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 03/21/21 EST. NO. 012 TIME 09:15 AM R.E. NAME: HERNANDEZ-DUARTE, DANIEL 11-410404 --------------------------------------------------------------------------- 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 0011 260.26 E.W. @ F.A.(+) 022321 N 0011 0 260.26 TOTAL THIS ESTIMATE 88,130.01 TOTAL PREVIOUS ESTIMATE 88,390.27 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 03/21/21 EST. NO. 012 TIME 09:15 AM R.E. NAME: HERNANDEZ-DUARTE, DANIEL 11-410404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE FAIL RELCOMP 120920 -270.00 009 PERFAIL CPM DEC-JAN -238,325.79 011 RET PERFAIL CPM 238,325.79 012 238,325.79 -270.00 TOTAL DEDUCTIONS 238,325.79 -270.00 PROGRAM CAS145 PAGE 1 DATE 03/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-410404 TIME 09:15 AM ESTIMATE NO. 012 BID OPENING 11/07/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/21 R.E. NAME: HERNANDEZ-DUARTE, DANIEL DATE OF THIS ESTIMATE 03/21/21 LOCATION PROGRESS ESTIMATE 11-IMP-8-R36.5/R37.5 ----------------- GRANITE CONSTRUCTION COMPANY IN IMPERIAL COUNTY IN EL CENTRO 38000 MONROE STREET; FROM 0.4 MILE WEST OF IMPERIAL INDIO CA 92203 AVENUE OC. TO 0.1 MILE EAST OF 8TH STREET OC. FED. AID NO. ACIM-008 -2(111)E RECONSTRUCT I-8/ IMPERIAL AVENUE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,000.0000 3,000.00 1.000 3,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 25,000.0000 25,000.00 0.500 12,500 003 TIME-RELATED OVERHEAD (WDAY) WDAY 4,700.0000 1,645,000.00 20.000 94,000.00 200.000 940,000 004 CONSTRUCTION AREA SIGNS LS 130,700.0000 130,700.00 0.011 1,437.70 0.775 101,292 005 TRAFFIC CONTROL SYSTEM LS 219,871.0700 219,871.07 0.057 12,532.65 0.571 125,546 006 TYPE III BARRICADE EA 85.0000 2,635.00 12.000 1,020 007 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 3.0000 600.00 285.000 855 008 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.3500 11,655.00 8,090.000 2,831 009 PLASTIC TRAFFIC DRUMS EA 45.0000 2,700.00 30.000 1,350 010 TEMPORARY PAVEMENT MARKER EA 3.2500 2,307.50 144.000 468 011 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 10,000.0000 60,000.00 0.400 4,000.00 4.000 40,000 012 TEMPORARY RAILING (TYPE K) LF 11.0000 199,100.00 10,560.000 116,160 013 TEMPORARY CRASH CUSHION MODULE EA 160.0000 22,400.00 70.000 11,200 014 JOB SITE MANAGEMENT LS 20,000.0000 20,000.00 0.057 1,140.00 0.571 11,420 015 PREPARE STORM WATER POLLUTION PREVENTION LS 1,650.0000 1,650.00 0.750 1,237 PLAN 016 RAIN EVENT ACTION PLAN EA 500.0000 10,000.00 1.000 500 017 STORM WATER SAMPLING AND ANALYSIS DAY EA 300.0000 6,000.00 0.000 0 018 STORM WATER ANNUAL REPORT EA 2,000.0000 10,000.00 1.000 2,000 019 MOVE-IN/MOVE-OUT EA 750.0000 3,000.00 0.000 0 (TEMPORARY EROSION CONTROL) 020 TEMPORARY HYDRAULIC MULCH SQYD 0.3000 25,470.00 0.000 0 021 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 6,000.00 1.000 200 022 TEMPORARY FIBER ROLL LF 2.5000 110,250.00 19,210.000 48,025 PROGRAM CAS145 PAGE 2 DATE 03/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-410404 TIME 09:15 AM ESTIMATE NO. 012 BID OPENING 11/07/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/21 R.E. NAME: HERNANDEZ-DUARTE, DANIEL DATE OF THIS ESTIMATE 03/21/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY CONSTRUCTION ENTRANCE EA 7,000.0000 42,000.00 5.000 35,000 024 STREET SWEEPING LS 310,000.0000 310,000.00 0.057 17,670.00 0.571 177,010 025 TEMPORARY CONCRETE WASHOUT LS 9,200.0000 9,200.00 0.057 524.40 0.571 5,253 026 ASBESTOS COMPLIANCE PLAN LS 2,100.0000 2,100.00 1.000 2,100 027 MANAGE SOLID WASTE GENERATED BY THE HR 240.0000 57,600.00 5.000 1,200.00 25.000 6,000 PUBLIC 028 REMOVE YELLOW PAINTED TRAFFIC STRIPE LF 0.8500 8,117.50 9,550.000 8,117 (HAZARDOUS WASTE) 029 TREATED WOOD WASTE LB 0.2500 2,650.00 8,340.000 2,085 030 CLEARING AND GRUBBING (LS) LS 6,500.0000 6,500.00 1.000 6,500 031 DUST PALLIATIVE LS 40,000.0000 40,000.00 0.057 2,280.00 0.571 22,840 032 ROADWAY EXCAVATION CY 7.0000 546,700.00 96,214.560 673,501 033 STRUCTURE EXCAVATION (BRIDGE) CY 50.0000 32,850.00 657.000 32,850 (F) 034 STRUCTURE EXCAVATION (TYPE D) CY 25.0000 44,250.00 1,770.000 44,250 (F) 035 STRUCTURE EXCAVATION (RETAINING WALL) CY 15.0000 16,380.00 1,092.000 16,380 (F) 036 STRUCTURE BACKFILL (BRIDGE) CY 130.0000 120,380.00 122.270 15,895.10 152.920 19,879 (F) 037 STRUCTURE BACKFILL (RETAINING WALL) CY 35.0000 39,060.00 0.000 0 (F) 038 IMPORTED BORROW (CY) CY 18.0000 4,266,000.00 3,975.780 71,564.04 171,719.990 3,090,959 039 SETTLEMENT MONITORING LS 20,000.0000 20,000.00 1.000 20,000 040 ROADSIDE CLEARING LS 26,800.0000 26,800.00 1.000 26,800 041 PRUNE EXISTING PLANTS LS 4,600.0000 4,600.00 0.570 2,622.00 0.570 2,622 042 BASIN EA 65.0000 32,500.00 0.000 0 043 ROCK MULCH SQFT 11.0000 13,640.00 0.000 0 044 IRON SULFATE (LB) LB 10.0000 400.00 0.000 0 045 PACKET FERTILIZER EA 0.2800 3,780.00 0.000 0 046 PLANT (GROUP K) EA 295.0000 13,275.00 0.000 0 047 PLANT (GROUP Z) (EA) EA 1,350.0000 67,500.00 0.000 0 048 PLANT (GROUP B) EA 26.0000 30,940.00 0.000 0 049 PLANT (GROUP U) EA 180.0000 102,600.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 03/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-410404 TIME 09:15 AM ESTIMATE NO. 012 BID OPENING 11/07/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/21 R.E. NAME: HERNANDEZ-DUARTE, DANIEL DATE OF THIS ESTIMATE 03/21/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 MAINTAIN EXISTING PLANTED AREAS LS 12,400.0000 12,400.00 0.057 706.80 0.571 7,080 051 PLANT ESTABLISHMENT WORK LS 70,000.0000 70,000.00 0.000 0 052 GRAVEL MULCH SQFT 6.5000 61,685.00 0.000 0 053 WOOD MULCH CY 74.0000 8,140.00 0.000 0 054 EDGING LF 11.0000 18,150.00 0.000 0 055 CHECK AND TEST EXISTING IRRIGATION LS 6,300.0000 6,300.00 1.000 6,300 FACILITIES 056 OPERATE EXISTING IRRIGATION FACILITIES LS 13,000.0000 13,000.00 0.057 741.00 0.571 7,423 057 REMOVE IRRIGATION FACILITY LS 7,200.0000 7,200.00 1.000 7,200 058 CONTROL AND NEUTRAL CONDUCTORS LS 44,223.0000 44,223.00 0.000 0 059 1" REMOTE CONTROL VALVE EA 500.0000 4,500.00 0.000 0 060 1 1/2" REMOTE CONTROL VALVE EA 500.0000 11,500.00 0.000 0 061 2" REMOTE CONTROL VALVE EA 850.0000 1,700.00 0.000 0 062 40 STATION IRRIGATION CONTROLLER EA 21,000.0000 21,000.00 0.000 0 IN ENCLOSURE '122A' 063 8 STATION IRRIGATION CONTROLLER EA 14,520.0000 14,520.00 0.000 0 IN ENCLOSURE '121A' 064 4" SUPPLY LINE (BRIDGE) LF 131.0000 33,274.00 0.000 0 (F) 065 CERTIFY EXISTING BACKFLOW PREVENTERS LS 1,200.0000 1,200.00 0.000 0 066 2" BACKFLOW PREVENTER ASSEMBLY EA 2,100.0000 4,200.00 0.000 0 067 FLOW SENSOR EA 1,500.0000 3,000.00 0.000 0 068 TREE WELL SPRINKLER ASSEMBLY EA 23.0000 30,130.00 0.000 0 069 RISER SPRINKLER ASSEMBLY EA 50.0000 77,000.00 0.000 0 070 2" GATE VALVE EA 500.0000 7,500.00 0.000 0 071 3" GATE VALVE EA 1,030.0000 10,300.00 0.000 0 072 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 5.2500 124,136.25 0.000 0 (F) (SUPPLY LINE) 073 2" PLASTIC PIPE (SCHEDULE 40) LF 9.5000 34,770.00 0.000 0 (F) (SUPPLY LINE) 074 2 1/2" PLASTIC PIPE (SCHEDULE 40) LF 9.8000 23,422.00 0.000 0 (F) (SUPPLY LINE) 075 3" PLASTIC PIPE (CLASS 315) LF 11.0000 21,560.00 0.000 0 (F) (SUPPLY LINE) 076 4" PLASTIC PIPE (CLASS 315) LF 13.0000 40,560.00 0.000 0 (F) (SUPPLY LINE) PROGRAM CAS145 PAGE 4 DATE 03/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-410404 TIME 09:15 AM ESTIMATE NO. 012 BID OPENING 11/07/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/21 R.E. NAME: HERNANDEZ-DUARTE, DANIEL DATE OF THIS ESTIMATE 03/21/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 2" COMBINATION AIR RELEASE VALVE EA 1,200.0000 2,400.00 0.000 0 078 8" CORRUGATED HIGH DENSITY LF 73.0000 29,200.00 0.000 0 POLYETHYLENE PIPE CONDUIT 079 6" PVC PIPE CONDUIE LF 133.0000 11,970.00 0.000 0 080 HYDROMULCH SQFT 0.0500 37,250.00 0.000 0 081 FIBER ROLLS LF 3.3600 147,504.00 0.000 0 082 CLASS 2 AGGREGATE BASE (CY) CY 40.0000 1,116,000.00 0.000 0 083 ASPHALTIC EMULSION (FOG SEAL COAT) TON 1,400.0000 3,780.00 0.000 0 084 HOT MIX ASPHALT (TYPE A) TON 100.0000 936,000.00 0.000 0 085 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 130.0000 617,500.00 0.000 0 086 DATA CORE LS 1,500.0000 1,500.00 0.000 0 087 PLACE HOT MIX ASPHALT DIKE (TYPE D) LF 2.0000 3,080.00 0.000 0 088 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 2.0000 7,020.00 0.000 0 089 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 2.0000 920.00 0.000 0 090 PLACE HOT MIX ASPHALT SQYD 28.0000 7,280.00 0.000 0 (MISCELLANEOUS AREA) 091 TACK COAT TON 2,000.0000 12,000.00 0.000 0 092 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 24.0000 4,320.00 0.000 0 093 FURNISH PILING (CLASS 140) LF 41.0000 354,609.00 8,649.000 354,609 (ALTERNATIVE V) 094 DRIVE PILE (CLASS 140) EA 1,270.0000 247,650.00 195.000 247,650 (ALTERNATIVE V) 095 FURNISH PILING (CLASS 140) LF 41.0000 102,787.00 2,256.300 92,508 (ALTERNATIVE W) 096 DRIVE PILE (CLASS 140) EA 1,245.0000 49,800.00 40.000 49,800.00 40.000 49,800 (ALTERNATIVE W) 097 FURNISH PILING (CLASS 90) LF 36.0000 168,876.00 4,691.000 168,876 (ALTERNATIVE W MODIFIED) 098 DRIVE PILE (CLASS 90) EA 1,160.0000 148,480.00 128.000 148,480 (ALTERNATIVE W MODIFIED) 099 60" CAST-IN-DRILLED-HOLE CONCRETE LF 3,700.0000 185,000.00 0.000 0 PILE (SIGN FOUNDATION) 100 PRESTRESSING CAST-IN-PLACE CONCRETE LS 129,899.0000 129,899.00 0.000 0 101 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 445.0000 256,320.00 576.000 256,320 (F) 102 STRUCTURAL CONCRETE, BRIDGE CY 1,500.0000 2,278,500.00 219.760 329,640.00 219.760 329,640 (F) 103 STRUCTURAL CONCRETE, BRIDGE CY 700.0000 380,100.00 0.000 0 (F) (POLYMER FIBER) PROGRAM CAS145 PAGE 5 DATE 03/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-410404 TIME 09:15 AM ESTIMATE NO. 012 BID OPENING 11/07/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/21 R.E. NAME: HERNANDEZ-DUARTE, DANIEL DATE OF THIS ESTIMATE 03/21/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 STRUCTURAL CONCRETE, RETAINING WALL CY 1,000.0000 538,000.00 265.160 265,160.00 265.160 265,160 (F) 105 STRUCTURAL CONCRETE, SOUND WALL CY 1,700.0000 44,200.00 26.000 44,200 (F) PILE CAP 106 STRUCTURAL CONCRETE, DRAINAGE INLET CY 2,800.0000 344,400.00 18.040 50,512.00 18.040 50,512 (F) 107 MINOR CONCRETE (MINOR STRUCTURE) CY 3,800.0000 5,320.00 0.000 0 (F) 108 RANDOM FLUTE TEXTURE SQFT 11.0000 85,833.00 1,051.000 11,561.00 1,051.000 11,561 (F) 109 JOINT SEAL (MR 1 1/2") LF 250.0000 23,750.00 0.000 0 110 JOINT SEAL (MR 2") LF 250.0000 23,750.00 0.000 0 111 BAR REINFORCING STEEL (BRIDGE) LB 1.1100 630,831.87 21,178.000 23,507.58 162,220.000 180,064 (F) 112 BAR REINFORCING STEEL (RETAINING WALL) LB 1.2900 108,352.26 83,994.000 108,352.26 83,994.000 108,352 (F) 113 BAR REINFORCING STEEL (GALVANIZED) LB 2.4300 2,247.75 925.000 2,247 (F) 114 FURNISH SIGN STRUCTURE (TRUSS) LB 4.2500 138,065.50 0.000 0 (F) 115 INSTALL SIGN STRUCTURE (TRUSS) LB 0.2500 8,121.50 0.000 0 (F) 116 REMOVE SIGN STRUCTURE (EA) EA 3,000.0000 3,000.00 1.000 3,000 117 REMOVE BRIDGE MOUNTED SIGN EA 2,000.0000 6,000.00 3.000 6,000 118 SOUND WALL (MASONRY BLOCK) SQFT 30.0000 73,530.00 2,451.000 73,530.00 2,451.000 73,530 (F) 119 REMOVE SOUND WALL (LF) LF 43.0000 13,287.00 309.000 13,287 120 BRIDGE REMOVAL LS 300,000.0000 300,000.00 1.000 300,000 121 12" ALTERNATIVE PIPE CULVERT LF 53.0000 2,014.00 0.000 0 122 24" ALTERNATIVE PIPE CULVERT LF 70.0000 193,900.00 296.000 20,720.00 2,178.000 152,460 123 24" REINFORCED CONCRETE PIPE LF 85.0000 227,800.00 1,178.000 100,130.00 1,666.000 141,610 124 8" PERFORATED STEEL PIPE UNDERDRAIN LF 51.0000 9,537.00 0.000 0 (.064" THICK) 125 GEOCOMPOSITE DRAIN SQFT 2.3000 13,059.40 0.000 0 126 8" CORRUGATED STEEL PIPE DOWNDRAIN LF 46.0000 4,140.00 0.000 0 (.064" THICK) 127 GRATED LINE DRAIN LF 165.0000 1,980.00 0.000 0 128 24" ALTERNATIVE FLARED END SECTION EA 920.0000 11,960.00 0.000 0 129 AUTOMATIC DRAINAGE GATE EA 3,000.0000 6,000.00 0.000 0 130 CONCRETE (DITCH LINING) CY 500.0000 255,000.00 0.000 0 PROGRAM CAS145 PAGE 6 DATE 03/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-410404 TIME 09:15 AM ESTIMATE NO. 012 BID OPENING 11/07/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/21 R.E. NAME: HERNANDEZ-DUARTE, DANIEL DATE OF THIS ESTIMATE 03/21/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 CONCRETED-ROCK SLOPE PROTECTION CY 285.0000 49,020.00 0.000 0 (F) (FACING, METHOD B) (CY) 132 SLOPE PAVING (CONCRETE) CY 1,000.0000 54,000.00 0.000 0 133 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 0.4000 204.00 0.000 0 134 DETECTABLE WARNING SURFACE SQFT 37.0000 7,400.00 0.000 0 135 MINOR CONCRETE (CURB AND GUTTER) CY 450.0000 90,000.00 0.000 0 136 MINOR CONCRETE (EXPOSED AGGREGATE SQFT 12.5000 130,000.00 0.000 0 CONCRETE) 137 MINOR CONCRETE (SIDEWALK) CY 550.0000 115,500.00 0.000 0 138 MINOR CONCRETE (CURB RAMP) CY 550.0000 25,850.00 0.000 0 139 MISCELLANEOUS IRON AND STEEL LB 2.2000 21,608.40 0.000 0 (F) 140 MANHOLE FRAME AND COVER EA 550.0000 2,200.00 0.000 0 141 PERFORATED STEEL SCREEN (SCONCE) EA 6,430.0000 64,300.00 0.000 0 142 TEMPORARY FENCE (TYPE CL-6) LF 19.7500 6,320.00 300.000 5,925 143 CHAIN LINK FENCE (TYPE CL-6) LF 26.0000 42,900.00 0.000 0 144 6' CHAIN LINK GATE (TYPE CL-6) EA 3,600.0000 3,600.00 0.000 0 145 REMOVE CHAIN LINK FENCE LF 6.9500 22,031.50 3,140.000 21,823 146 DELINEATOR (CLASS 1) EA 50.0000 5,000.00 0.000 0 147 GUARD RAILING DELINEATOR EA 23.1500 1,689.95 0.000 0 148 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.3000 5,247.00 348.000 1,148 149 REMOVE ROADSIDE SIGN EA 400.0000 8,400.00 23.000 9,200 150 RELOCATE ROADSIDE SIGN EA 3,000.0000 6,000.00 0.000 0 151 FURNISH LAMINATED PANEL SIGN SQFT 31.0000 9,920.00 0.000 0 (1"-TYPE A) FOR RETROREFLECTIVE SHEETING (TYPE XI) 152 FURNISH LAMINATED PANEL SIGN SQFT 30.0000 3,300.00 0.000 0 (1"-TYPE B) FOR RETROREFLECTIVE SHEETING (TYPE XI) 153 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.1500 2,287.50 0.000 0 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 154 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.6500 1,544.00 0.000 0 (0.080"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 155 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.3000 823.50 0.000 0 (0.063"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) PROGRAM CAS145 PAGE 7 DATE 03/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-410404 TIME 09:15 AM ESTIMATE NO. 012 BID OPENING 11/07/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/21 R.E. NAME: HERNANDEZ-DUARTE, DANIEL DATE OF THIS ESTIMATE 03/21/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 156 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 19.8000 3,564.00 0.000 0 (0.080"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 157 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 5.0000 5,300.00 0.000 0 158 ROADSIDE SIGN - ONE POST EA 610.0000 17,690.00 0.000 0 159 ROADSIDE SIGN-ONE POST EA 760.0000 3,800.00 0.000 0 (VEGETATION CONTROL MAT)(RUBBER) 160 ROADSIDE SIGN - TWO POST EA 2,000.0000 12,000.00 0.000 0 161 SIGN POST SUPPORT SYSTEM EA 7,000.0000 14,000.00 0.000 0 162 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 405.0000 4,860.00 0.000 0 METHOD) 163 INSTALL ROADSIDE SIGN EA 8,500.0000 8,500.00 0.000 0 (LAMINATED WOOD BOX POST) 164 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 35.0000 8,050.00 0.000 0 165 MIDWEST GUARDRAIL SYSTEM (8' STEEL POST) LF 35.5000 41,890.00 0.000 0 166 CHAIN LINK RAILING (TYPE 7) LF 129.8500 67,911.55 0.000 0 (F) 167 TUBULAR HANDRAILING LF 185.0000 10,545.00 0.000 0 (F) 168 DOUBLE MIDWEST GUARDRAIL SYSTEM LF 45.0000 10,350.00 0.000 0 (STEEL POST) 169 RAIL TENSIONING ASSEMBLY EA 1,370.0000 2,740.00 0.000 0 170 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,065.0000 7,455.00 0.000 0 171 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,800.0000 11,400.00 0.000 0 172 SEVERE-DUTY CRASH CUSHION EA 37,240.0000 260,680.00 0.000 0 173 CONCRETE BARRIER (TYPE 60M) LF 130.0000 96,200.00 0.000 0 174 CONCRETE BARRIER (TYPE 732SW MODIFIED) LF 400.0000 244,000.00 0.000 0 (F) 175 CONCRETE BARRIER (TYPE 836A) LF 182.0000 99,372.00 0.000 0 (F) 176 CONCRETE BARRIER TRANSITION LF 405.0000 16,200.00 0.000 0 (F) 177 REMOVE GUARDRAIL LF 17.5000 6,825.00 450.000 7,875 178 THERMOPLASTIC PAVEMENT MARKING SQFT 3.9000 13,299.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 179 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 156.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) 180 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 3,204.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) PROGRAM CAS145 PAGE 8 DATE 03/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-410404 TIME 09:15 AM ESTIMATE NO. 012 BID OPENING 11/07/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/21 R.E. NAME: HERNANDEZ-DUARTE, DANIEL DATE OF THIS ESTIMATE 03/21/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 181 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 5,730.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 182 PAINT TRAFFIC STRIPE (2-COAT) LF 0.3700 7,955.00 21,935.000 8,115 183 PAINT PAVEMENT MARKING (1-COAT) SQFT 3.0000 750.00 0.000 0 184 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 28,950.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 185 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 60.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 8-4) 186 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.6000 6,016.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 187 REMOVE PAINTED TRAFFIC STRIPE LF 0.3000 12,180.00 17,176.000 5,152 188 REMOVE PAINTED PAVEMENT MARKING SQFT 2.0000 500.00 0.000 0 189 ELECTRIC SERVICE FOR IRRIGATION LS 40,000.0000 40,000.00 0.194 7,760.00 0.194 7,760 190 LIGHTING SYSTEM LS 245,000.0000 245,000.00 0.084 20,580.00 0.084 20,580 191 LIGHTING SYSTEM (STREET) LS 200,000.0000 200,000.00 0.000 0 192 SIGNAL AND LIGHTING SYSTEM LS 581,111.0000 581,111.00 0.047 27,312.22 0.047 27,312 193 CLOSED CIRCUIT TELEVISION SYSTEM LS 90,000.0000 90,000.00 0.089 8,010.00 0.089 8,010 194 MODIFYING EXISTING ELECTRICAL SYSTEM LS 10,000.0000 10,000.00 0.000 0 195 REMOVING EXISTING ELECTRICAL SYSTEM LS 12,000.0000 12,000.00 0.658 7,896.00 0.855 10,260 196 SUBSURFACE LOCATORS LS 60,000.0000 60,000.00 0.834 50,040 PROGRAM CAS145 PAGE 9 DATE 03/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-410404 TIME 09:15 AM ESTIMATE NO. 012 BID OPENING 11/07/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/21 R.E. NAME: HERNANDEZ-DUARTE, DANIEL DATE OF THIS ESTIMATE 03/21/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,330,784.75 8,822,828.20 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 260.26 88,390.27 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,331,045.01 8,911,218.47 197 MOBILIZATION LS 2,400,000.0000 2,400,000.00 0.950 2,280,000 ORIGINAL CONTRACT AMOUNT 24,745,745.00 TOTAL WORK COMPLETED 1,331,045.01 11,191,218.47 MATERIALS ON HAND ON SITE -217,927.90 402,306.70 DEDUCTIONS 238,325.79 -270.00 TOTAL 1,351,442.90 11,593,255.17 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 02/06/20 350 04/02/20 00/00/00 04/03/23 200 41 -1 0 45% 57% PROGRESS IS SATISFACTORY HERNANDEZ-DUARTE, DANIEL RESIDENT ENGINEER PROGRAM CAS145 DATE 03/21/21