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 03/20/25 EST. NO. 013 TIME 08:57 AM R.E. NAME: TROY SCHEIBER 10-1F1804 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0014 536.23 E.W. @ F.A.(+) 100624 N 0037.0 0015 536.23 100724 N 0038.0 0016 536.23 100824 N 0039.0 0017 536.23 100924 N 0040.0 0018 536.23 101224 N 0043.0 0019 536.23 101324 N 0044.0 0020 536.23 101424 N 0045.0 0021 536.23 101524 N 0046.0 0022 536.23 101624 N 0047.0 0023 536.23 101724 N 0048.0 0024 536.23 101824 N 0049.0 0025 536.23 101924 N 0050.0 0026 536.23 101024 N 0041.0 0027 536.23 101124 N 0042.0 005 0037 16,067.15 E.W. @ F.A.(+) 100324 N 0036.0 0038 13,652.60 021025 N 38 37,226.97 TOTAL THIS ESTIMATE 212,774.32 TOTAL PREVIOUS ESTIMATE 250,001.29 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 03/20/25 EST. NO. 013 TIME 08:57 AM R.E. NAME: TROY SCHEIBER 10-1F1804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING CEM-2404 -10,000.00 004 MISSING CEM-2410 -20,000.00 004 MISSING CEM-2410 -30,000.00 005 MISSING SWPPP REPORT -30,000.00 006 EST 4 CEM2404 10,000.00 007 LATE P/UP C4AB-6 -6,696.00 007 LATE P/UP C4AB-46 -7,920.00 007 MISSING CEM2410 -20,000.00 007 MISSING SWPP REPORTS -30,000.00 007 LATE PICKUPS REMOVED 14,616.00 008 MISSING CEM-2410 -30,000.00 008 INADEQUATE CEM-2406 -10,000.00 009 MISSING CEM-2410S -20,000.00 009 MISSING CEM-2406 -20,000.00 011 MISSING CEM-2410 -10,000.00 011 MISSING4401YR2024 -10,000.00 011 OUTOFTATE INSP BI158 -2,000.00 011 B2GNOW NON-COMPLIANC -20,000.00 013 EST.9 RCVD 2406 10,000.00 013 -10,000.00 -242,000.00 TOTAL DEDUCTIONS -10,000.00 -242,000.00 PROGRAM CAS145 PAGE 1 DATE 03/20/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1F1804 TIME 08:57 AM ESTIMATE NO. 013 BID OPENING 08/10/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/25 R.E. NAME: TROY SCHEIBER DATE OF THIS ESTIMATE 03/20/25 LOCATION PROGRESS ESTIMATE 10-SJ-4-R16.0/R19.4 ----------------- VIKING CONSTRUCTION COMPANY, SAN JOAQUIN COUNTY IN STOCKTON AT VARIOUS INC. LOCATIONS FROM 0.3 MILE EAST OF ROUTE 4/5 11315 SUNRISE GOLD CIRCLE SUI SEPARATION TO 0.4 MILE WEST OF ROUTE 4/99 RANCHO CORDOVA CA 95742 SEPARATION FED. AID NO. ACNH-P004(162)E BRIDGE WORK, CONCRETE BARRIER, AND INSTALL ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 0.500 2,500 002 LEVEL 2 CRITICAL PATH METHOD SCHEDULE LS 10,000.0000 10,000.00 0.500 5,000 003 TIME-RELATED OVERHEAD (WDAY) WDAY 3,600.0000 1,368,000.00 195.000 702,000 004 DISPUTE RESOLUTION BOARD ON-SITE MEETING EA 6,000.0000 36,000.00 4.000 24,000 005 HOURLY OFF-SITE HR 200.0000 4,000.00 19.000 3,800 DISPUTE-RESOLUTION-BOARD-RELATED TASKS 006 CONSTRUCTION AREA SIGNS LS 40,000.0000 40,000.00 0.700 28,000 007 TRAFFIC CONTROL SYSTEM LS 200,000.0000 200,000.00 0.510 102,000 008 TRAFFIC CONTROL SUPERVISOR DAY 1,500.0000 90,000.00 31.000 46,500 009 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 1,200.0000 48,000.00 21.000 25,200 010 TEMPORARY TRAFFIC STRIPE (TAPE) LF 6.0000 19,740.00 3,290.000 19,740 011 PORTABLE TEMPORARY LIGHTING SYSTEM EA 24,000.0000 144,000.00 0.000 0 012 CHANNELIZER (SURFACE MOUNTED) EA 125.0000 9,500.00 27.000 3,375 013 TEMPORARY PAVEMENT MARKER EA 25.0000 775.00 31.000 775 014 TEMPORARY BARRIER SYSTEM LF 70.0000 309,400.00 3,000.000 210,000 015 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 50,000.0000 50,000.00 0.510 25,500 016 TEMPORARY CRASH CUSHION MODULE EA 400.0000 30,000.00 0.000 0 017 ALTERNATIVE TEMPORARY CRASH CUSHION TL-3 EA 15,000.0000 120,000.00 6.000 90,000 018 JOB SITE MANAGEMENT LS 25,000.0000 25,000.00 0.510 12,750 019 PREPARE STORM WATER POLLUTION PREVENTION LS 5,000.0000 5,000.00 0.500 2,500 PLAN 020 RAIN EVENT ACTION PLAN EA 500.0000 15,000.00 2.000 1,000 021 STORM WATER SAMPLING AND ANALYSIS DAY EA 500.0000 15,000.00 2.000 1,000 022 STORM WATER ANNUAL REPORT EA 2,000.0000 6,000.00 1.000 2,000 PROGRAM CAS145 PAGE 2 DATE 03/20/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1F1804 TIME 08:57 AM ESTIMATE NO. 013 BID OPENING 08/10/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/25 R.E. NAME: TROY SCHEIBER DATE OF THIS ESTIMATE 03/20/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY HYDRAULIC MULCH (BONDED FIBER SQYD 16.0000 2,240.00 4,722.000 75,552 MATRIX) 024 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 2,600.00 1.000 200.00 8.000 1,600 025 TEMPORARY FIBER ROLL LF 12.0000 3,600.00 350.000 4,200.00 3,450.000 41,400 026 TEMPORARY SILT FENCE LF 10.0000 3,000.00 0.000 0 027 TEMPORARY STRAW BALE BARRIER LF 13.0000 3,900.00 935.000 12,155 028 TEMPORARY CONSTRUCTION ENTRANCE EA 7,500.0000 30,000.00 1.000 7,500 029 STREET SWEEPING LS 10,000.0000 10,000.00 0.510 5,100 030 TEMPORARY CONCRETE WASHOUT LS 15,000.0000 15,000.00 0.700 10,500 031 ASBESTOS COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000 032 TREATED WOOD WASTE LB 1.0000 340.00 0.000 0 033 CLEARING AND GRUBBING (LS) LS 200,000.0000 200,000.00 0.700 140,000 034 ROADWAY EXCAVATION CY 25.0000 5,000.00 0.000 0 035 ROADWAY EXCAVATION (TYPE COM) (AERIALLY CY 125.0000 78,750.00 0.000 0 DEPOSITED LEAD) 036 STRUCTURE EXCAVATION (BRIDGE) CY 200.0000 414,200.00 1,661.000 332,200 (F) 037 STRUCTURE EXCAVATION (RETAINING WALL) CY 100.0000 52,000.00 0.000 0 (F) 038 STRUCTURE EXCAVATION (SOLDIER PILE WALL) CY 200.0000 29,000.00 0.000 0 (F) 039 STRUCTURE EXCAVATION (SOIL NAIL WALL) CY 400.0000 56,000.00 0.000 0 (F) 040 STRUCTURE BACKFILL (BRIDGE) CY 175.0000 265,825.00 1,280.000 224,000 (F) 041 STRUCTURE BACKFILL (SLURRY CEMENT) CY 310.0000 384,400.00 0.000 0 042 STRUCTURE BACKFILL (RETAINING WALL) CY 215.0000 112,015.00 0.000 0 (F) 043 STRUCTURE BACKFILL (SOIL NAIL WALL) CY 350.0000 10,850.00 0.000 0 (F) 044 STRUCTURE BACKFILL (SOLDIER PILE WALL) CY 150.0000 27,450.00 0.000 0 (F) 045 CONCRETE BACKFILL (SOLDIER PILE WALL) CY 375.0000 99,750.00 0.000 0 (F) 046 LEAN CONCRETE BACKFILL CY 450.0000 20,700.00 0.000 0 (F) 047 IMPORTED BORROW (CY) CY 60.0000 121,200.00 0.000 0 048 SOIL AMENDMENT CY 130.0000 208.00 0.000 0 049 PACKET FERTILIZER EA 0.1500 7.50 0.000 0 PROGRAM CAS145 PAGE 3 DATE 03/20/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1F1804 TIME 08:57 AM ESTIMATE NO. 013 BID OPENING 08/10/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/25 R.E. NAME: TROY SCHEIBER DATE OF THIS ESTIMATE 03/20/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 SLOW-RELEASE FERTILIZER LB 2.5000 12.75 0.000 0 051 PLANT (GROUP B) EA 150.0000 1,050.00 0.000 0 052 PLANT (GROUP U) EA 200.0000 2,400.00 0.000 0 053 PLANT ESTABLISHMENT WORK LS 15,500.0000 15,500.00 0.000 0 054 WOOD MULCH CY 75.0000 62,250.00 0.000 0 055 CHECK AND TEST EXISTING IRRIGATION LS 4,000.0000 4,000.00 0.000 0 FACILITIES 056 OPERATE EXISTING IRRIGATION FACILITIES LS 3,000.0000 3,000.00 0.000 0 057 POP-UP SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 55.0000 2,640.00 0.000 0 058 RISER SPRINKLER ASSEMBLY EA 24.0000 912.00 0.000 0 059 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 5.0000 5,600.00 0.000 0 (F) LINE) 060 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 6.0000 1,800.00 0.000 0 (F) LINE) 061 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 7.0000 1,750.00 0.000 0 (F) (SUPPLY LINE) 062 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 10.0000 6,500.00 0.000 0 (F) (SUPPLY LINE) 063 2" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 12.0000 5,280.00 0.000 0 (F) LINE) 064 CLASS 2 AGGREGATE BASE (CY) CY 135.0000 78,300.00 0.000 0 065 HOT MIX ASPHALT (TYPE A) TON 185.0000 135,050.00 0.000 0 066 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 12.0000 4,920.00 0.000 0 067 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 12.0000 3,120.00 0.000 0 068 TACK COAT TON 2,000.0000 2,200.00 0.000 0 069 REMOVE ASPHALT CONCRETE DIKE LF 12.0000 10,080.00 0.000 0 070 GROUND ANCHOR (SUBHORIZONTAL) EA 12,000.0000 192,000.00 0.000 0 071 SOIL NAIL LF 175.0000 325,150.00 0.000 0 072 STEEL SOLDIER PILE (HP 14 X 117) LF 150.0000 187,200.00 0.000 0 073 STEEL SOLDIER PILE (2 - W 14 X 82) LF 200.0000 131,200.00 0.000 0 074 30" DRILLED HOLE LF 100.0000 112,500.00 0.000 0 075 36" DRILLED HOLE LF 125.0000 50,000.00 0.000 0 076 FURNISH STEEL PILING (HP 14 X 89) LF 85.0000 1,168,750.00 13,750.000 1,168,750 PROGRAM CAS145 PAGE 4 DATE 03/20/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1F1804 TIME 08:57 AM ESTIMATE NO. 013 BID OPENING 08/10/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/25 R.E. NAME: TROY SCHEIBER DATE OF THIS ESTIMATE 03/20/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 DRIVE STEEL PILE (HP 14 X 89) EA 3,500.0000 987,000.00 282.000 987,000 078 PRESTRESSING CAST-IN-PLACE CONCRETE LS 400,000.0000 400,000.00 0.130 52,000.00 0.280 112,000 079 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 1,200.0000 699,600.00 583.000 699,600 (F) 080 STRUCTURAL CONCRETE, BRIDGE CY 1,545.0000 2,879,880.00 957.000 1,478,565 (F) 081 STRUCTURAL CONCRETE, BRIDGE (POLYMER CY 1,200.0000 1,041,600.00 218.000 261,600.00 218.000 261,600 (F) FIBER) 082 STRUCTURAL CONCRETE, RETAINING WALL CY 1,250.0000 186,250.00 0.000 0 (F) 083 STRUCTURAL CONCRETE, WALL FACING CY 2,400.0000 585,600.00 0.000 0 084 STRUCTURAL CONCRETE, BARRIER SLAB CY 1,275.0000 295,800.00 0.000 0 (F) 085 STRUCTURAL CONCRETE, APPROACH SLAB (TYPE CY 1,500.0000 159,000.00 0.000 0 (F) N) 086 STRUCTURAL CONCRETE, DRAINAGE INLET CY 3,200.0000 28,800.00 0.000 0 087 MINOR CONCRETE (BARRIER CAP) CY 2,000.0000 74,000.00 0.000 0 (F) 088 MINOR CONCRETE (PLANTER BOX) CY 8,500.0000 34,000.00 0.000 0 089 CONCRETE SURFACE TEXTURE (GROOVE) SQFT 12.5000 220,525.00 0.000 0 090 CONCRETE SURFACE TEXTURE (SAND BLAST) SQFT 5.0000 7,280.00 0.000 0 091 DRILL AND BOND DOWEL LF 75.0000 10,875.00 0.000 0 092 DRILL AND BOND DOWEL (CHEMICAL LF 70.0000 18,550.00 193.000 13,510 ADHESIVE)(LF) 093 CLEAN EXPANSION JOINT LF 50.0000 16,650.00 0.000 0 094 PRECAST CONCRETE EXPOSED AGGREGATE PANEL SQFT 100.0000 1,008,600.00 1,034.000 103,400 095 JOINT SEAL (MR 1 1/2") LF 180.0000 37,620.00 0.000 0 096 JOINT SEAL ASSEMBLY (MR 3") LF 300.0000 12,300.00 0.000 0 097 JOINT SEAL (MR 2") LF 275.0000 6,600.00 0.000 0 098 JOINT SEAL (TYPE AL) LF 70.0000 98,000.00 0.000 0 099 BAR REINFORCING STEEL (WALL FACING) LB 1.5000 35,040.00 0.000 0 (F) 100 BAR REINFORCING STEEL (BRIDGE) LB 1.5000 1,336,800.00 58,208.000 87,312.00 469,397.000 704,095 (F) 101 BAR REINFORCING STEEL (RETAINING WALL) LB 1.5000 35,208.00 0.000 0 (F) 102 STRUCTURAL SHOTCRETE CY 800.0000 22,400.00 0.000 0 (F) 103 TIMBER LAGGING MFBM 5,200.0000 145,600.00 0.000 0 (F) PROGRAM CAS145 PAGE 5 DATE 03/20/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1F1804 TIME 08:57 AM ESTIMATE NO. 013 BID OPENING 08/10/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/25 R.E. NAME: TROY SCHEIBER DATE OF THIS ESTIMATE 03/20/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 CLEAN AND PAINT STEEL SOLDIER PILING LS 100,000.0000 100,000.00 0.000 0 105 ABANDON BRIDGE DECK DRAIN EA 500.0000 5,000.00 4.000 2,000 106 REMOVE RETAINING WALL (PORTION) (CY) CY 700.0000 112,000.00 100.000 70,000 107 REFINISH BRIDGE DECK SQFT 28.0000 64,904.00 538.000 15,064 108 REFINISH CONCRETE SURFACE SQFT 50.0000 56,850.00 372.000 18,600 109 BRIDGE REMOVAL (PORTION), LOCATION A LS 100,000.0000 100,000.00 1.000 100,000 110 BRIDGE REMOVAL (PORTION), LOCATION B LS 125,000.0000 125,000.00 1.000 125,000 111 BRIDGE REMOVAL (PORTION), LOCATION C LS 125,000.0000 125,000.00 1.000 125,000 112 BRIDGE REMOVAL (PORTION), LOCATION D LS 125,000.0000 125,000.00 1.000 125,000 113 BRIDGE REMOVAL (PORTION), LOCATION E LS 100,000.0000 100,000.00 1.000 100,000 114 18" ALTERNATIVE PIPE CULVERT LF 300.0000 4,200.00 0.000 0 115 18" REINFORCED CONCRETE PIPE LF 450.0000 27,900.00 0.000 0 116 12" CORRUGATED STEEL PIPE (.079" THICK) LF 260.0000 13,780.00 0.000 0 117 8" CORRUGATED STEEL PIPE DOWNDRAIN LF 200.0000 11,600.00 0.000 0 (.064" THICK) 118 3" PLASTIC PIPE DOWNDRAIN LF 100.0000 6,500.00 0.000 0 119 ABANDON CULVERT (EA) EA 3,200.0000 3,200.00 0.000 0 120 REMOVE CULVERT (LF) LF 150.0000 16,500.00 0.000 0 121 REMOVE INLET EA 2,000.0000 10,000.00 0.000 0 122 SLOPE PAVING (CONCRETE) CY 3,500.0000 49,000.00 0.000 0 123 SLOPE PAVING (STAMPED CONCRETE) SQFT 75.0000 102,900.00 0.000 0 124 MINOR CONCRETE (GUTTER) (LF) LF 140.0000 29,680.00 0.000 0 125 MISCELLANEOUS IRON AND STEEL LB 3.0000 5,880.00 0.000 0 126 ISOLATION CASING (CORRUGATED STEEL PIPE) LB 10.0000 127,760.00 12,776.000 127,760 (F) 127 BRIDGE DECK DRAINAGE SYSTEM LB 17.0000 96,730.00 1,930.000 32,810 (F) 128 PREPARE AND STAIN CONCRETE SQFT 100.0000 21,600.00 0.000 0 129 TEMPORARY FENCE (TYPE CL-6) LF 10.0000 12,100.00 1,382.000 13,820 130 CHAIN LINK FENCE (TYPE CL-6) LF 22.0000 27,940.00 0.000 0 PROGRAM CAS145 PAGE 6 DATE 03/20/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1F1804 TIME 08:57 AM ESTIMATE NO. 013 BID OPENING 08/10/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/25 R.E. NAME: TROY SCHEIBER DATE OF THIS ESTIMATE 03/20/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 REMOVE FENCE LF 10.0000 16,000.00 478.000 4,780 132 RECONSTRUCT FENCE LF 90.0000 27,900.00 0.000 0 133 REMOVE PAVEMENT MARKER EA 1.0000 190.00 32.000 32 134 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 900.00 0.000 0 135 REMOVE ROADSIDE SIGN EA 125.0000 1,000.00 0.000 0 136 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 6,150.00 0.000 0 (0.063"-UNFRAMED) 137 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 17.0000 1,530.00 0.000 0 (0.080"-UNFRAMED) 138 ROADSIDE SIGN - ONE POST EA 300.0000 1,500.00 0.000 0 139 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 125.0000 5,375.00 0.000 0 METHOD) 140 INSTALL SIGN (MAST-ARM HANGER METHOD) EA 275.0000 3,575.00 0.000 0 141 CABLE RAILING LF 41.0000 8,692.00 0.000 0 (F) 142 CONCRETE BARRIER (TYPE 60MD) LF 175.0000 37,100.00 0.000 0 143 CONCRETE BARRIER (TYPE 842 MODIFIED) LF 200.0000 596,200.00 0.000 0 (F) 144 SALVAGE METAL BRIDGE RAILING LF 20.0000 29,600.00 1,480.000 29,600 145 REMOVE CONCRETE BARRIER LF 200.0000 118,000.00 0.000 0 146 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 55.0000 26,950.00 0.000 0 WET NIGHT VISIBILITY) 147 6" THERMOPLASTIC TRAFFIC STRIPE (BROKEN LF 5.0000 7,650.00 0.000 0 17-7) 148 PAVEMENT MARKING TAPE (WARRANTY) SQFT 20.0000 16,200.00 0.000 0 149 6" THERMOPLASTIC TRAFFIC STRIPE LF 10.0000 21,200.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 150 12" THERMOPLASTIC TRAFFIC STRIPE LF 22.0000 7,480.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 151 REMOVE PAINTED PAVEMENT MARKING SQFT 35.0000 10,500.00 0.000 0 152 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 4.0000 38,880.00 7,055.000 28,220 153 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 18.0000 56,880.00 0.000 0 154 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 13.0000 8,320.00 0.000 0 (BROKEN 17-7) 155 8" TRAFFIC STRIPE TAPE WITH CONTRAST LF 25.0000 5,000.00 0.000 0 156 12" TRAFFIC STRIPE TAPE WITH CONTRAST LF 40.0000 34,400.00 0.000 0 157 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 5,000.0000 5,000.00 0.500 2,500 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 7 DATE 03/20/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1F1804 TIME 08:57 AM ESTIMATE NO. 013 BID OPENING 08/10/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/25 R.E. NAME: TROY SCHEIBER DATE OF THIS ESTIMATE 03/20/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 158 RAMP METERING SYSTEM LS 3,500,000.0000 3,500,000.00 0.800 2,800,000 159 TEMPORARY LIGHTING SYSTEMS LS 50,000.0000 50,000.00 0.500 25,000 160 MODIFYING LIGHTING SYSTEMS LS 125,000.0000 125,000.00 0.000 0 PROGRAM CAS145 PAGE 8 DATE 03/20/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1F1804 TIME 08:57 AM ESTIMATE NO. 013 BID OPENING 08/10/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/25 R.E. NAME: TROY SCHEIBER DATE OF THIS ESTIMATE 03/20/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 405,312.00 11,436,353.50 ADJUSTMENT OF COMPENSATION 0.00 4,675.00 EXTRA WORK 37,226.97 245,326.29 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 442,538.97 11,686,354.79 161 MOBILIZATION LS 2,600,000.0000 2,600,000.00 0.950 2,470,000 ORIGINAL CONTRACT AMOUNT 26,248,389.25 TOTAL WORK COMPLETED 442,538.97 14,156,354.79 MATERIALS ON HAND ON SITE 282,315.00 DEDUCTIONS -10,000.00 -242,000.00 TOTAL 432,538.97 14,196,669.79 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 10/05/23 380 02/29/24 02/29/24 01/29/26 195 68 0 0 53% 51% PROGRESS IS SATISFACTORY TROY SCHEIBER RESIDENT ENGINEER