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 03/21/18 EST. NO. 009 TIME 03:49 PM R.E. NAME: LEVINE, GARY 11-405704 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 011 0001-1 -14,711.48 A.C. @ L.S.(+) 020518 N 1 0 DAO CORRECTING ENTRY 0001-2 6,460.48 020518 N 1 0 DAO CORRECTING ENTRY -8,251.00 TOTAL THIS ESTIMATE 307,174.97 TOTAL PREVIOUS ESTIMATE 298,923.97 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 03/21/18 EST. NO. 009 TIME 03:49 PM R.E. NAME: LEVINE, GARY 11-405704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE OUT OF COMPLIANCE MC -16.50 006 0.00 -16.50 LABOR COMPLIANCE VIOLATION DEL AUG 17 CPR -2,000.00 003 DEL OCT 17 CPR -3,000.00 005 OTH OCT 17 CPR -2,000.00 005 RECD AUG 17 DEL 2,000.00 005 PRTL OCT 17 DEL 1,000.00 009 1,000.00 -4,000.00 TOTAL DEDUCTIONS 1,000.00 -4,016.50 PROGRAM CAS145 PAGE 1 DATE 03/21/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-405704 TIME 03:49 PM ESTIMATE NO. 009 BID OPENING 01/04/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/18 R.E. NAME: LEVINE, GARY DATE OF THIS ESTIMATE 03/21/18 LOCATION PROGRESS ESTIMATE 11-SD-76-32.6/33.3 ----------------- LB CIVIL CONSTRUCTION, INC. IN SAN DIEGO COUNTY AT RINCON FROM 324 EAST VALLEY PARKWAY 0.3 MILE WEST OF TO 0.4 MILE EAST ESCONDIDO, CA 92025 OF VALLEY CENTER ROAD. FED. AID NO. SSTG-S076(30) E CONSTRUCT ROUNDABOUT AND REALIGN ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 1.000 2,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 1,000.0000 1,000.00 0.500 500 003 TIME-RELATED OVERHEAD (WDAY) WDAY 800.0000 168,000.00 138.000 110,400 004 CONSTRUCTION AREA SIGNS LS 45,000.0000 45,000.00 0.663 29,835 005 TRAFFIC CONTROL SYSTEM LS 75,000.0000 75,000.00 0.657 49,275 006 TYPE III BARRICADE EA 250.0000 1,000.00 0.000 0 007 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 5.0000 1,800.00 306.000 1,530 008 TEMPORARY TRAFFIC STRIPE (PAINT) LF 1.0000 5,960.00 4,724.000 4,724 009 TRAFFIC PLASTIC DRUM EA 70.0000 2,660.00 30.000 2,100 010 TEMPORARY PAVEMENT MARKER EA 6.0000 1,020.00 130.000 780 011 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 3,500.0000 42,000.00 7.886 27,601 012 TEMPORARY RAILING (TYPE K) LF 20.0000 66,400.00 160.000 3,200.00 2,825.000 56,500 013 TEMPORARY CRASH CUSHION (TYPE QUADGUARD EA 2,500.0000 2,500.00 1.000 2,500 II CZ ON A PLATE) 014 ALTERNATIVE TEMPORARY CRASH CUSHION EA 5,000.0000 25,000.00 5.000 25,000 015 JOB SITE MANAGEMENT LS 15,000.0000 15,000.00 0.657 9,855 016 PREPARE STORM WATER POLLUTION PREVENTION LS 7,000.0000 7,000.00 0.763 5,341 PLAN 017 RAIN EVENT ACTION PLAN EA 500.0000 14,000.00 3.000 1,500.00 5.000 2,500 018 STORM WATER SAMPLING AND ANALYSIS DAY EA 700.0000 4,900.00 1.000 700 019 STORM WATER ANNUAL REPORT EA 2,000.0000 6,000.00 0.000 0 020 TEMPORARY HYDRAULIC MULCH SQYD 0.3000 6,510.00 0.000 0 021 TEMPORARY COVER SQYD 2.5000 3,175.00 300.000 750.00 1,230.000 3,075 022 TEMPORARY CHECK DAM LF 5.0000 9,600.00 1,000.000 5,000.00 1,250.000 6,250 PROGRAM CAS145 PAGE 2 DATE 03/21/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-405704 TIME 03:49 PM ESTIMATE NO. 009 BID OPENING 01/04/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/18 R.E. NAME: LEVINE, GARY DATE OF THIS ESTIMATE 03/21/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 6,200.00 4.000 800.00 24.000 4,800 024 TEMPORARY FIBER ROLL LF 2.0000 25,800.00 2,500.000 5,000.00 6,912.000 13,824 025 TEMPORARY CONSTRUCTION ENTRANCE EA 4,000.0000 28,000.00 1.000 4,000.00 3.000 12,000 026 STREET SWEEPING LS 15,000.0000 15,000.00 0.657 9,855 027 TEMPORARY CONCRETE WASHOUT LS 3,000.0000 3,000.00 0.657 1,971 028 TEMPORARY FENCE (TYPE ESA) LF 2.0000 1,640.00 722.000 1,444 029 TREATED WOOD WASTE LB 0.3000 2,457.00 2,800.000 840 030 ABANDON CULVERT (EA) EA 2,500.0000 7,500.00 1.000 2,500 031 REMOVE CHAIN LINK FENCE LF 4.0000 2,680.00 0.000 0 032 REMOVE GUARDRAIL LF 5.0000 1,950.00 162.500 812 033 REMOVE PAINTED TRAFFIC STRIPE LF 3.0000 390.00 100.000 300 034 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 7.0000 1,120.00 300.000 2,100 035 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 16.0000 480.00 30.000 480 036 REMOVE ROADSIDE SIGN EA 200.0000 4,800.00 5.000 1,000 037 REMOVE ASPHALT CONCRETE PAVEMENT (CY) CY 33.0000 46,860.00 44.780 1,477 038 REMOVE ASPHALT CONCRETE DIKE LF 6.0000 1,920.00 0.000 0 039 REMOVE INLET EA 1,500.0000 1,500.00 0.000 0 040 REMOVE WATERLINE LF 30.0000 7,200.00 240.000 7,200 041 SALVAGE ROADSIDE SIGN (METAL POST) EA 400.0000 400.00 1.000 400 042 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 10.0000 32,000.00 1,090.670 10,906 043 SAND BACKFILL CY 250.0000 7,000.00 0.000 0 044 BRIDGE REMOVAL (PORTION) LS 5,000.0000 5,000.00 1.000 5,000 045 CLEARING AND GRUBBING (LS) LS 60,000.0000 60,000.00 1.000 60,000 046 DEVELOP WATER SUPPLY LS 20,000.0000 20,000.00 1.000 20,000 047 DUST PALLIATIVE LS 5,000.0000 5,000.00 0.657 3,285 048 ROADWAY EXCAVATION CY 24.0000 345,600.00 11,200.000 268,800 049 ROADWAY EXCAVATION (CONTAMINATED SOIL) CY 500.0000 3,000.00 6.000 3,000 PROGRAM CAS145 PAGE 3 DATE 03/21/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-405704 TIME 03:49 PM ESTIMATE NO. 009 BID OPENING 01/04/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/18 R.E. NAME: LEVINE, GARY DATE OF THIS ESTIMATE 03/21/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 IMPORTED BORROW (CY) CY 30.0000 59,400.00 5,803.820 174,114 051 ROADSIDE CLEARING LS 12,000.0000 12,000.00 1.000 12,000 052 ROCK BLANKET SQFT 11.0000 39,160.00 1,352.830 14,881.13 2,829.390 31,123 053 WEED GERMINATION SQYD 0.1200 2,400.00 0.000 0 054 IRON SULFATE (LB) LB 1.0000 87.00 0.000 0 055 PACKET FERTILIZER EA 0.2000 2,180.00 0.000 0 056 SLOW-RELEASE FERTILIZER LB 2.5000 120.00 0.000 0 057 PLANT (GROUP M) EA 1.5000 42,900.00 0.000 0 058 PLANT (GROUP K) 84" BOX EA 18,000.0000 18,000.00 0.000 0 059 PLANT (GROUP A) EA 9.0000 94,500.00 0.000 0 060 PLANT (GROUP B) EA 25.0000 1,325.00 0.000 0 061 PLANT (GROUP U) EA 135.0000 6,750.00 0.000 0 062 PLANT ESTABLISHMENT WORK LS 80,000.0000 80,000.00 0.000 0 063 ROCK MULCH SQFT 7.0000 12,250.00 1,575.000 11,025 064 GRAVEL MULCH SQFT 16.0000 2,880.00 0.000 0 065 WOOD MULCH CY 125.0000 58,750.00 0.000 0 066 RELOCATE BOULDERS EA 50.0000 22,500.00 383.000 19,150 067 EDGING LF 10.0000 530.00 0.000 0 068 CONTROL AND NEUTRAL CONDUCTORS LS 12,000.0000 12,000.00 0.000 0 069 1" REMOTE CONTROL VALVE EA 600.0000 10,800.00 0.000 0 070 1 1/2" REMOTE CONTROL VALVE EA 650.0000 12,350.00 0.000 0 071 2" REMOTE CONTROL VALVE EA 550.0000 550.00 0.000 0 072 SOLAR POWERED IRRIGATION CONTROLLER EA 6,000.0000 12,000.00 0.000 0 WITH ENCLOSURE 073 1/2" DRIP IRRIGATION TUBING LF 2.5000 7,775.00 0.000 0 (F) 074 2" BACKFLOW PREVENTER ASSEMBLY EA 6,000.0000 6,000.00 0.000 0 075 TREE WELL SPRINKLER ASSEMBLY EA 35.0000 3,850.00 0.000 0 076 RISER SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 35.0000 3,430.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 03/21/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-405704 TIME 03:49 PM ESTIMATE NO. 009 BID OPENING 01/04/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/18 R.E. NAME: LEVINE, GARY DATE OF THIS ESTIMATE 03/21/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 POP-UP SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 90.0000 12,600.00 0.000 0 078 RISER SPRINKLER ASSEMBLY EA 30.0000 1,230.00 0.000 0 079 POP-UP SPRINKLER ASSEMBLY EA 80.0000 4,320.00 0.000 0 080 DRIP VALVE ASSEMBLY EA 600.0000 3,600.00 0.000 0 081 DRIP AIR-RELIEF VALVE EA 60.0000 360.00 0.000 0 082 DRIP FLUSH VALVE EA 60.0000 360.00 0.000 0 083 2" GATE VALVE EA 450.0000 5,850.00 0.000 0 084 3" GATE VALVE EA 600.0000 4,200.00 0.000 0 085 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 4.0000 33,176.00 0.000 0 (F) LINE) 086 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 4.0000 7,892.00 0.000 0 (F) (SUPPLY LINE) 087 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 5.0000 3,500.00 0.000 0 (F) (SUPPLY LINE) 088 2" PLASTIC PIPE (SCHEDULE 40) LF 6.0000 8,454.00 0.000 0 (F) (SUPPLY LINE) 089 2" PLASTIC PIPE (CLASS 315) LF 7.0000 1,365.00 0.000 0 (F) (SUPPLY LINE) 090 3" PLASTIC PIPE (CLASS 315) LF 9.0000 22,410.00 0.000 0 (F) (SUPPLY LINE) 091 PRESSURE REGULATING VALVE EA 2,000.0000 2,000.00 0.000 0 092 QUICK COUPLING VALVE EA 350.0000 1,400.00 0.000 0 093 PVC PIPE CONDUIT (SLEEVE) LF 25.0000 4,000.00 65.000 1,625 (F) 094 8" CORRUGATED HIGH DENSITY LF 100.0000 29,000.00 262.000 26,200 POLYETHYLENE PIPE CONDUIT 095 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 450.0000 900.00 0.000 0 096 DUFF ACRE 12,000.0000 48,000.00 4.000 48,000.00 4.000 48,000 097 EROSION CONTROL (DRY SEED) (SQFT) SQFT 0.1500 2,340.00 0.000 0 098 COMPOST SOCK LF 6.0000 71,400.00 0.000 0 099 HYDROSEED SQFT 0.0700 8,120.00 0.000 0 100 COMPOST SQFT 0.1500 27,000.00 0.000 0 101 INCORPORATE MATERIALS SQFT 0.0600 9,900.00 0.000 0 102 CLASS 2 AGGREGATE BASE (CY) CY 40.0000 142,000.00 2,290.700 91,628 103 HIGH FRICTION SURFACE TREATMENT SQYD 50.0000 81,500.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 03/21/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-405704 TIME 03:49 PM ESTIMATE NO. 009 BID OPENING 01/04/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/18 R.E. NAME: LEVINE, GARY DATE OF THIS ESTIMATE 03/21/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 ASPHALTIC EMULSION (FOG SEAL COAT) TON 4,000.0000 400.00 0.000 0 105 PREPAVING INERTIAL PROFILER LS 2,500.0000 2,500.00 0.000 0 106 HOT MIX ASPHALT (TYPE A) TON 115.0000 284,050.00 57.760 6,642 107 MINOR HOT MIX ASPHALT TON 220.0000 9,460.00 0.000 0 108 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 165.0000 245,850.00 92.640 15,285 109 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 4.0000 136.00 0.000 0 110 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 4.0000 5,920.00 0.000 0 111 PLACE HOT MIX ASPHALT SQYD 80.0000 2,080.00 0.000 0 (MISCELLANEOUS AREA) 112 TACK COAT TON 1,800.0000 10,800.00 0.000 0 113 JOINTED PLAIN CONCRETE PAVEMENT CY 550.0000 42,350.00 0.000 0 114 ISOLATION JOINT SEAL (SILICONE) LF 28.0000 980.00 0.000 0 115 STRUCTURAL CONCRETE, BARRIER SLAB CY 1,200.0000 21,600.00 18.000 21,600 (F) 116 STRUCTURAL CONCRETE, HEADWALL CY 3,700.0000 44,400.00 10.410 38,517 (F) 117 STRUCTURAL CONCRETE, DRAINAGE INLET CY 1,800.0000 183,600.00 85.788 154,418 (F) 118 MINOR CONCRETE (MINOR STRUCTURE) CY 900.0000 72,900.00 81.000 72,900 (TRUCK APRON) 119 MINOR CONCRETE (MINOR STRUCTURE) CY 400.0000 22,000.00 55.000 22,000 (TRUCK APRON) (EXPOSED AGGREGATE) 120 DRILL AND BOND DOWEL LF 60.0000 2,880.00 59.000 3,540 121 ROADSIDE SIGN - ONE POST EA 300.0000 17,100.00 25.000 7,500.00 25.000 7,500 122 ROADSIDE SIGN - TWO POST EA 500.0000 6,000.00 1.000 500.00 1.000 500 123 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 300.0000 600.00 0.000 0 METHOD) 124 INSTALL ROADSIDE SIGN PANEL ON EA 600.0000 1,800.00 0.000 0 EXISTING POST 125 SIGN POST SUPPORT SYSTEM EA 1,500.0000 18,000.00 10.000 15,000 126 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.0000 4,700.00 432.760 4,327 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 127 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.0000 2,500.00 241.000 2,410 (0.080"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 128 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.0000 195.00 15.000 195 (0.063"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) PROGRAM CAS145 PAGE 6 DATE 03/21/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-405704 TIME 03:49 PM ESTIMATE NO. 009 BID OPENING 01/04/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/18 R.E. NAME: LEVINE, GARY DATE OF THIS ESTIMATE 03/21/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 129 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.0000 5,850.00 243.000 3,159 (0.080"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 130 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 5.0000 5,900.00 931.760 4,658 131 ROCK STAIN SQFT 1.1000 6,105.00 0.000 0 132 24" ALTERNATIVE PIPE CULVERT LF 120.0000 166,800.00 59.500 7,140.00 1,305.100 156,612 133 24" REINFORCED CONCRETE PIPE LF 140.0000 126,000.00 753.000 105,420 134 36" REINFORCED CONCRETE PIPE LF 250.0000 95,000.00 380.000 95,000 135 42" REINFORCED CONCRETE PIPE LF 350.0000 14,350.00 41.000 14,350 136 24" CONCRETE FLARED END SECTION EA 1,000.0000 1,000.00 1.000 1,000 137 24" ALTERNATIVE FLARED END SECTION EA 1,000.0000 1,000.00 0.000 0 138 ROCK SLOPE PROTECTION CY 115.0000 2,645.00 0.000 0 (F) (LIGHT, METHOD B) (CY) 139 ROCK SLOPE PROTECTION (NO. 1, METHOD B) CY 115.0000 34,155.00 0.000 0 (F) (CY) 140 CONCRETE (DITCH LINING) CY 400.0000 60,000.00 70.240 28,096.00 70.240 28,096 141 CONCRETE (CONCRETE APRON) CY 500.0000 4,000.00 4.760 2,380.00 4.760 2,380 142 SLOPE PAVING (CONCRETE) CY 600.0000 12,000.00 0.000 0 143 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 3.0000 2,130.00 0.000 0 144 DETECTABLE WARNING SURFACE SQFT 6.0000 3,120.00 261.310 1,567.86 261.310 1,567 145 MINOR CONCRETE (CURB AND GUTTER) CY 500.0000 100,000.00 127.000 63,500 146 MINOR CONCRETE (DRIVEWAY) CY 900.0000 10,800.00 0.000 0 147 MINOR CONCRETE (SIDEWALK) (VARIABLE CY 550.0000 77,000.00 34.000 18,700 SANDBLAST) 148 MINOR CONCRETE (CURB RAMP) (VARIABLE CY 1,500.0000 45,000.00 21.000 31,500.00 21.000 31,500 SANDBLAST) 149 PRE/POST CONSTRUCTION SURVEYS EA 1,100.0000 17,600.00 5.000 5,500.00 5.000 5,500 150 MISCELLANEOUS IRON AND STEEL LB 2.0000 22,598.00 8,741.000 17,482 (F) 151 2" GATE VALVE (CLASS 250) EA 1,400.0000 1,400.00 0.000 0 152 4" GATE VALVE (CLASS 250) EA 2,200.0000 4,400.00 2.000 4,400 153 14" CEMENT MORTAR LINED AND COATED STEEL LF 235.0000 75,200.00 320.000 75,200 WATER PIPE (0.25" THICK) 154 CONCRETE ENCASEMENT CY 170.0000 12,070.00 87.000 14,790 PROGRAM CAS145 PAGE 7 DATE 03/21/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-405704 TIME 03:49 PM ESTIMATE NO. 009 BID OPENING 01/04/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/18 R.E. NAME: LEVINE, GARY DATE OF THIS ESTIMATE 03/21/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 155 6" HIGH DENSITY POLYETHYLENE PIPE LF 60.0000 13,200.00 220.000 13,200 156 GUARD RAILING DELINEATOR EA 28.0000 560.00 0.000 0 157 MIDWEST GUARDRAIL SYSTEM LF 36.0000 10,080.00 0.000 0 158 VEGETATION CONTROL (MINOR CONCRETE) SQYD 65.0000 6,370.00 0.000 0 159 CABLE RAILING LF 100.0000 5,100.00 39.000 3,900 (F) 160 TRANSITION RAILING (TYPE WB-31) EA 4,500.0000 13,500.00 3.000 13,500 161 END ANCHOR ASSEMBLY (TYPE SFT) EA 900.0000 900.00 0.000 0 162 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,500.0000 7,000.00 2.000 7,000 163 ALTERNATIVE CRASH CUSHION EA 35,000.0000 35,000.00 1.000 35,000 164 CONCRETE BARRIER (TYPE 80 MODIFIED) LF 650.0000 40,300.00 62.000 40,300 (F) 165 THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 6,850.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 166 PAINT TRAFFIC STRIPE (1-COAT) LF 0.5000 650.00 0.000 0 167 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.8100 4,163.40 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 168 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 196.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 169 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.9000 5,310.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 170 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.6000 288.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 171 6" RUMBLE STRIP (AC PAVEMENT) (MOD) STA 330.0000 5,280.00 0.000 0 172 12" RUMBLE STRIP STA 700.0000 8,400.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 173 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.5000 840.00 0.000 0 174 FLASHING BEACON SYSTEM LS 44,000.0000 44,000.00 0.330 14,520 175 GUARD POST EA 800.0000 800.00 0.000 0 176 MODIFYING EXISTING ELECTRICAL SYSTEM LS 85,000.0000 85,000.00 0.606 51,510 177 WATER METER CHARGES LS 35,000.0000 35,000.00 1.000 35,000 178 IRRIGATION WATER SERVICE CHARGES LS 42,000.0000 42,000.00 0.000 0 PROGRAM CAS145 PAGE 8 DATE 03/21/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-405704 TIME 03:49 PM ESTIMATE NO. 009 BID OPENING 01/04/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/18 R.E. NAME: LEVINE, GARY DATE OF THIS ESTIMATE 03/21/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 167,314.99 2,409,409.49 ADJUSTMENT OF COMPENSATION -8,251.00 12,872.13 EXTRA WORK 0.00 286,051.84 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 159,063.99 2,708,333.46 179 MOBILIZATION LS 381,000.0000 381,000.00 1.000 381,000 ORIGINAL CONTRACT AMOUNT 4,864,097.40 TOTAL WORK COMPLETED 159,063.99 3,089,333.46 MATERIALS ON HAND ON SITE -25,857.02 0.00 DEDUCTIONS 1,000.00 -4,016.50 TOTAL 134,206.97 3,085,316.96 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 04/12/17 460 07/11/17 07/11/17 06/26/19 138 28 0 0 58% 30% PROGRESS IS SATISFACTORY LEVINE, GARY RESIDENT ENGINEER PROGRAM CAS145 DATE 03/21/18