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 02/24/20 EST. NO. 024 TIME 02:38 PM R.E. NAME: FARMER BRANDON 11-414804 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 014 0002 2,426.80 A.C. @ U.P.(+) 013019 N 0199.0 031 0006 5,798.63 E.W. @ F.A.(+) 082119 N 0190.0 0008 15,040.24 082319 N 0192.0 033 0001 6,820.00 E.W. @ F.A.(+) 110619 N 0200.0 0002 66,966.63 021220 N 0201.0 97,052.30 TOTAL THIS ESTIMATE 2,018,654.14 TOTAL PREVIOUS ESTIMATE 2,115,706.44 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 02/24/20 EST. NO. 024 TIME 02:38 PM R.E. NAME: FARMER BRANDON 11-414804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE OS5-1 PILE ANOMOLY -2,000.00 010 ANOMOLY IN OS4- RT -1,000.00 013 LATE CLOSURE PENALTY -32,750.00 017 FAILED HMA QC TESTS 6,870.00 022 FAILED HMA QC TESTS -13,740.00 023 0.00 -42,620.00 LABOR COMPLIANCE VIOLATION DEL JAN 18 CPR -2,000.00 002 PRTL JAN 18 DEL 1,000.00 003 DEL MAR 18 CPR -3,000.00 004 PRTL JAN 18 DEL 1,000.00 004 DEL APR 18 CPR -1,000.00 005 PRTL MAR 18 DEL -10,000.00 006 RECD MAR 18 DEL 3,000.00 007 RECD MAR 18 DEL 10,000.00 007 DEL JUN 18 CPR -5,000.00 008 INQ JUN 18 CPR -5,000.00 008 RECD APR 18 DEL 1,000.00 008 DEL AUG 18 CPR -1,000.00 010 RECD JUN 18 DEL 5,000.00 010 OTH SEP 18 CPR -10,000.00 011 RECD JUN 18 INQ 5,000.00 011 RECD SEP 18 OTH 10,000.00 014 RECD AUG 18 DEL 1,000.00 015 DEL MAR 19 CPR -5,000.00 018 DEL JUL 19 CPR -1,000.00 022 RECD MAR 19 DEL 5,000.00 022 RECD JUL 19 DEL 1,000.00 024 1,000.00 0.00 TOTAL DEDUCTIONS 1,000.00 -42,620.00 PROGRAM CAS145 PAGE 1 DATE 02/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-414804 TIME 02:38 PM ESTIMATE NO. 024 BID OPENING 10/12/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/20 R.E. NAME: FARMER BRANDON DATE OF THIS ESTIMATE 02/24/20 LOCATION PROGRESS ESTIMATE 11-SD-8-R0.3/1.7 ----------------- HAZARD CONSTRUCTION COMPANY IN SAN DIEGO COUNTY IN SAN DIEGO 6465 MARINDUSTRY DRIVE FROM 0.1 MILE WEST OF MORENA SAN DIEGO CA 92121 BOULEVARD UNDERCROSSING TO 0.5 MILE WEST OF HOTEL CIRCLE DRIVE UNDERCROSSING FED. AID NO. CIMG- 008-1(324)E SAFETY IMPROVEMENT WESTBOUND I-8 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 25,000.0000 25,000.00 1.000 25,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 1,000.0000 1,000.00 1.000 1,000 003 TIME-RELATED OVERHEAD (WDAY) WDAY 1,600.0000 440,000.00 21.000 33,600.00 318.000 508,800 004 CONSTRUCTION AREA SIGNS LS 35,000.0000 35,000.00 1.000 35,000 005 TRAFFIC CONTROL SYSTEM LS 335,000.0000 335,000.00 1.000 335,000 006 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.1500 4,965.00 29,270.000 4,390 007 TRAFFIC PLASTIC DRUM EA 40.0000 2,480.00 62.000 2,480 008 TEMPORARY PAVEMENT MARKER EA 3.0000 2,640.00 856.000 2,568 009 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 7,500.0000 30,000.00 4.000 30,000 010 TEMPORARY RAILING (TYPE K) LF 9.0000 88,020.00 10,020.000 90,180 011 TEMPORARY ARMORGUARD BARRIER SYSTEM LF 100.0000 62,000.00 616.000 61,600 012 TEMPORARY CRASH CUSHION MODULE EA 150.0000 2,100.00 14.000 2,100 013 TEMPORARY ALTERNATIVE CRASH CUSHION EA 1,500.0000 18,000.00 12.000 18,000 SYSTEM 014 JOB SITE MANAGEMENT LS 100,000.0000 100,000.00 1.000 100,000 015 PREPARE STORM WATER POLLUTION PREVENTION LS 3,000.0000 3,000.00 0.750 2,250 PLAN 016 RAIN EVENT ACTION PLAN EA 500.0000 1,500.00 23.000 11,500 017 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 2.000 4,000 018 TEMPORARY HYDRAULIC MULCH SQYD 3.0000 2,670.00 0.000 0 019 TEMPORARY DRAINAGE INLET PROTECTION EA 300.0000 2,100.00 9.000 2,700 020 TEMPORARY FIBER ROLL LF 3.0000 9,510.00 3,175.000 9,525 021 TEMPORARY CONSTRUCTION ENTRANCE EA 5,000.0000 15,000.00 1.000 5,000 022 STREET SWEEPING LS 50,000.0000 50,000.00 1.000 50,000 PROGRAM CAS145 PAGE 2 DATE 02/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-414804 TIME 02:38 PM ESTIMATE NO. 024 BID OPENING 10/12/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/20 R.E. NAME: FARMER BRANDON DATE OF THIS ESTIMATE 02/24/20 ------------------------------------------------------------------------------------------------------------------------------------ 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 1.0000 3,580.00 2,840.000 2,840 025 REMOVE CONCRETE (CY) CY 100.0000 15,000.00 150.000 15,000 026 TEMPORARY HIGH-VISIBILITY FENCE LF 5.0000 3,650.00 70.000 350 027 CLEARING AND GRUBBING (LS) LS 150,000.0000 150,000.00 1.000 150,000 028 ROADWAY EXCAVATION CY 20.0000 172,400.00 6,277.000 125,540 029 ROADWAY EXCAVATION (TYPE Z-2) CY 135.0000 588,600.00 2,686.000 362,610 (AERIALLY DEPOSITED LEAD) 030 STRUCTURE EXCAVATION (TYPE Z-2) CY 135.0000 12,690.00 105.000 14,175 (ROCK SLOPE PROTECTION) (AERIALLY DEPOSITED LEAD) 031 STRUCTURE EXCAVATION (RETAINING WALL) CY 65.0000 69,485.00 1,069.000 69,485 (F) 032 STRUCTURE EXCAVATION (TYPE Z-2) CY 135.0000 278,100.00 1,599.000 215,865 (AERIALLY DEPOSITED LEAD) 033 STRUCTURE BACKFILL CY 80.0000 35,360.00 0.000 0 (F) 034 STRUCTURE BACKFILL (RETAINING WALL) CY 50.0000 56,100.00 1,122.000 56,100 (F) 035 PERVIOUS BACKFILL MATERIAL (RETAINING CY 250.0000 18,750.00 75.000 18,750 (F) WALL) 036 IMPORTED BORROW (CY) CY 25.0000 118,500.00 4,543.000 113,575 037 GEOSYNTHETIC REINFORCED EMBANKMENT SQFT 30.0000 477,000.00 8,697.000 260,910 038 ROADSIDE CLEARING LS 2,000.0000 2,000.00 1.000 2,000 039 WEED GERMINATION SQYD 1.0000 2,310.00 6,193.000 6,193 040 IRON SULFATE (LB) LB 7.5000 1,425.00 347.000 2,602 041 SLOW-RELEASE FERTILIZER LB 8.0000 1,200.00 271.000 2,168 042 PLANT (GROUP H) EA 0.7500 15,598.50 23,784.000 17,838 (F) 043 PLANT (GROUP K) EA 470.0000 2,820.00 6.000 2,820 044 MAINTAIN EXISTING PLANTED AREAS LS 8,000.0000 8,000.00 1.000 8,000 045 PLANT ESTABLISHMENT WORK LS 18,000.0000 18,000.00 0.156 2,808.00 0.620 11,160 046 WOOD MULCH CY 75.0000 2,025.00 100.000 7,500 047 CHECK AND TEST EXISTING IRRIGATION LS 6,600.0000 6,600.00 1.000 6,600 FACILITIES 048 REMOVE IRRIGATION FACILITY LS 3,600.0000 3,600.00 1.000 3,600 PROGRAM CAS145 PAGE 3 DATE 02/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-414804 TIME 02:38 PM ESTIMATE NO. 024 BID OPENING 10/12/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/20 R.E. NAME: FARMER BRANDON DATE OF THIS ESTIMATE 02/24/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 049 CONTROL AND NEUTRAL CONDUCTORS LS 5,000.0000 5,000.00 1.000 5,000 050 1" REMOTE CONTROL VALVE EA 410.0000 820.00 2.000 820 051 1 1/2" REMOTE CONTROL VALVE EA 510.0000 2,040.00 10.000 5,100 052 CERTIFY EXISTING BACKFLOW PREVENTERS LS 1,200.0000 1,200.00 0.000 0 053 TREE WELL SPRINKLER ASSEMBLY EA 77.0000 924.00 12.000 924 054 RISER SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 46.0000 1,610.00 168.000 7,728 055 2" GATE VALVE EA 560.0000 560.00 4.000 2,240 056 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 4.1000 5,219.30 2,995.000 12,279 (F) LINE) 057 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 4.3000 1,784.50 1,470.000 6,321 (F) (SUPPLY LINE) 058 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 4.6000 414.00 325.000 1,495 (F) (SUPPLY LINE) 059 2" PLASTIC PIPE (SCHEDULE 40) LF 8.7000 1,522.50 495.000 4,306 (F) (SUPPLY LINE) 060 3" PLASTIC PIPE (CLASS 315) LF 15.3000 1,377.00 1,570.000 24,021 (F) (SUPPLY LINE) 061 DRY SEED (SQFT) SQFT 0.1500 1,530.00 24,825.000 3,723 062 COMPOST SOCK LF 4.8000 11,136.00 2,150.000 10,320 063 COMPOST (CY) CY 77.0000 5,005.00 65.000 5,005 064 INCORPORATE MATERIALS SQFT 0.4000 4,080.00 10,152.000 4,060 065 CLASS 4 AGGREGATE SUBBASE CY 45.0000 33,750.00 742.000 33,390 066 CLASS 2 AGGREGATE BASE (CY) CY 50.0000 229,000.00 4,438.600 221,930 067 ASPHALTIC EMULSION (FOG SEAL COAT) TON 500.0000 950.00 1.820 910 068 HOT MIX ASPHALT (TYPE A) TON 115.0000 219,650.00 2,164.310 248,895 069 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 175.0000 152,250.00 1,145.600 200,480 070 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 5.0000 250.00 76.000 380 071 PLACE HOT MIX ASPHALT DIKE (TYPE D) LF 5.0000 4,000.00 793.000 3,965 072 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 5.0000 1,350.00 278.000 1,390 073 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 5.0000 125.00 26.000 130 074 TACK COAT TON 500.0000 1,600.00 1.460 730 075 REMOVE ASPHALT CONCRETE DIKE LF 10.0000 2,000.00 113.000 1,130 PROGRAM CAS145 PAGE 4 DATE 02/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-414804 TIME 02:38 PM ESTIMATE NO. 024 BID OPENING 10/12/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/20 R.E. NAME: FARMER BRANDON DATE OF THIS ESTIMATE 02/24/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 076 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 5.0000 7,000.00 1,394.000 6,970 077 JOINTED PLAIN CONCRETE PAVEMENT CY 350.0000 150,500.00 477.200 167,020 078 ISOLATION JOINT SEAL (SILICONE) LF 6.0000 6,780.00 1,165.000 6,990 079 GRIND EXISTING CONCRETE SQYD 15.0000 22,500.00 0.000 0 PAVEMENT 080 60" CAST-IN-DRILLED-HOLE CONCRETE LF 950.0000 142,500.00 144.250 137,037 PILE (SIGN FOUNDATION) 081 STRUCTURAL CONCRETE, RETAINING WALL CY 550.0000 302,500.00 550.000 302,500 (F) 082 STRUCTURAL CONCRETE, DRAINAGE DITCH CY 600.0000 470,400.00 0.000 0 (F) 083 STRUCTURAL CONCRETE, DRAINAGE INLET CY 2,000.0000 16,000.00 8.000 16,000 (F) 084 ARCHITECTURAL TREATMENT SQFT 12.0000 38,136.00 3,178.000 38,136 (F) 085 BAR REINFORCING STEEL (RETAINING WALL) LB 1.0000 77,700.00 77,700.000 77,700 (F) 086 BAR REINFORCING STEEL (DRAINAGE DITCH) LB 1.0000 85,400.00 0.000 0 (F) 087 FURNISH SIGN STRUCTURE (TRUSS) LB 3.5000 302,823.50 85,621.000 299,673 (F) 088 INSTALL SIGN STRUCTURE (TRUSS) LB 0.2000 17,141.00 84,805.000 16,961 (F) 089 FURNISH SIGN STRUCTURE (BRIDGE MOUNTED LB 7.5000 20,250.00 2,700.000 20,250 (F) WITHOUT WALKWAY) 090 INSTALL SIGN STRUCTURE (BRIDGE MOUNTED LB 1.5000 4,050.00 2,700.000 4,050 (F) WITHOUT WALKWAY) 091 REMOVE SIGN STRUCTURE (EA) EA 6,000.0000 18,000.00 3.000 18,000 092 REMOVE BRIDGE MOUNTED SIGN EA 3,500.0000 3,500.00 1.000 3,500 093 MODIFY SIGN STRUCTURE EA 1,500.0000 3,000.00 2.000 3,000 094 INJECT CRACK (EPOXY) LF 100.0000 2,800.00 0.000 0 095 REPAIR SPALLED SURFACE AREA SQFT 100.0000 2,800.00 0.000 0 096 REMOVE RETAINING WALL (LF) LF 125.0000 37,500.00 300.000 37,500 097 18" REINFORCED CONCRETE PIPE LF 100.0000 18,000.00 148.000 14,800 098 24" REINFORCED CONCRETE PIPE LF 700.0000 6,300.00 9.000 6,300 099 30" REINFORCED CONCRETE PIPE LF 140.0000 37,800.00 262.000 36,680 100 36" REINFORCED CONCRETE PIPE LF 450.0000 5,850.00 238.000 107,100 101 GEOCOMPOSITE DRAIN SQFT 1.2500 8,350.00 0.000 0 102 CLASS 3 PERMEABLE MATERIAL (BLANKET) CY 100.0000 23,000.00 0.000 0 (F) PROGRAM CAS145 PAGE 5 DATE 02/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-414804 TIME 02:38 PM ESTIMATE NO. 024 BID OPENING 10/12/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/20 R.E. NAME: FARMER BRANDON DATE OF THIS ESTIMATE 02/24/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 103 DRAINAGE INLET MARKER EA 50.0000 150.00 3.000 150 104 ABANDON CULVERT (EA) EA 1,500.0000 1,500.00 1.000 1,500 105 REMOVE CULVERT (EA) EA 2,000.0000 6,000.00 3.000 6,000 106 CAP INLET EA 1,000.0000 1,000.00 1.000 1,000 107 SAND BACKFILL CY 350.0000 5,950.00 17.000 5,950 108 ROCK SLOPE PROTECTION CY 40.0000 3,760.00 94.000 3,760 (1/4 T, CLASS VI, METHOD B)(CY) 109 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 10.0000 850.00 85.000 850 110 MINOR CONCRETE (EXPOSED AGGREGATE SQFT 9.0000 69,660.00 8,877.000 79,893 CONCRETE) 111 REMOVE CONCRETE (CURB AND GUTTER) LF 5.0000 6,200.00 842.000 4,210 112 MISCELLANEOUS IRON AND STEEL LB 5.0000 4,745.00 949.000 4,745 (F) 113 ROCK STAIN SQFT 6.5000 5,005.00 770.000 5,005 114 TEMPORARY FENCE (TYPE CL-6) LF 25.0000 3,250.00 125.000 3,125 115 CHAIN LINK FENCE (TYPE CL-3) LF 20.0000 5,400.00 270.000 5,400 116 CHAIN LINK FENCE (TYPE CL-6) LF 22.0000 24,420.00 1,100.000 24,200 117 6' CHAIN LINK GATE (TYPE CL-6) EA 1,750.0000 5,250.00 3.000 5,250 118 REMOVE CHAIN LINK FENCE LF 6.0000 8,280.00 1,375.000 8,250 119 DELINEATOR (CLASS 1) EA 55.0000 1,210.00 0.000 0 120 GUARD RAILING DELINEATOR EA 25.0000 50.00 2.000 50 121 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 3,840.00 1,278.000 3,834 122 REMOVE ROADSIDE SIGN EA 150.0000 1,800.00 12.000 1,800 123 REMOVE CHANGEABLE MESSAGE SIGN EA 3,000.0000 6,000.00 0.000 0 124 REMOVE ROADSIDE SIGN EA 75.0000 525.00 7.000 525 (STRAP AND SADDLE BRACKET METHOD) 125 SALVAGE CHANGEABLE MESSAGE SIGN EA 800.0000 1,600.00 0.000 0 126 RELOCATE ROADSIDE SIGN EA 250.0000 500.00 1.000 250 127 FURNISH LAMINATED PANEL SIGN (1" TYPE A) SQFT 24.0000 73,440.00 2,374.160 56,979 FOR RETROREFLECTIVE SHEETING (TYPE XI) 128 FURNISH LAMINATED PANEL SIGN (1" TYPE B) SQFT 23.0000 2,990.00 130.000 2,990.00 130.000 2,990 FOR RETROREFLECTIVE SHEETING (TYPE XI) 129 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.0000 2,080.00 143.660 1,867 (0.063" UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) PROGRAM CAS145 PAGE 6 DATE 02/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-414804 TIME 02:38 PM ESTIMATE NO. 024 BID OPENING 10/12/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/20 R.E. NAME: FARMER BRANDON DATE OF THIS ESTIMATE 02/24/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 130 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.5000 2,970.00 177.260 2,393 (0.080" UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 131 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 21.0000 1,554.00 73.250 1,538 (0.063" FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 132 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 22.0000 1,342.00 61.000 1,342 (0.080" FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 133 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 4.0000 14,760.00 3,002.580 12,010 134 ROADSIDE SIGN - ONE POST EA 380.0000 2,660.00 6.000 2,280 135 ROADSIDE SIGN ONE POST EA 500.0000 1,000.00 0.000 0 (WEED CONTROL MAT RUBBER) 136 ROADSIDE SIGN - TWO POST EA 880.0000 2,640.00 2.000 1,760 137 SIGN POST SUPPORT SYSTEM EA 1,500.0000 3,000.00 2.000 3,000 138 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 200.0000 2,000.00 10.000 2,000 METHOD) 139 INSTALL SIGN PANEL ON EXISTING STRUCTURE SQFT 10.0000 1,500.00 150.000 1,500 140 INSTALL ROADSIDE SIGN PANEL ON EA 90.0000 900.00 10.000 900 EXISTING POST 141 INSTALL CHANGEABLE MESSAGE SIGN EA 4,000.0000 8,000.00 0.000 0 142 INSTALL ROADSIDE SIGN EA 4,000.0000 4,000.00 1.000 4,000.00 1.000 4,000 (LAMINATED WOOD BOX POST) 143 MIDWEST GUARDRAIL SYSTEM LF 70.0000 910.00 12.500 875 144 CABLE RAILING (MODIFIED) LF 35.0000 36,015.00 25.000 875 (F) 145 TRANSITION RAILING (TYPE WB-31) EA 3,500.0000 3,500.00 1.000 3,500 146 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,200.0000 3,200.00 1.000 3,200 147 ALTERNATIVE CRASH CUSHION EA 35,000.0000 35,000.00 1.000 35,000 148 CONCRETE BARRIER (TYPE 60GE MODIFIED) LF 350.0000 94,500.00 269.000 94,150 149 CONCRETE BARRIER (TYPE 60) LF 80.0000 33,600.00 406.500 32,520 150 CONCRETE BARRIER (TYPE 60C) LF 150.0000 55,500.00 364.000 54,600 151 CONCRETE BARRIER (TYPE 60D) LF 110.0000 19,800.00 174.000 19,140 152 CONCRETE BARRIER (TYPE 60 MODIFIED) LF 130.0000 178,100.00 1,366.000 177,580 WITH SCUPPERS 153 CONCRETE BARRIER (TYPE 60GE) LF 420.0000 184,800.00 479.250 201,285 154 CONCRETE BARRIER (TYPE 60S) LF 130.0000 31,200.00 235.000 30,550 PROGRAM CAS145 PAGE 7 DATE 02/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-414804 TIME 02:38 PM ESTIMATE NO. 024 BID OPENING 10/12/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/20 R.E. NAME: FARMER BRANDON DATE OF THIS ESTIMATE 02/24/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 155 CONCRETE BARRIER (TYPE 60D MODIFIED) LF 140.0000 7,840.00 57.000 7,980 156 CONCRETE BARRIER (TYPE 736A) LF 130.0000 76,700.00 586.750 76,277 157 CONCRETE BARRIER (TYPE 60 MODIFIED) LF 140.0000 60,200.00 435.000 60,900 158 REMOVE GUARDRAIL LF 10.0000 1,500.00 188.000 1,880 159 REMOVE CONCRETE BARRIER LF 20.0000 53,000.00 2,643.980 52,879 160 REMOVE BARRIER RAILING LF 10.0000 3,000.00 300.000 3,000 161 REMOVE CRASH CUSHION EA 1,000.0000 1,000.00 1.000 1,000 162 THERMOPLASTIC PAVEMENT MARKING SQFT 15.0000 18,750.00 1,249.000 18,735 (ENHANCED WET NIGHT VISIBILITY) 163 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 12,000.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 164 PAINT TRAFFIC STRIPE (1-COAT) LF 0.1500 6,450.00 42,991.000 6,448 165 PAINT TRAFFIC STRIPE (2-COAT) LF 0.2000 1,040.00 0.000 0 166 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 7,400.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 167 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.9000 2,808.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 168 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 3,626.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 169 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 9,090.00 12,566.000 3,769 170 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.5000 475.00 190.000 475 171 MODIFYING EXISTING ELECTRICAL SYSTEM LS 275,000.0000 275,000.00 1.000 275,000 172 SUBSURFACE LOCATOR LS 10,000.0000 10,000.00 1.000 10,000 173 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 174 STRUCTURE EXCAVATION CY 35.0000 23,100.00 0.000 0 PROGRAM CAS145 PAGE 8 DATE 02/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-414804 TIME 02:38 PM ESTIMATE NO. 024 BID OPENING 10/12/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/20 R.E. NAME: FARMER BRANDON DATE OF THIS ESTIMATE 02/24/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 43,398.00 6,350,546.75 ADJUSTMENT OF COMPENSATION 2,426.80 636,788.31 EXTRA WORK 94,625.50 1,478,918.13 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 140,450.30 8,466,253.19 175 MOBILIZATION LS 800,000.0000 800,000.00 1.000 800,000 ORIGINAL CONTRACT AMOUNT 8,172,391.30 TOTAL WORK COMPLETED 140,450.30 9,266,253.19 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 1,000.00 -42,620.00 TOTAL 141,450.30 9,223,633.19 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 11/28/17 275 12/29/17 12/29/17 07/06/20 425 82 34 0 94% 100% PROGRESS IS SATISFACTORY FARMER BRANDON RESIDENT ENGINEER PROGRAM CAS145 DATE 02/24/20