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 05/20/21 EST. NO. 017 TIME 04:01 PM R.E. NAME: GENEL, GENARO 11-404604 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 017 0001-1 -2,150.00 E.W. @ L.S.(+) 111720 N 0245.0 DAO CORRECTING ENTRY 0001-2 2,150.00 111720 N 0245.0 DAO CORRECTING ENTRY 0002-1 -215.00 040621 N 2 0 DAO CORRECTING ENTRY 0002-2 215.00 040621 N 2 0 DAO CORRECTING ENTRY 019 0001 15,687.00 E.W. @ L.S.(+) 051921 N 1 0 15,687.00 TOTAL THIS ESTIMATE 370,316.92 TOTAL PREVIOUS ESTIMATE 386,003.92 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 05/20/21 EST. NO. 017 TIME 04:01 PM R.E. NAME: GENEL, GENARO 11-404604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE 2020 ANNUAL CEM4401 -10,000.00 013 0.00 -10,000.00 LABOR COMPLIANCE VIOLATION DEL JULY 20 CPR -10,000.00 008 DEL JAN 21 CPR -10,000.00 014 RECD DEL JAN 21 10,000.00 017 10,000.00 -10,000.00 TOTAL DEDUCTIONS 10,000.00 -20,000.00 PROGRAM CAS145 PAGE 1 DATE 05/20/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-404604 TIME 04:01 PM ESTIMATE NO. 017 BID OPENING 09/24/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/21 R.E. NAME: GENEL, GENARO DATE OF THIS ESTIMATE 05/20/21 LOCATION PROGRESS ESTIMATE 11-SD-56-5.6/5.6 ----------------- FLATIRON WEST, INC. IN SAN DIEGO COUNTY IN SAN DIEGO AT 16470 W. BERNARDO DRIVE; 0.5 MILE WEST OF CAMINO DEL SUR SAN DIEGO CA 92127 UNDERCROSSING FED. AID NO. N O N E CONSTRUCT 2-LANE OC AT TORREY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 1.000 2,500 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 3,500.0000 3,500.00 1.000 3,500 003 TIME-RELATED OVERHEAD (WDAY) WDAY 3,100.0000 775,000.00 256.000 793,600 004 CONSTRUCTION AREA SIGNS LS 31,415.0000 31,415.00 1.000 31,415 005 TRAFFIC CONTROL SYSTEM LS 75,000.0000 75,000.00 1.000 75,000 006 TYPE III BARRICADE EA 160.0000 1,280.00 8.000 1,280 007 PLASTIC TRAFFIC DRUMS EA 54.0000 1,296.00 24.000 1,296 008 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 5,250.0000 42,000.00 8.000 42,000 009 TEMPORARY RAILING (TYPE K) LF 25.0000 46,500.00 1,860.000 46,500 010 TEMPORARY ALTERNATIVE CRASH CUSHION EA 5,000.0000 20,000.00 4.000 20,000 SYSTEM 011 JOB SITE MANAGEMENT LS 30,000.0000 30,000.00 1.000 30,000 012 PREPARE STORM WATER POLLUTION PREVENTION LS 2,500.0000 2,500.00 1.000 2,500 PLAN 013 RAIN EVENT ACTION PLAN EA 500.0000 20,000.00 9.000 4,500 014 STORM WATER SAMPLING AND ANALYSIS DAY EA 80.0000 1,120.00 9.000 720 015 STORM WATER ANNUAL REPORT EA 2,000.0000 6,000.00 1.000 2,000 016 MOVE-IN/MOVE-OUT EA 415.0000 830.00 2.000 830 (TEMPORARY EROSION CONTROL) 017 TEMPORARY HYDRAULIC MULCH SQYD 0.4000 2,636.00 6,590.000 2,636 018 TEMPORARY CHECK DAM LF 20.0000 4,000.00 200.000 4,000 019 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 3,400.00 17.000 3,400 020 TEMPORARY FIBER ROLL LF 5.0000 8,050.00 3,275.000 16,375 021 TEMPORARY CONSTRUCTION ENTRANCE EA 5,000.0000 30,000.00 6.000 30,000 022 STREET SWEEPING LS 38,880.0000 38,880.00 1.000 38,880 PROGRAM CAS145 PAGE 2 DATE 05/20/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-404604 TIME 04:01 PM ESTIMATE NO. 017 BID OPENING 09/24/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/21 R.E. NAME: GENEL, GENARO DATE OF THIS ESTIMATE 05/20/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY CONCRETE WASHOUT LS 15,000.0000 15,000.00 1.000 15,000 024 TREATED WOOD WASTE LB 0.8600 1,849.00 2,150.000 1,849 025 TEMPORARY HIGH-VISIBILITY FENCE LF 20.0000 6,000.00 380.000 7,600 026 TEMPORARY PROTECTION FENCE (ROPE) LF 5.0000 9,350.00 1,100.000 5,500 027 CLEARING AND GRUBBING (LS) LS 100,000.0000 100,000.00 1.000 100,000 028 ROADWAY EXCAVATION CY 60.0000 152,400.00 2,540.000 152,400 029 STRUCTURE EXCAVATION (BRIDGE) CY 100.0000 104,000.00 1,040.000 104,000 (F) 030 STRUCTURE EXCAVATION (RETAINING WALL) CY 350.0000 840.00 2.400 840 (F) 031 STRUCTURE BACKFILL (BRIDGE) CY 75.0000 43,500.00 580.000 43,500 (F) 032 STRUCTURE BACKFILL (RETAINING WALL) CY 300.0000 360.00 1.200 360 (F) 033 ROADSIDE CLEARING LS 11,830.0000 11,830.00 1.000 11,830 034 WEED GERMINATION SQYD 0.3000 2,037.00 6,790.000 2,037 035 CULTIVATION SQYD 1.0000 2,820.00 2,820.000 2,820 036 IRON SULFATE (LB) LB 1.3000 312.00 240.000 312 037 SOIL AMENDMENT CY 89.0000 6,497.00 73.000 6,497 038 PACKET FERTILIZER EA 0.3000 2,544.00 8,550.000 2,565 039 SLOW-RELEASE FERTILIZER LB 3.1500 756.00 291.710 918 040 PLANT (GROUP H) EA 0.4400 16,852.00 44,879.000 19,746 (F) 041 PLANT (GROUP K) EA 375.0000 19,125.00 54.000 20,250 042 PLANT (GROUP A) EA 10.0000 32,700.00 3,246.000 32,460 043 PLANT (GROUP B) EA 26.1900 5,238.00 200.000 5,238 044 PLANT ESTABLISHMENT WORK LS 26,904.0000 26,904.00 0.088 2,367.55 0.338 9,093 045 WOOD MULCH CY 90.0500 27,015.00 300.000 27,015 046 ROOT BARRIER LF 8.7500 14,350.00 1,720.000 15,050 047 CONTROL AND NEUTRAL CONDUCTORS LS 9,493.0000 9,493.00 1.000 9,493 048 1" REMOTE CONTROL VALVE EA 355.0000 8,165.00 23.000 8,165 049 1 1/2" REMOTE CONTROL VALVE EA 497.0000 2,485.00 5.000 2,485 PROGRAM CAS145 PAGE 3 DATE 05/20/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-404604 TIME 04:01 PM ESTIMATE NO. 017 BID OPENING 09/24/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/21 R.E. NAME: GENEL, GENARO DATE OF THIS ESTIMATE 05/20/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 2" REMOTE CONTROL VALVE EA 538.0000 1,614.00 3.000 1,614 051 2" REMOTE CONTROL VALVE (MASTER) EA 598.0000 598.00 1.000 598 052 2" WYE STRAINER ASSEMBLY EA 264.0000 264.00 1.000 264 053 18 STATION IRRIGATION CONTROLLER EA 2,870.0000 2,870.00 1.000 2,870 054 SOLAR POWERED IRRIGATION CONTROLLER EA 10,450.0000 10,450.00 1.000 10,450 055 TREE WELL SPRINKLER ASSEMBLY EA 52.0000 8,320.00 160.000 8,320 056 RISER SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 66.0000 2,574.00 39.000 2,574 057 POP-UP SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 98.0000 1,372.00 14.000 1,372 058 POP-UP SPRINKLER ASSEMBLY EA 51.0000 21,930.00 430.000 21,930 059 2" GATE VALVE EA 568.0000 11,360.00 20.000 11,360 060 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 4.0000 25,260.00 7,315.000 29,260 (F) LINE) 061 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 4.0000 3,024.00 956.000 3,824 (F) (SUPPLY LINE) 062 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 4.0000 11,400.00 3,050.000 12,200 (F) (SUPPLY LINE) 063 2" PLASTIC PIPE (SCHEDULE 40) LF 4.6000 1,702.00 370.000 1,702 (F) (SUPPLY LINE) 064 2 1/2" PLASTIC PIPE (SCHEDULE 40) LF 5.0000 1,550.00 310.000 1,550 (F) (SUPPLY LINE) 065 3" PLASTIC PIPE (CLASS 315) LF 8.0000 3,800.00 475.000 3,800 (F) (SUPPLY LINE) 066 TEMPORARY IRRIGATION SUPPLY LINE LF 18.0000 9,000.00 700.000 12,600 067 PRESSURE REGULATING VALVE EA 1,350.0000 1,350.00 1.000 1,350 068 QUICK COUPLING VALVE EA 345.0000 3,105.00 9.000 3,105 069 CHECK VALVE EA 294.0000 294.00 1.000 294 070 2" BALL VALVE (CROSS CONNECTION EA 350.0000 1,750.00 5.000 1,750 CONTROL TEST STATION) 071 PVC PIPE CONDUIT (SLEEVE) LF 15.0000 9,150.00 670.000 10,050 072 8" CORRUGATED HIGH DENSITY LF 121.0000 18,150.00 107.000 12,947 POLYETHYLENE PIPE CONDUIT 073 FIBER ROLLS LF 2.6400 4,752.00 1,800.000 4,752 074 FINISHING ROADWAY LS 1,000.0000 1,000.00 1.000 1,000 075 CLASS 2 AGGREGATE BASE (CY) CY 28.0000 46,480.00 1,660.000 46,480 076 HOT MIX ASPHALT (TYPE A) TON 128.0000 121,600.00 1,000.410 128,052 PROGRAM CAS145 PAGE 4 DATE 05/20/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-404604 TIME 04:01 PM ESTIMATE NO. 017 BID OPENING 09/24/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/21 R.E. NAME: GENEL, GENARO DATE OF THIS ESTIMATE 05/20/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 TACK COAT TON 888.0000 1,776.00 2.000 1,776 078 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 84.0000 3,192.00 35.900 3,015 079 RETAINING WALL (MASONRY WALL) SQFT 40.0000 2,520.00 63.000 2,520 (F) 080 36" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 167.0000 69,305.00 415.000 69,305 081 PRESTRESSING CAST-IN-PLACE CONCRETE LS 144,250.0000 144,250.00 1.000 144,250 082 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 325.0000 74,750.00 230.000 74,750 (F) 083 STRUCTURAL CONCRETE, BRIDGE CY 1,188.0000 1,283,040.00 1,080.000 1,283,040 (F) 084 STRUCTURAL CONCRETE, BRIDGE CY 540.0000 278,640.00 516.000 278,640 (F) (POLYMER FIBER) 085 STRUCTURAL CONCRETE, RETAINING WALL CY 650.0000 1,365.00 2.100 1,365 (F) 086 STRUCTURAL CONCRETE, APPROACH SLAB CY 625.0000 78,750.00 126.000 78,750 (F) (TYPE N) 087 STRUCTURAL CONCRETE, DRAINAGE INLET CY 850.0000 204,000.00 240.000 204,000 (F) 088 MINOR CONCRETE (MINOR STRUCTURE) CY 350.0000 4,200.00 17.000 5,950 089 FRACTURED RIB TEXTURE SQFT 28.0000 10,920.00 390.000 10,920 (F) 090 JOINT SEAL (MR 2") LF 85.0000 9,350.00 110.000 9,350 091 BAR REINFORCING STEEL (BRIDGE) LB 1.0500 389,970.00 371,400.000 389,970 (F) 092 BAR REINFORCING STEEL (RETAINING WALL) LB 1.0000 114.00 114.000 114 (F) 093 BAR REINFORCING STEEL (GALVANIZED) LB 1.8000 2,988.00 1,660.000 2,988 (F) 094 18" REINFORCED CONCRETE PIPE LF 120.0000 39,600.00 330.000 39,600 095 24" REINFORCED CONCRETE PIPE LF 190.0000 60,800.00 320.000 60,800 096 3" PLASTIC PIPE UNDERDRAIN LF 36.0000 828.00 23.000 828 097 8" PERFORATED PLASTIC PIPE UNDERDRAIN LF 20.0000 5,000.00 250.000 5,000 098 DRAINAGE INLET MARKER EA 76.0000 760.00 10.000 760 099 NUMBER 57 DRAINAGE STONE CY 78.0000 10,140.00 130.000 10,140 100 NUMBER 8 STONE CY 159.0000 1,908.00 12.000 1,908 101 BIOFILTRATION SOIL MEDIA CY 75.0000 5,325.00 71.000 5,325 102 CONCRETE SAND CY 158.2500 1,899.00 12.000 1,899 103 36" PRECAST CONCRETE PIPE RISER LF 64.8000 648.00 10.000 648 PROGRAM CAS145 PAGE 5 DATE 05/20/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-404604 TIME 04:01 PM ESTIMATE NO. 017 BID OPENING 09/24/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/21 R.E. NAME: GENEL, GENARO DATE OF THIS ESTIMATE 05/20/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 REMOVE CULVERT (LF) LF 55.0000 1,925.00 35.000 1,925 105 REMOVE PIPE (LF) LF 85.0000 1,870.00 22.000 1,870 106 REMOVE INLET EA 1,350.0000 1,350.00 1.000 1,350 107 MODIFY INLET EA 700.0000 1,400.00 2.000 1,400 108 REMOVE CONCRETE (CHANNEL) CY 125.0000 1,125.00 9.000 1,125 109 CONCRETE (SLOPE PROTECTION) CY 245.0000 784.00 3.200 784 110 CONCRETE (CHANNEL LINING) CY 520.0000 7,280.00 14.000 7,280 111 SLOPE PAVING(ROCK COBBLE) SQFT 20.0000 107,800.00 5,390.000 107,800 (F) 112 MINOR CONCRETE (CURB) (LF) LF 23.0000 35,420.00 1,540.000 35,420 113 MINOR CONCRETE (SIDEWALK) CY 340.0000 33,320.00 98.000 33,320 114 REMOVE CONCRETE CURB (LF) LF 10.0000 10,000.00 1,000.000 10,000 115 REMOVE CONCRETE SIDEWALK (SQYD) SQYD 20.0000 11,800.00 590.000 11,800 116 PRE/POST CONSTRUCTION SURVEYS EA 1,500.0000 3,000.00 2.000 3,000 117 MISCELLANEOUS IRON AND STEEL LB 2.0000 16,444.00 8,222.000 16,444 (F) 118 MANHOLE FRAME AND COVER EA 710.0000 1,420.00 2.000 1,420 (F) 119 MISCELLANEOUS METAL (BRIDGE) LB 14.0000 10,640.00 760.000 10,640 (F) 120 16" POLYVINYL CHLORIDE AMERICAN WATER LF 180.0000 72,000.00 400.000 72,000 WORKS ASSOCIATION C905 DR18 PIPE 121 6" BLOW OFF ASSEMBLY EA 8,895.0000 17,790.00 2.000 17,790 122 16" BUTTERFLY VALVE CLASS 250 EA 3,875.0000 7,750.00 2.000 7,750 123 WATER VALVE BYPASS ASSEMBLY EA 8,298.0000 16,596.00 2.000 16,596 124 16" DUCTILE IRON GROOVED END COUPLING EA 1,313.0000 38,077.00 29.000 38,077 FOR AMERICAN WATER WORKS ASSOCIATION C151 WITH DEFLECTION 125 16" DUCTILE IRON PIPE (THICKNESS LF 465.0000 204,600.00 440.000 204,600 CLASS 53) 126 16" DUCTILE IRON 45 ELBOW MECHANICAL EA 1,188.0000 2,376.00 2.000 2,376 JOINT X PLAIN END 127 16" DUCTILE IRON 45 ELBOW MECHANICAL EA 1,260.0000 2,520.00 2.000 2,520 JOINT X MECHANICAL JOINT 128 16" DUCTILE IRON 22.5 ELBOW MECHANICAL EA 1,170.0000 1,170.00 1.000 1,170 JOINT X MECHANICAL JOINT 129 16" DUCTILE IRON 11.25 ELBOW MECHANICAL EA 1,185.0000 1,185.00 1.000 1,185 JOINT X MECHANICAL JOINT PROGRAM CAS145 PAGE 6 DATE 05/20/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-404604 TIME 04:01 PM ESTIMATE NO. 017 BID OPENING 09/24/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/21 R.E. NAME: GENEL, GENARO DATE OF THIS ESTIMATE 05/20/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 130 ANCHOR BLOCK 14 SQFT BEARING AREA EA 600.0000 1,200.00 2.000 1,200 131 2" AIR AND VACUUM VALVE ASSEMBLY EA 6,932.0000 13,864.00 2.000 13,864 132 CONCRETE THRUST BLOCK EA 675.0000 1,350.00 2.000 1,350 133 30" ID X 0.5" WALL THICKNESS STEEL PIPE LF 370.0000 34,410.00 93.000 34,410 (CASING PIPE) 134 16" DUCTILE IRON FLEXIBLE EXPANSION EA 20,930.0000 41,860.00 2.000 41,860 JOINT 135 16" X 12" REDUCER MECHANICAL JOINT EA 635.0000 635.00 1.000 635 X MECHANICAL JOINT WITH JOINT RESTRAINT 136 16" DUCTILE IRON MECHANICAL JOINT SLEEVE EA 855.0000 855.00 1.000 855 137 16" AMERICAN WATER WORKS ASSOCIATION EA 1,615.0000 6,460.00 4.000 6,460 COUPLING X FLANGE ADAPTER 138 16" X 1/2" THICK SPACER RING FLANGE EA 291.0000 582.00 2.000 582 139 INSULATED FLANGE JOINT EA 330.0000 660.00 2.000 660 140 AT GRADE TEST STATION EA 5,150.0000 10,300.00 2.000 10,300 141 32 LB MAGNESIUM ANODE, STANDARD ALLOY EA 485.0000 970.00 2.000 970 142 PREPARE AND PAINT CONCRETE SQFT 77.0000 4,851.00 63.000 4,851 143 ANTI-GRAFFITI COATING SQFT 172.0000 10,836.00 63.000 10,836 (F) 144 TEMPORARY FENCE (TYPE CL-6) LF 15.0000 4,650.00 540.000 8,100 145 CHAIN LINK FENCE (TYPE CL-6) LF 41.0000 10,250.00 565.000 23,165 146 4' CHAIN LINK GATE (TYPE CL-6) EA 1,768.0000 3,536.00 2.000 3,536 147 REMOVE FENCE LF 13.0000 4,290.00 400.000 5,200 148 GUARD RAILING DELINEATOR EA 26.0000 156.00 6.000 156 149 PAVEMENT MARKER (RETROREFLECTIVE) EA 12.0000 1,320.00 115.000 1,380 150 REMOVE ROADSIDE SIGN EA 355.0000 710.00 2.000 710 151 RELOCATE ROADSIDE SIGN EA 480.0000 480.00 0.000 0 152 FURNISH FORMED PANEL SIGN (ROADSIDE) SQFT 16.0000 128.00 8.000 128 153 ROADSIDE SIGN - ONE POST EA 480.0000 1,920.00 0.000 0 154 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 49.0000 5,880.00 120.000 5,880 155 VEGETATION CONTROL (MINOR CONCRETE) SQYD 46.0000 27,600.00 600.000 27,600 156 CHAIN LINK RAILING (TYPE 7 MODIFIED) LF 86.0000 66,220.00 770.000 66,220 (F) PROGRAM CAS145 PAGE 7 DATE 05/20/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-404604 TIME 04:01 PM ESTIMATE NO. 017 BID OPENING 09/24/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/21 R.E. NAME: GENEL, GENARO DATE OF THIS ESTIMATE 05/20/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 157 PIPE HANDRAILING LF 287.0000 13,776.00 0.000 0 (F) 158 DOUBLE MIDWEST GUARDRAIL SYSTEM LF 70.0000 10,500.00 150.000 10,500 (STEEL POST) 159 RAIL TENSIONING ASSEMBLY EA 656.0000 1,312.00 2.000 1,312 160 END ANCHOR ASSEMBLY (TYPE SFT) EA 996.0000 1,992.00 2.000 1,992 161 SEVERE-DUTY CRASH CUSHION EA 43,394.0000 86,788.00 2.000 86,788 162 CONCRETE BARRIER (TYPE 732SW MODIFIED) LF 175.0000 135,450.00 774.000 135,450 (F) 163 REMOVE GUARDRAIL LF 40.4000 1,818.00 45.000 1,818 164 REMOVE CONCRETE BARRIER LF 10.0000 1,200.00 120.000 1,200 165 THERMOPLASTIC TRAFFIC STRIPE LF 3.1500 4,788.00 1,638.000 5,159 166 MODIFYING EXISTING ELECTRICAL SYSTEM LS 116,455.0000 116,455.00 1.000 116,455 167 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 168 REMOVE IRRIGATION FACILITY LS 27,550.0000 27,550.00 1.000 27,550 169 RECYCLED WATER IDENTIFICATION AND LS 2,500.0000 2,500.00 1.000 2,500 WARNING SIGNS PROGRAM CAS145 PAGE 8 DATE 05/20/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-404604 TIME 04:01 PM ESTIMATE NO. 017 BID OPENING 09/24/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/21 R.E. NAME: GENEL, GENARO DATE OF THIS ESTIMATE 05/20/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 2,367.55 6,054,911.98 ADJUSTMENT OF COMPENSATION 0.00 32,560.87 EXTRA WORK 15,687.00 353,443.05 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 18,054.55 6,440,915.90 170 MOBILIZATION LS 670,000.0000 670,000.00 1.000 670,000 ORIGINAL CONTRACT AMOUNT 6,718,830.00 TOTAL WORK COMPLETED 18,054.55 7,110,915.90 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 10,000.00 -20,000.00 TOTAL 28,054.55 7,090,915.90 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 11/19/19 250 01/17/20 01/17/20 01/26/22 319 9 0 0 99% 100% PROGRESS IS SATISFACTORY GENEL, GENARO RESIDENT ENGINEER PROGRAM CAS145 DATE 05/20/21