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 02/21/24 EST. NO. 016 TIME 11:27 AM R.E. NAME: JANELLE CLANTON 11-430434 --------------------------------------------------------------------------- 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 0004 5,559.62 E.W. @ F.A.(+) 012623 N 126230 0005 51.92 012623 N 623 0 002 0015 1,250.00 E.W. @ F.A.(+) 120123 N SDL130 0016 1,100.00 120123 N SDL002 0017 1,250.00 010124 N SDL001 0018 290.50 011224 N 639730 010 0083 14,947.44 E.W. @ F.A.(+) 041623 N 139 0 0098 62,247.38 051923 N 565290 0110 904.75 012223 N TC1 0 0113 7,791.80 022823 N TC4 0 0115 11,313.57 030223 N TC6 0 0116 15,954.85 030323 N TC7 0 0119 10,314.35 030623 N TC10 0 0120 13,272.70 030723 N TC11 0 0121 11,956.43 030823 N TC12 0 0122 6,976.10 030923 N TC13 0 0123 13,448.63 032623 N TC14 0 0124 13,752.31 032723 N TC15 0 0125 16,248.79 032823 N TC16 0 0126 13,765.77 040223 N TC17 0 0127 12,330.03 040323 N TC18 0 0129 11,407.92 040523 N TC20 0 0130 11,389.99 040623 N TC21 0 0131 8,634.70 041023 N TC22 0 0132 6,641.49 041123 N TC23 0 0133 6,416.11 041623 N TC24 0 0134 7,786.88 041723 N TC25 0 0135 8,013.76 041823 N TC26 0 0136 8,848.44 041923 N TC27 0 0138 6,497.51 042323 N TC29 0 0139 5,678.56 042423 N TC30 0 0140 5,913.70 042523 N TC31 0 0141 10,717.75 042623 N TC32 0 011 0001 10,772.99 E.W. @ F.A.(+) 062023 N 001 0 0002 9,059.49 062123 N 002 0 0003 9,059.49 062223 N 003 0 0004 10,651.31 062623 N 004 0 372,217.03 TOTAL THIS ESTIMATE 2,051,705.35 TOTAL PREVIOUS ESTIMATE 2,423,922.38 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 02/21/24 EST. NO. 016 TIME 11:27 AM R.E. NAME: JANELLE CLANTON 11-430434 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE TC-NON COMPLIANCE -46,000.00 001 RELEASED TC-NON COMP 46,000.00 002 0.00 0.00 LABOR COMPLIANCE VIOLATION DEL JAN 2023 CPR -5,000.00 004 RECD JAN 2023 DEL 5,000.00 005 OTH MARCH 2023 CPR -2,000.00 012 RECD MAR 23 OTH 2,000.00 013 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 02/21/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-430434 TIME 11:27 AM ESTIMATE NO. 016 BID OPENING 06/30/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/24 R.E. NAME: JANELLE CLANTON DATE OF THIS ESTIMATE 02/21/24 LOCATION PROGRESS ESTIMATE 11-SD-8-12.9/14.6 ----------------- 11-SD-8-14.9/14.9 GRIFFITH COMPANY IN SAN DIEGO COUNTY IN LA MESA AND 10660 SCRIPPS RANCH BLVD.; EL CAJON FROM 0.1 MILE WEST OF SAN DIEGO CA 92123 GROSSMONT BOULEVARD OVERCROSSING TO WEST MAIN STREET OVERCROSSING AND AT MARSHALL AVENUE OVERHEAD FED. AID NO. B1IM-008 -1(330)E BRIDGE REHABILITATION ------------------------------------------------------------------------------------------------------------------------------------ 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 0.750 2,250 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,000.0000 5,000.00 0.500 2,500 003 TIME-RELATED OVERHEAD (WDAY) WDAY 1,800.0000 450,000.00 9.000 16,200.00 266.000 478,800 004 DISPUTE RESOLUTION BOARD ON-SITE EA 6,000.0000 42,000.00 1.000 6,000.00 5.000 30,000 MEETING 005 HOURLY OFF-SITE HR 200.0000 28,000.00 1.500 300.00 54.200 10,840 DISPUTE-RESOLUTION-BOARD-RELATED TASKS 006 CONSTRUCTION AREA SIGNS LS 110,000.0000 110,000.00 0.005 550.00 0.844 92,840 007 TRAFFIC CONTROL SYSTEM LS 654,345.7500 654,345.75 0.956 625,554 008 TRAFFIC CONTROL SUPERVISOR DAY 2,300.0000 299,000.00 11.000 25,300.00 62.000 142,600 009 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 400.0000 4,000.00 12.000 4,800 010 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 2.6500 3,180.00 126.000 333 011 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.3700 39,738.00 97,704.000 36,150 012 PLASTIC TRAFFIC DRUMS EA 45.0000 4,950.00 41.000 1,845 013 PORTABLE RADAR SPEED FEEDBACK SIGN EA 125.0000 25,000.00 7.200 900.00 136.000 17,000 SYSTEM DAY 014 TEMPORARY PAVEMENT MARKER EA 3.7500 7,125.00 1,701.000 6,378 015 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 1,600.0000 22,400.00 13.384 21,414 016 TEMPORARY AUTOMATED END OF QUEUE EA 320.0000 64,000.00 0.000 0 WARNING SYSTEM (TYPE 2) DAY 017 END OF QUEUE MONITORING AND EA 1,050.0000 210,000.00 0.000 0 WARNING WITH TRUCK MOUNTED CHANGEABLE MESSAGE SIGN DAY 018 TEMPORARY RAILING (TYPE K) LF 14.0000 533,400.00 26,440.000 370,160 019 ALTERNATIVE TEMPORARY CRASH CUSHION EA 3,000.0000 42,000.00 5.000 15,000 020 TEMPORARY RADAR SPEED FEEDBACK EA 5,500.0000 11,000.00 2.000 11,000 SIGN SYSTEM 021 JOB SITE MANAGEMENT LS 35,000.0000 35,000.00 0.014 490.00 0.660 23,100 PROGRAM CAS145 PAGE 2 DATE 02/21/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-430434 TIME 11:27 AM ESTIMATE NO. 016 BID OPENING 06/30/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/24 R.E. NAME: JANELLE CLANTON DATE OF THIS ESTIMATE 02/21/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 022 PREPARE STORM WATER POLLUTION PREVENTION LS 3,500.0000 3,500.00 0.750 2,625 PLAN 023 RAIN EVENT ACTION PLAN EA 500.0000 500.00 1.000 500.00 18.000 9,000 024 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 1.000 2,000 025 TEMPORARY DRAINAGE INLET PROTECTION EA 450.0000 7,650.00 9.000 4,050 026 TEMPORARY FIBER ROLL LF 6.5000 9,295.00 0.000 0 027 TEMPORARY CONSTRUCTION ENTRANCE EA 15,000.0000 15,000.00 0.000 0 028 STREET SWEEPING LS 59,000.0000 59,000.00 0.014 826.00 0.660 38,940 029 TEMPORARY CONCRETE WASHOUT LS 30,000.0000 30,000.00 0.036 1,080.00 0.396 11,880 030 MANAGE SOLID WASTE GENERATED HR 170.0000 102,000.00 9.250 1,572.50 64.000 10,880 BY THE PUBLIC 031 TREATED WOOD WASTE LB 1.6000 16,960.00 3,760.000 6,016 032 TEMPORARY HIGH-VISIBILITY FENCE LF 10.0000 6,400.00 0.000 0 033 CLEARING AND GRUBBING (LS) LS 15,000.0000 15,000.00 0.000 0 034 ROADWAY EXCAVATION CY 52.0000 387,400.00 4,206.940 218,760 035 ROADSIDE CLEARING LS 25,000.0000 25,000.00 0.000 0 036 PRUNE EXISTING PLANTS LS 25,000.0000 25,000.00 0.000 0 037 ROCK MULCH SQFT 4.5000 19,260.00 0.000 0 038 WEED GERMINATION SQYD 1.3000 4,641.00 0.000 0 039 IRON SULFATE (LB) LB 1.3000 533.00 0.000 0 040 PACKET FERTILIZER EA 0.1600 128.00 0.000 0 041 SLOW-RELEASE FERTILIZER LB 0.8500 144.50 0.000 0 042 PLANT (GROUP H) EA 1.5000 36,406.50 0.000 0 (F) 043 PLANT (GROUP A) EA 9.5000 7,600.00 0.000 0 044 MAINTAIN EXISTING PLANTED AREAS LS 12,700.0000 12,700.00 0.000 0 045 PLANT ESTABLISHMENT WORK LS 12,700.0000 12,700.00 0.000 0 046 WOOD MULCH CY 105.0000 50,400.00 0.000 0 047 CHECK AND TEST EXISTING IRRIGATION LS 5,275.0000 5,275.00 0.000 0 FACILITIES 048 REMOVE IRRIGATION FACILITY LS 10,600.0000 10,600.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 02/21/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-430434 TIME 11:27 AM ESTIMATE NO. 016 BID OPENING 06/30/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/24 R.E. NAME: JANELLE CLANTON DATE OF THIS ESTIMATE 02/21/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 049 CONTROL AND NEUTRAL CONDUCTORS LS 46,000.0000 46,000.00 0.000 0 050 1" REMOTE CONTROL VALVE EA 649.0000 649.00 0.000 0 051 1 1/2" REMOTE CONTROL VALVE EA 750.0000 1,500.00 0.000 0 052 CERTIFY EXISTING BACKFLOW PREVENTERS LS 690.0000 690.00 0.000 0 053 TREE WELL SPRINKLER ASSEMBLY EA 65.0000 1,820.00 0.000 0 054 POP-UP SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 127.0000 4,064.00 0.000 0 055 RISER SPRINKLER ASSEMBLY EA 42.0000 1,512.00 0.000 0 056 2" GATE VALVE EA 725.0000 725.00 0.000 0 057 3" GATE VALVE EA 1,750.0000 10,500.00 0.000 0 058 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 6.2500 9,137.50 0.000 0 (F) LINE) 059 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 8.2500 4,958.25 0.000 0 (F) (SUPPLY LINE) 060 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 11.0000 2,794.00 0.000 0 (F) (SUPPLY LINE) 061 2" PLASTIC PIPE (SCHEDULE 40) LF 63.0000 4,788.00 0.000 0 (F) (SUPPLY LINE) 062 2 1/2" PLASTIC PIPE (SCHEDULE 40) LF 11.0000 2,904.00 0.000 0 (F) (SUPPLY LINE) 063 3" PLASTIC PIPE (CLASS 315) LF 23.0000 21,091.00 0.000 0 (F) (SUPPLY LINE) 064 COMPOST (CY) CY 37.0000 3,589.00 0.000 0 065 INCORPORATE MATERIALS SQFT 0.4400 14,124.00 0.000 0 066 CLASS 2 AGGREGATE BASE (CY) CY 23.0000 134,550.00 3,384.590 77,845 067 LEAN CONCRETE BASE RAPID SETTING CY 940.0000 29,140.00 0.000 0 068 BASE BOND BREAKER SQYD 1.7000 4,641.00 1,185.530 2,015 069 ASPHALTIC EMULSION (FOG SEAL COAT) TON 1,050.0000 23,100.00 0.000 0 070 MICRO-SURFACING TON 550.0000 22,000.00 20.000 11,000 071 HOT MIX ASPHALT (TYPE A) TON 76.0000 561,640.00 3,164.270 240,484 072 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 12.2500 1,837.50 160.000 1,960 073 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 12.2500 1,592.50 110.500 1,353 074 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 12.2500 2,940.00 166.000 2,033 075 TACK COAT TON 850.0000 13,600.00 1.200 1,020 PROGRAM CAS145 PAGE 4 DATE 02/21/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-430434 TIME 11:27 AM ESTIMATE NO. 016 BID OPENING 06/30/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/24 R.E. NAME: JANELLE CLANTON DATE OF THIS ESTIMATE 02/21/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 076 REMOVE ASPHALT CONCRETE DIKE LF 0.5000 285.00 436.500 218 077 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.2500 83,525.00 300.860 977 078 JOINTED PLAIN CONCRETE PAVEMENT CY 460.0000 699,200.00 573.800 263,948 (RSC) 079 DRILL AND BOND (DOWEL BAR) EA 54.0000 22,680.00 836.000 45,144 080 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 2,940.0000 173,460.00 0.000 0 081 REMOVE CONCRETE PAVEMENT (CY) CY 124.0000 161,200.00 394.840 48,960 082 GRIND EXISTING CONCRETE SQYD 7.0000 27,160.00 0.000 0 PAVEMENT 083 72" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 4,700.0000 291,400.00 0.000 0 (SIGN FOUNDATION) 084 STRUCTURAL CONCRETE, BRIDGE (RSC) CY 1,460.0000 1,099,380.00 278.560 406,697 (F) 085 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,400.0000 1,773,800.00 11.750 16,450.00 223.660 313,124 (TYPE R) 086 STRUCTURAL CONCRETE, DRAINAGE INLET CY 5,200.0000 10,920.00 2.660 13,832 (F) 087 DRILL AND BOND DOWEL LF 29.0000 146,450.00 824.820 23,919.78 2,777.060 80,534 088 CLEAN EXPANSION JOINT LF 38.0000 38,874.00 0.000 0 089 BONDED JOINT SEAL (MR 1 1/2") LF 86.0000 87,978.00 0.000 0 090 BAR REINFORCING STEEL (BRIDGE) LB 2.5000 359,942.50 27,538.000 68,845.00 82,365.000 205,912 (F) 091 FURNISH SIGN STRUCTURE (VERSATILE TRUSS) LB 5.6500 387,590.00 0.000 0 092 INSTALL SIGN STRUCTURE (VERSATILE TRUSS) LB 0.5500 37,730.00 0.000 0 093 REMOVE SIGN STRUCTURE (EA) EA 20,500.0000 20,500.00 1.000 20,500 094 PUBLIC SAFETY PLAN LS 12,500.0000 12,500.00 1.000 12,500 095 RAPID SETTING CONCRETE (PATCH) CF 88.0000 176,880.00 85.260 7,502.88 958.610 84,357 096 REMOVE POLYESTER CONCRETE OVERLAY SQFT 2.6500 117,169.75 25,915.000 68,674 097 REMOVE UNSOUND CONCRETE CF 57.0000 114,570.00 85.260 4,859.82 958.610 54,640 098 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.6300 93,570.75 9,340.180 5,884.31 26,346.920 16,598 099 REFINISH BRIDGE DECK SQFT 43.0000 27,950.00 650.000 27,950 100 FURNISH POLYESTER CONCRETE OVERLAY CF 112.0000 1,663,424.00 0.000 0 101 PLACE POLYESTER CONCRETE OVERLAY SQFT 6.5000 965,412.50 0.000 0 (F) 102 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 02/21/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-430434 TIME 11:27 AM ESTIMATE NO. 016 BID OPENING 06/30/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/24 R.E. NAME: JANELLE CLANTON DATE OF THIS ESTIMATE 02/21/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 103 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 104 18" CORRUGATED STEEL PIPE (.109" THICK) LF 800.0000 4,800.00 5.500 4,400 105 REMOVE CULVERT (LF) LF 145.0000 1,305.00 8.500 1,232 106 REMOVE INLET EA 2,500.0000 2,500.00 1.000 2,500 107 ADJUST FRAME AND COVER TO GRADE EA 1,800.0000 18,000.00 5.000 9,000 108 ADJUST FRAME AND GRATE TO GRADE EA 1,500.0000 6,000.00 2.000 3,000 109 MISCELLANEOUS IRON AND STEEL LB 6.0000 1,974.00 0.000 0 (F) 110 GUARD RAILING DELINEATOR EA 29.0000 87.00 0.000 0 111 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.5000 3,990.00 0.000 0 112 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 36.0000 15,840.00 0.000 0 113 MIDWEST GUARDRAIL SYSTEM LF 48.0000 28,800.00 171.560 8,234 114 VEGETATION CONTROL (MINOR CONCRETE) SQYD 98.0000 19,600.00 48.300 4,733.40 48.300 4,733 115 CHAIN LINK RAILING (TYPE 7 MODIFIED) LF 240.0000 48,000.00 75.000 18,000 (F) 116 TRANSITION RAILING (TYPE WB-31) EA 5,800.0000 17,400.00 1.000 5,800 117 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 5,475.0000 10,950.00 0.000 0 118 CONCRETE BARRIER (TYPE 60M MODIFIED) LF 131.0000 46,374.00 0.000 0 (F) 119 CONCRETE BARRIER (TYPE 60M) LF 105.0000 53,550.00 0.000 0 120 CONCRETE BARRIER (TYPE 60MC) LF 127.0000 571,500.00 0.000 0 121 CONCRETE BARRIER (TYPE 60MF MOD) LF 505.0000 95,950.00 0.000 0 122 CONCRETE BARRIER (TYPE 842) LF 203.0000 155,904.00 384.000 77,952 (F) 123 REMOVE GUARDRAIL LF 20.0000 7,000.00 123.000 2,460 124 REMOVE CONCRETE BARRIER LF 29.0000 130,500.00 4,519.850 131,075 125 THERMOPLASTIC PAVEMENT MARKING SQFT 5.0500 2,373.50 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 126 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.9700 24,056.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 127 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 128 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.9500 916.50 0.000 0 129 12" RUMBLE STRIP STA 110.0000 15,400.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) PROGRAM CAS145 PAGE 6 DATE 02/21/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-430434 TIME 11:27 AM ESTIMATE NO. 016 BID OPENING 06/30/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/24 R.E. NAME: JANELLE CLANTON DATE OF THIS ESTIMATE 02/21/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 130 CONTRAST STRIPE PAINT (1-COAT) LF 0.2000 5,640.00 0.000 0 131 REMOVE TRAFFIC STRIPE LF 0.3200 21,472.00 55,213.000 17,668 132 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 3.0000 119,700.00 0.000 0 (WARRANTY) (BROKEN 36-12) 133 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 134 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 135 SUBSURFACE LOCATOR LS 16,000.0000 16,000.00 0.000 0 136 CENSUS SYSTEM LS 245,000.0000 245,000.00 0.000 0 137 3" CONDUIT (BRIDGE) LS 36,000.0000 36,000.00 0.500 18,000 138 MODIFYING SIGN ILLUMINATION SYSTEMS LS 30,000.0000 30,000.00 0.000 0 139 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 140 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 141 BRIDGE REMOVAL (PORTION), LOCATION A LS 442,000.0000 442,000.00 0.569 251,498 142 BRIDGE REMOVAL (PORTION), LOCATION B LS 69,000.0000 69,000.00 0.000 0 143 ADJUST SLOTTED DRAIN TO GRADE LF 230.0000 10,580.00 0.000 0 144 MODIFYING RAMP METERING SYSTEMS LS 3,500.0000 3,500.00 0.000 0 145 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 146 8" TRAFFIC STRIPE TAPE WITH CONTRAST LF 3.4500 5,865.00 0.000 0 (WARRANTY) (BROKEN 12-3) 147 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.5500 2,170.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) PROGRAM CAS145 PAGE 7 DATE 02/21/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-430434 TIME 11:27 AM ESTIMATE NO. 016 BID OPENING 06/30/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/24 R.E. NAME: JANELLE CLANTON DATE OF THIS ESTIMATE 02/21/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 185,913.69 4,754,556.97 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 372,217.03 2,423,922.38 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 558,130.72 7,178,479.35 148 MOBILIZATION LS 1,100,000.0000 1,100,000.00 0.950 1,045,000 ORIGINAL CONTRACT AMOUNT 16,367,367.00 TOTAL WORK COMPLETED 558,130.72 8,223,479.35 MATERIALS ON HAND ON SITE -19,250.44 60,400.00 DEDUCTIONS 0.00 0.00 TOTAL 538,880.28 8,283,879.35 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 08/19/22 370 10/17/22 10/17/22 11/29/25 266 65 0 0 43% 72% PROGRESS IS SATISFACTORY JANELLE CLANTON RESIDENT ENGINEER