 STRUCTURE BACKFILL (BRIDGE) CY 60.0000 22,200.00 370.000 22,200 (F) 051 STRUCTURE BACKFILL (SLURRY CEMENT) CY 105.0000 29,925.00 285.000 29,925 (F) 052 IMPORTED BORROW (CY) CY 20.0000 3,060,000.00 147,017.000 2,940,340 053 ROADSIDE CLEARING LS 10,000.0000 10,000.00 0.000 0 054 ROCK BLANKET SQFT 10.6000 155,820.00 0.000 0 055 BOULDER 6'(SIZE TYPE 1) EA 365.0000 2,920.00 0.000 0 056 BOULDER 6'(SIZE TYPE 2) EA 435.0000 3,045.00 0.000 0 057 BOULDER 4'(SIZE TYPE 1) EA 194.0000 3,104.00 0.000 0 058 BOULDER 4'(SIZE TYPE 2) EA 200.0000 2,800.00 0.000 0 059 BOULDER 3'(SIZE TYPE 1) EA 75.0000 4,800.00 0.000 0 060 BOULDER 3'(SIZE TYPE 2) EA 70.0000 3,920.00 0.000 0 061 IRON SULFATE (LB) LB 0.7500 30.00 0.000 0 062 SOIL AMENDMENT CY 138.0000 552.00 0.000 0 063 SLOW-RELEASE FERTILIZER LB 2.5000 50.00 0.000 0 064 PLANT(GROUP C-1) EA 150.0000 2,250.00 0.000 0 065 PLANT(GROUP C-2) EA 85.0000 2,550.00 0.000 0 066 PLANT (GROUP K) EA 385.0000 1,155.00 0.000 0 067 PLANT (GROUP U) EA 156.0000 4,212.00 0.000 0 068 PLANT ESTABLISHMENT WORK LS 35,000.0000 35,000.00 0.000 0 069 GRAVEL MULCH(3/4" SIZE TYPE 1) SQFT 1.0000 35,700.00 0.000 0 070 GRAVEL MULCH(3/4" SIZE TYPE 2) SQFT 1.1500 14,030.00 0.000 0 071 GRAVEL MULCH(2"-4" SIZE TYPE 1) SQFT 1.5000 24,900.00 0.000 0 072 GRAVEL MULCH(2"-4" SIZE TYPE 2) SQFT 1.8000 61,200.00 0.000 0 073 GRAVEL MULCH(4"-8" SIZE TYPE 1) SQFT 3.2000 19,040.00 0.000 0 074 GRAVEL MULCH(4"-6" SIZE TYPE 2) SQFT 3.7500 18,487.50 0.000 0 075 EDGING LF 9.5000 37,905.00 0.000 0 076 CONTROL AND NEUTRAL CONDUCTORS LS 8,100.0000 8,100.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 04/26/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-368514 TIME 08:44 AM ESTIMATE NO. 009 BID OPENING 02/07/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/18 R.E. NAME: DAVIS, DARCY DATE OF THIS ESTIMATE 04/26/18 ------------------------------------------------------------------------------------------------------------------------------------ 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 365.0000 730.00 0.000 0 078 2" REMOTE CONTROL VALVE EA 400.0000 400.00 0.000 0 079 2" WYE STRAINER ASSEMBLY EA 360.0000 720.00 0.000 0 080 2 1/2" WYE STRAINER ASSEMBLY EA 460.0000 460.00 0.000 0 081 12 STATION IRRIGATION CONTROLLER EA 1,300.0000 1,300.00 0.000 0 (WALL MOUNTED) 082 IRRIGATION CONTROLLER ENCLOSURE EA 2,500.0000 2,500.00 0.000 0 CABINET 083 RISER SPRINKLER ASSEMBLY EA 18.0000 1,404.00 0.000 0 084 2 1/2" GATE VALVE EA 700.0000 2,100.00 0.000 0 085 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 4.7000 5,311.00 0.000 0 (F) LINE) 086 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 5.0000 900.00 0.000 0 (F) (SUPPLY LINE) 087 2" PLASTIC PIPE (SCHEDULE 40) LF 6.5000 780.00 0.000 0 (F) (SUPPLY LINE) 088 2 1/2" PLASTIC PIPE (SCHEDULE 40) LF 7.5000 13,125.00 0.000 0 (F) (SUPPLY LINE) 089 PRESSURE REGULATING VALVE EA 340.0000 340.00 0.000 0 090 1" QUICK COUPLING VALVE ASSEMBLY EA 250.0000 500.00 0.000 0 091 2" BALL VALVE EA 260.0000 520.00 0.000 0 092 12" CORRUGATED STEEL PIPE CONDUIT LF 110.0000 3,850.00 35.000 3,850.00 35.000 3,850 (.064" THICK) 093 12" WELDED STEEL PIPE CONDUIT LF 300.0000 48,000.00 80.000 24,000.00 160.000 48,000 094 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 1,700.0000 3,400.00 1.000 1,700 095 DUFF ACRE 800.0000 9,600.00 3.880 3,104 096 EROSION CONTROL (DRY SEED) (ACRE) ACRE 6,738.0000 114,546.00 3.880 26,143 097 EROSION CONTROL (BONDED FIBER MATRIX) ACRE 3,061.0000 52,037.00 3.880 11,876 (ACRE) 098 COMPOST SQFT 0.1600 118,560.00 168,844.000 27,015 099 INCORPORATE MATERIALS SQFT 0.0200 14,820.00 168,844.000 3,376 100 CLASS 2 AGGREGATE SUBBASE CY 25.0000 30,500.00 44.100 1,102.50 1,220.000 30,500 101 CLASS 2 AGGREGATE BASE (CY) CY 25.0000 607,500.00 2,200.750 55,018.75 20,660.000 516,500 102 LEAN CONCRETE BASE CY 250.0000 202,500.00 153.400 38,350.00 1,050.000 262,500 103 PRIME COAT TON 800.0000 44,800.00 6.250 5,000.00 41.960 33,568 PROGRAM CAS145 PAGE 5 DATE 04/26/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-368514 TIME 08:44 AM ESTIMATE NO. 009 BID OPENING 02/07/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/18 R.E. NAME: DAVIS, DARCY DATE OF THIS ESTIMATE 04/26/18 ------------------------------------------------------------------------------------------------------------------------------------ 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 95.0000 4,655,000.00 3,100.000 294,500.00 28,569.310 2,714,084 105 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 135.0000 1,606,500.00 0.000 0 106 DATA CORE LS 1,500.0000 1,500.00 0.000 0 107 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.2000 264.00 0.000 0 108 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.2000 15,240.00 0.000 0 109 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.2000 1,476.00 0.000 0 110 PLACE HOT MIX ASPHALT SQYD 55.0000 22,550.00 0.000 0 (MISCELLANEOUS AREA) 111 TACK COAT TON 3,000.0000 18,000.00 6.250 18,750.00 19.500 58,500 112 JOINTED PLAIN CONCRETE PAVEMENT CY 250.0000 637,500.00 898.000 224,500.00 2,643.500 660,875 113 JOINT SEAL (PREFORMED COMPRESSION) LF 7.0000 53,690.00 2,400.000 16,800.00 2,400.000 16,800 114 ISOLATION JOINT SEAL (PREFORMED LF 8.0000 9,120.00 2,496.000 19,968 COMPRESSION) 115 16" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 120.0000 52,800.00 440.000 52,800 116 60" CAST-IN-DRILLED-HOLE CONCRETE LF 600.0000 39,600.00 66.000 39,600 PILE (SIGN FOUNDATION) 117 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 700.0000 44,800.00 64.000 44,800 (F) 118 STRUCTURAL CONCRETE, BRIDGE CY 900.0000 135,000.00 150.000 135,000 (F) 119 STRUCTURAL CONCRETE, BRIDGE CY 900.0000 271,800.00 302.000 271,800 (F) (POLYMER FIBER) 120 STRUCTURAL CONCRETE, APPROACH SLAB CY 800.0000 140,000.00 175.000 140,000 (F) (TYPE N) 121 STRUCTURAL CONCRETE, HEADWALL CY 3,000.0000 9,000.00 3.000 9,000 (F) 122 STRUCTURAL CONCRETE, DRAINAGE INLET CY 3,000.0000 24,000.00 4.000 12,000.00 8.000 24,000 (F) 123 MINOR CONCRETE (MINOR STRUCTURE) CY 3,000.0000 21,000.00 22.960 68,880 (F) 124 JOINT SEAL (MR 1/2") LF 130.0000 19,890.00 0.000 0 125 BAR REINFORCING STEEL (BRIDGE) LB 1.2500 141,551.25 113,241.000 141,551 (F) 126 FURNISH SIGN STRUCTURE (TRUSS) LB 3.5000 223,650.00 63,900.000 223,650.00 63,900.000 223,650 (F) 127 INSTALL SIGN STRUCTURE (TRUSS) LB 0.4000 25,560.00 63,900.000 25,560.00 63,900.000 25,560 (F) 128 FURNISH FORMED PANEL SIGN (OVERHEAD) SQFT 18.0000 5,400.00 300.000 5,400.00 300.000 5,400 129 FURNISH LAMINATED PANEL SIGN (1"-TYPE B) SQFT 25.0000 5,250.00 0.000 0 130 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 285.00 0.000 0 (0.063"-UNFRAMED) PROGRAM CAS145 PAGE 6 DATE 04/26/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-368514 TIME 08:44 AM ESTIMATE NO. 009 BID OPENING 02/07/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/18 R.E. NAME: DAVIS, DARCY DATE OF THIS ESTIMATE 04/26/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.0000 1,008.00 0.000 0 (0.080"-UNFRAMED) 132 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 21.0000 945.00 0.000 0 (0.080"-FRAMED) 133 FURNISH SINGLE SHEET ALUMINUM SQFT 50.0000 7,500.00 0.000 0 SIGN(0.08"-UNFRAMED) FOR RETROREFLECTIVE SHEETING(TYPE XI) 134 RETROREFLECTIVE SHEETING(TYPE XI) SQFT 50.0000 43,000.00 300.000 15,000.00 698.000 34,900 135 ROADSIDE SIGN - ONE POST EA 300.0000 5,400.00 0.000 0 136 ROADSIDE SIGN - TWO POST EA 700.0000 3,500.00 0.000 0 137 24" REINFORCED CONCRETE PIPE LF 75.0000 41,250.00 381.000 28,575 138 36" REINFORCED CONCRETE PIPE LF 100.0000 46,000.00 466.000 46,600 139 GRATED LINE DRAIN LF 225.0000 27,000.00 120.000 27,000 140 24" CONCRETE FLARED END SECTION EA 1,700.0000 3,400.00 1.000 1,700 141 36" CONCRETE FLARED END SECTION EA 1,900.0000 7,600.00 2.000 3,800 142 ROCK SLOPE PROTECTION CY 75.0000 90,000.00 540.000 40,500.00 1,606.000 120,450 (1/4 T, CLASS V, METHOD B) (CY) 143 ROCK SLOPE PROTECTION CY 120.0000 18,000.00 270.000 32,400.00 366.000 43,920 (150 LB, CLASS III, METHOD B) (CY) 144 ROCK SLOPE PROTECTION CY 58.0000 147,900.00 0.000 0 (1T, CLASS VIII, METHOD B) 145 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 2.0000 5,840.00 400.000 800.00 2,976.000 5,952 146 MINOR CONCRETE (MISCELLANEOUS CY 400.0000 17,600.00 28.000 11,200 CONSTRUCTION) 147 MINOR CONCRETE (CURB, SIDEWALK AND CY 700.0000 63,700.00 76.000 53,200.00 128.640 90,048 CURB RAMP) 148 PARKING BUMPER (PRECAST CONCRETE) EA 160.0000 2,720.00 0.000 0 149 PICNIC TABLE WITH BENCHES EA 5,000.0000 15,000.00 0.000 0 150 TRASH RECEPTACLE EA 1,700.0000 20,400.00 0.000 0 151 ASH URN EA 1,100.0000 2,200.00 0.000 0 152 BENCH EA 1,500.0000 3,000.00 0.000 0 153 WELL DEVELOPMENT LS 100,000.0000 100,000.00 1.000 100,000 154 TESTING WELL (LS) LS 20,000.0000 20,000.00 1.000 20,000 155 WELL CONSTRUCTION LF 200.0000 218,000.00 960.000 192,000 156 WELL SCREEN LF 160.0000 48,000.00 430.000 68,800 PROGRAM CAS145 PAGE 7 DATE 04/26/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-368514 TIME 08:44 AM ESTIMATE NO. 009 BID OPENING 02/07/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/18 R.E. NAME: DAVIS, DARCY DATE OF THIS ESTIMATE 04/26/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 157 WELL INVESTIGATION LF 40.0000 43,600.00 1,090.000 43,600 158 WATER WELL EQUIPMENT LS 160,000.0000 160,000.00 0.000 0 159 WELL DISINFECTION LS 15,000.0000 15,000.00 1.000 15,000 160 WATER QUALITY TESTING LS 5,000.0000 5,000.00 0.500 2,500 161 FENCE(TYPE DESERT TORTOISE) LF 11.0000 4,950.00 0.000 0 162 CHAIN LINK FENCE (TYPE CL-6) LF 33.0000 6,600.00 0.000 0 163 12' CHAIN LINK GATE (TYPE CL-6) EA 1,898.0000 3,796.00 0.000 0 164 SURVEY MONUMENT (TYPE D) EA 1,000.0000 5,000.00 0.000 0 165 DELINEATOR (CLASS 1) EA 50.0000 7,500.00 0.000 0 166 MILEPOST MARKER EA 60.0000 240.00 0.000 0 167 GUARD RAILING DELINEATOR EA 33.0000 858.00 0.000 0 168 OBJECT MARKER EA 50.0000 700.00 0.000 0 169 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 170 VEGETATION CONTROL (MINOR CONCRETE) SQYD 75.0000 177,000.00 0.000 0 171 TRANSITION RAILING (TYPE WB-31) EA 3,465.0000 10,395.00 0.000 0 172 END ANCHOR ASSEMBLY (TYPE SFT) EA 656.0000 1,968.00 0.000 0 173 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,976.0000 17,856.00 0.000 0 174 ALTERNATIVE CRASH CUSHION SYSTEM EA 29,867.0000 268,803.00 0.000 0 175 MOVABLE BARRIER(ARMORGUARD) LS 300,000.0000 300,000.00 0.750 225,000.00 0.750 225,000 176 CONCRETE BARRIER (TYPE 60) LF 125.0000 43,750.00 249.000 31,125.00 249.000 31,125 177 CONCRETE BARRIER (TYPE 60S) LF 200.0000 6,400.00 0.000 0 178 CONCRETE BARRIER (TYPE 732) LF 150.0000 37,350.00 0.000 0 (F) 179 CONCRETE BARRIER (TYPE 736B) LF 500.0000 5,000.00 0.000 0 (F) 180 THERMOPLASTIC PAVEMENT MARKING SQFT 3.5000 10,255.00 0.000 0 181 THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 26,490.00 0.000 0 (SPRAYABLE) 182 PAINT TRAFFIC STRIPE (2-COAT) LF 5.0000 1,150.00 0.000 0 183 PAINT PAVEMENT MARKING (2-COAT) SQFT 10.0000 500.00 0.000 0 PROGRAM CAS145 PAGE 8 DATE 04/26/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-368514 TIME 08:44 AM ESTIMATE NO. 009 BID OPENING 02/07/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/18 R.E. NAME: DAVIS, DARCY DATE OF THIS ESTIMATE 04/26/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 184 12" RUMBLE STRIP STA 35.0000 5,600.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 185 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.5000 2,685.00 0.000 0 186 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 6,440.00 0.000 0 187 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 3,000.0000 3,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 188 LIGHTING SYSTEM LS 150,000.0000 150,000.00 0.750 112,500 189 TRAFFIC MONITORING STATION SYSTEM LS 50,000.0000 50,000.00 0.000 0 190 REMOVING EXISTING ELECTRICAL SYSTEM LS 45,000.0000 45,000.00 0.000 0 191 BUILDING WORK LS 14,180,000.0000 14,180,000.00 0.185 2,623,300.00 0.704 9,982,720 192 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 193 TIME-RELATED OVERHEAD (LS) LS 1,000,000.0000 1,000,000.00 0.100 100,000.00 0.700 700,000 194 MISCELLANEOUS IRON AND STEEL LB 15.0000 24,450.00 1,630.000 24,450 195 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 196 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 197 CONCRETE BARRIER (TYPE 60F) LF 450.0000 31,500.00 67.000 30,150.00 67.000 30,150 198 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 199 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 30.0000 100,500.00 0.000 0 PROGRAM CAS145 PAGE 9 DATE 04/26/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-368514 TIME 08:44 AM ESTIMATE NO. 009 BID OPENING 02/07/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/18 R.E. NAME: DAVIS, DARCY DATE OF THIS ESTIMATE 04/26/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 4,112,906.25 21,523,521.34 ADJUSTMENT OF COMPENSATION 238,000.00 238,000.00 EXTRA WORK 0.00 47,818.80 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 4,350,906.25 21,809,340.14 200 MOBILIZATION LS 3,217,592.7500 3,217,592.75 0.050 160,879.64 1.000 3,217,592 ORIGINAL CONTRACT AMOUNT 35,640,556.00 TOTAL WORK COMPLETED 4,511,785.89 25,026,932.89 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 -20,000.00 TOTAL 4,511,785.89 25,006,932.89 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 05/18/17 472 09/11/17 07/12/17 12/12/19 106 92 0 0 69% 48% PROGRESS IS SATISFACTORY DAVIS, DARCY RESIDENT ENGINEER PROGRAM CAS145 DATE 04/26/18