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 05/22/24 EST. NO. 005 TIME 01:02 PM R.E. NAME: ZDENEK MIKE 02-1H58U4 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- *** THERE ARE NO EXTRA WORK PAYMENTS THIS ESTIMATE *** 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 05/22/24 EST. NO. 005 TIME 01:02 PM R.E. NAME: ZDENEK MIKE 02-1H58U4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION DEDUCT LTTR 1/24 -10,000.00 002 RTN LTTR 1/24 10,000.00 003 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 05/22/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-1H58U4 TIME 01:02 PM ESTIMATE NO. 005 BID OPENING 05/18/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/24 R.E. NAME: ZDENEK MIKE DATE OF THIS ESTIMATE 05/22/24 LOCATION RERUN PROGRESS ESTIMATE 02-PLU-70-58.2/R78.4 ----------------------- MERCER FRASER COMPANY PLUMAS COUNTY AT AND NEAR CROMBERG FROM 200 DINSMORE DR GILL RANCH ROAD TO 0.2 MILE WEST OF BIG FORTUNA CA 95540 GRIZZLY CREEK BRIDGE FED. AID NO. ACNH-P070(146)E RECONSTRUCT ROADWAY, HMA PAVING, DRAINAGE ------------------------------------------------------------------------------------------------------------------------------------ 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 LEVEL 2 CRITICAL PATH METHOD SCHEDULE LS 50,000.0000 50,000.00 0.250 12,500 003 TIME-RELATED OVERHEAD (LS) LS 725,000.0000 725,000.00 0.136 98,600 004 DISPUTE RESOLUTION BOARD ON-SITE MEETING EA 6,000.0000 360,000.00 0.000 0 005 HOURLY OFF-SITE HR 200.0000 16,000.00 0.000 0 DISPUTE-RESOLUTION-BOARD-RELATED TASKS 006 DEVELOP WATER SUPPLY LS 75,000.0000 75,000.00 0.000 0 007 CONSTRUCTION AREA SIGNS LS 116,029.0000 116,029.00 0.700 81,220.30 0.700 81,220 008 TRAFFIC CONTROL SYSTEM LS 3,249,467.4200 3,249,467.42 0.136 441,927 009 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 010 TRAFFIC CONTROL SUPERVISOR DAY 1,200.0000 432,000.00 38.000 45,600 011 TYPE III BARRICADE EA 125.0000 500.00 0.000 0 012 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 20.0000 480.00 0.000 0 013 TEMPORARY TRAFFIC STRIPE (PAINT) LF 7.5000 14,100.00 0.000 0 014 CHANNELIZER (SURFACE MOUNTED) EA 45.0000 1,485.00 0.000 0 015 PORTABLE RADAR SPEED FEEDBACK SIGN LS 40,000.0000 40,000.00 0.136 5,440 SYSTEMS (LS) 016 TEMPORARY BARRIER SYSTEM LF 90.0000 14,400.00 0.000 0 017 RELOCATE TEMPORARY BARRIER SYSTEM LF 35.0000 1,400.00 0.000 0 018 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 80,000.0000 80,000.00 0.136 10,880 019 ALTERNATIVE TEMPORARY CRASH CUSHION TL-3 EA 3,500.0000 7,000.00 0.000 0 020 RELOCATE ALTERNATIVE TEMPORARY CRASH EA 1,500.0000 3,000.00 0.000 0 CUSHION 021 AUTOMATED FLAGGER ASSISTANCE DEVICE DAY EA 250.0000 90,000.00 38.000 9,500 022 JOB SITE MANAGEMENT LS 250,000.0000 250,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 05/22/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-1H58U4 TIME 01:02 PM ESTIMATE NO. 005 BID OPENING 05/18/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/24 R.E. NAME: ZDENEK MIKE DATE OF THIS ESTIMATE 05/22/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PREPARE STORM WATER POLLUTION PREVENTION LS 3,000.0000 3,000.00 0.500 1,500 PLAN 024 RAIN EVENT ACTION PLAN EA 500.0000 40,500.00 0.000 0 025 STORM WATER SAMPLING AND ANALYSIS DAY EA 275.0000 35,750.00 0.000 0 026 STORM WATER ANNUAL REPORT EA 2,000.0000 8,000.00 0.000 0 027 TEMPORARY HYDRAULIC MULCH (BONDED FIBER SQYD 0.7900 81,370.00 0.000 0 MATRIX) 028 TEMPORARY COVER SQYD 4.0000 412,000.00 2,000.000 8,000.00 2,000.000 8,000 029 TEMPORARY CHECK DAM LF 16.0000 2,080.00 0.000 0 030 TEMPORARY DRAINAGE INLET PROTECTION EA 220.0000 5,500.00 0.000 0 031 TEMPORARY FIBER ROLL LF 3.3400 55,110.00 0.000 0 032 TEMPORARY GRAVEL BAG BERM LF 10.5000 36,015.00 0.000 0 033 TEMPORARY SILT FENCE LF 2.6500 29,150.00 0.000 0 034 TEMPORARY CONSTRUCTION ENTRANCE EA 2,000.0000 24,000.00 0.000 0 035 STREET SWEEPING LS 340,000.0000 340,000.00 0.136 46,240 036 TEMPORARY CONCRETE WASHOUT LS 20,000.0000 20,000.00 0.000 0 037 WATER QUALITY SAMPLING AND ANALYSIS DAY EA 500.0000 40,000.00 0.000 0 038 WATER QUALITY MONITORING REPORT EA 200.0000 7,200.00 0.000 0 039 WATER QUALITY ANNUAL REPORT EA 750.0000 3,000.00 0.000 0 040 TEMPORARY CREEK DIVERSION SYSTEMS LS 60,000.0000 60,000.00 0.017 1,020.00 0.017 1,020 041 ASBESTOS COMPLIANCE PLAN LS 2,500.0000 2,500.00 0.000 0 042 TREATED WOOD WASTE LB 0.3400 100,640.00 0.000 0 043 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 95,000.0000 95,000.00 0.075 7,125.00 0.312 29,640 044 BIRD EXCLUSION DEVICES LS 15,000.0000 15,000.00 0.000 0 045 INVASIVE SPECIES CONTROL LS 40,000.0000 40,000.00 0.050 2,000 046 REMOVE CONCRETE (SQYD) SQYD 65.0000 39,650.00 0.000 0 047 REMOVE CONCRETE (MISCELLANEOUS) (CY) CY 250.0000 8,750.00 0.000 0 048 TEMPORARY HIGH-VISIBILITY FENCE LF 4.0000 22,760.00 0.000 0 049 CLEARING AND GRUBBING (LS) LS 1,200,000.0000 1,200,000.00 0.600 720,000 PROGRAM CAS145 PAGE 3 DATE 05/22/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-1H58U4 TIME 01:02 PM ESTIMATE NO. 005 BID OPENING 05/18/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/24 R.E. NAME: ZDENEK MIKE DATE OF THIS ESTIMATE 05/22/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 DUST PALLIATIVE LS 35,000.0000 35,000.00 0.000 0 051 ROADWAY EXCAVATION CY 31.0000 9,145,000.00 0.000 0 052 ROCK EXCAVATION CY 45.0000 3,600,000.00 0.000 0 053 SHOULDER BACKING TON 60.0000 954,000.00 0.000 0 054 STRUCTURE EXCAVATION (BRIDGE) CY 385.0000 4,235.00 0.000 0 (F) 055 STRUCTURE BACKFILL (BRIDGE) CY 1,200.0000 12,000.00 0.000 0 (F) 056 SUBGRADE ENHANCEMENT GEOTEXTILE, CLASS SQYD 3.0000 507,000.00 0.000 0 A1 057 ROADSIDE CLEARING LS 95,000.0000 95,000.00 0.000 0 058 SOIL TESTING EA 600.0000 6,000.00 0.000 0 059 PLANT (GROUP H) EA 235.0000 47,000.00 0.000 0 060 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 1,300.0000 31,200.00 0.000 0 061 HYDRAULIC BIOTIC GROWTH MEDIUM SQFT 0.1400 406,000.00 0.000 0 062 BONDED FIBER MATRIX (SQFT) SQFT 0.1700 425,000.00 0.000 0 063 FIBER REINFORCED MATRIX (SQFT) SQFT 0.2600 754,000.00 0.000 0 064 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 0.6000 519,600.00 0.000 0 065 INCORPORATE MATERIALS (DPPIA) SQFT 0.3000 98,400.00 0.000 0 066 FINISHING ROADWAY LS 70,000.0000 70,000.00 0.000 0 067 CLASS 2 AGGREGATE BASE (CY) CY 82.0000 9,758,000.00 0.000 0 068 FULL DEPTH RECYCLING-CEMENT SQYD 3.5000 700,000.00 0.000 0 069 CEMENT (FULL DEPTH RECYCLING-CEMENT) TON 250.0000 987,500.00 0.000 0 070 SUPPLEMENTARY AGGREGATE (FULL DEPTH TON 45.0000 151,200.00 0.000 0 RECYCLING-CEMENT) 071 ASPHALTIC EMULSION (FULL DEPTH TON 800.0000 136,000.00 0.000 0 RECYCLING-CEMENT) 072 SAND COVER (FULL DEPTH RECYCLING-CEMENT) TON 100.0000 15,000.00 0.000 0 073 MIX DESIGN (FULL DEPTH RECYCLING-CEMENT) LS 34,500.0000 34,500.00 0.000 0 074 HOT MIX ASPHALT (TYPE A) TON 135.0000 24,165,000.00 0.000 0 075 DATA CORE LS 30,000.0000 30,000.00 0.000 0 076 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 2.2000 616.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 05/22/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-1H58U4 TIME 01:02 PM ESTIMATE NO. 005 BID OPENING 05/18/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/24 R.E. NAME: ZDENEK MIKE DATE OF THIS ESTIMATE 05/22/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 PLACE HOT MIX ASPHALT DIKE (TYPE D) LF 2.2000 20,900.00 0.000 0 078 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 2.2000 15,378.00 0.000 0 079 PLACE HOT MIX ASPHALT (MISCELLANEOUS SQYD 105.0000 102,900.00 0.000 0 AREA) 080 TACK COAT TON 600.0000 84,000.00 0.000 0 081 REMOVE ASPHALT CONCRETE PAVEMENT (CY) CY 45.0000 1,485.00 0.000 0 082 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 10.0000 30,900.00 0.000 0 083 RAIL ELEMENT WALL SQFT 55.0000 29,150.00 0.000 0 084 STRUCTURAL CONCRETE, BRIDGE CY 3,500.0000 42,000.00 0.000 0 (F) 085 STRUCTURAL CONCRETE, BOX CULVERT CY 2,400.0000 1,663,200.00 0.000 0 (F) 086 STRUCTURAL CONCRETE, HEADWALL CY 3,200.0000 310,400.00 0.000 0 (F) 087 STRUCTURAL CONCRETE, DRAINAGE INLET CY 4,300.0000 339,700.00 0.000 0 (F) 088 TRACTION-SAND TRAP LS 40,000.0000 40,000.00 0.000 0 089 STRUCTURAL CONCRETE (WINGWALL) CY 1,800.0000 707,400.00 0.000 0 (F) 090 MINOR CONCRETE (MINOR STRUCTURE) CY 800.0000 42,400.00 0.000 0 091 DRILL AND BOND DOWEL LF 40.0000 14,200.00 0.000 0 092 DRILL AND BOND DOWEL (EA) EA 53.0000 18,020.00 0.000 0 093 BAR REINFORCING STEEL (BRIDGE) LB 2.2500 2,414.25 0.000 0 (F) 094 BAR REINFORCING STEEL (BOX CULVERT) LB 2.2500 213,417.00 0.000 0 (F) 095 BAR REINFORCING STEEL (BRIDGE, EPOXY LB 2.2500 5,967.00 0.000 0 (F) COATED) 096 BAR REINFORCING STEEL (WINGWALL) LB 2.2500 84,134.25 0.000 0 (F) 097 BAR REINFORCING STEEL (HEADWALL) LB 39.0700 48,524.94 0.000 0 (F) 098 PUBLIC SAFETY PLAN LS 7,500.0000 7,500.00 0.750 5,625 099 RAPID SETTING CONCRETE (PATCH) CF 800.0000 5,600.00 0.000 0 100 REMOVE UNSOUND CONCRETE CF 350.0000 2,450.00 0.000 0 101 REMOVE POLYESTER CONCRETE OVERLAY SQFT 5.0000 13,200.00 0.000 0 102 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 5.0000 13,200.00 0.000 0 103 FURNISH POLYESTER CONCRETE OVERLAY CF 110.0000 29,040.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 05/22/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-1H58U4 TIME 01:02 PM ESTIMATE NO. 005 BID OPENING 05/18/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/24 R.E. NAME: ZDENEK MIKE DATE OF THIS ESTIMATE 05/22/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 PLACE POLYESTER CONCRETE OVERLAY SQFT 12.0000 31,680.00 0.000 0 (F) 105 BRIDGE REMOVAL (PORTION) LS 95,000.0000 95,000.00 0.000 0 106 18" ALTERNATIVE PIPE CULVERT LF 78.0000 27,300.00 0.000 0 107 24" ALTERNATIVE PIPE CULVERT LF 40.0000 1,400.00 0.000 0 108 CONCRETE BACKFILL (PIPE TRENCH) CY 220.0000 24,200.00 0.000 0 109 18" REINFORCED CONCRETE PIPE (CLASS III) LF 120.0000 62,400.00 0.000 0 110 24" REINFORCED CONCRETE PIPE (CLASS III) LF 160.0000 57,600.00 0.000 0 111 30" REINFORCED CONCRETE PIPE (CLASS III) LF 250.0000 13,500.00 0.000 0 112 36" REINFORCED CONCRETE PIPE (CLASS III) LF 275.0000 24,200.00 0.000 0 113 18" X 12" CORRUGATED STEEL PIPE LF 150.0000 14,550.00 0.000 0 ELLIPTICAL (.109" THICK) 114 15" CORRUGATED STEEL PIPE (.109" THICK) LF 150.0000 7,050.00 0.000 0 115 18" CORRUGATED STEEL PIPE (.109" THICK) LF 95.0000 109,250.00 0.000 0 116 24" CORRUGATED STEEL PIPE (.138" THICK) LF 115.0000 676,200.00 0.000 0 117 30" CORRUGATED STEEL PIPE (.138" THICK) LF 155.0000 127,100.00 0.000 0 118 36" CORRUGATED STEEL PIPE (.138" THICK) LF 205.0000 118,900.00 0.000 0 119 42" CORRUGATED STEEL PIPE (.138" THICK) LF 245.0000 36,750.00 0.000 0 120 48" CORRUGATED STEEL PIPE (.138" THICK) LF 370.0000 27,010.00 0.000 0 121 60" CORRUGATED STEEL PIPE (.138" THICK) LF 515.0000 56,650.00 0.000 0 122 49" X 33" CORRUGATED STEEL PIPE ARCH LF 350.0000 29,400.00 0.000 0 (.138" THICK) 123 83" X 57" CORRUGATED STEEL PIPE ARCH LF 630.0000 52,290.00 0.000 0 (.138" THICK) 124 60" STRUCTURAL STEEL PLATE PIPE (0.280" LF 680.0000 12,920.00 0.000 0 THICK) 125 84" STRUCTURAL STEEL PLATE PIPE (0.280" LF 1,000.0000 24,000.00 0.000 0 THICK) 126 6" PERFORATED PLASTIC PIPE UNDERDRAIN LF 60.0000 44,400.00 0.000 0 127 12" CORRUGATED STEEL PIPE DOWNDRAIN LF 35.0000 66,500.00 0.000 0 (.079" THICK) 128 18" CORRUGATED STEEL PIPE DOWNDRAIN LF 155.0000 2,790.00 0.000 0 (.109" THICK) 129 24" CORRUGATED STEEL PIPE DOWNDRAIN LF 80.0000 65,600.00 0.000 0 (.138" THICK) 130 30" CORRUGATED STEEL PIPE DOWNDRAIN LF 210.0000 6,930.00 0.000 0 (.138" THICK) PROGRAM CAS145 PAGE 6 DATE 05/22/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-1H58U4 TIME 01:02 PM ESTIMATE NO. 005 BID OPENING 05/18/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/24 R.E. NAME: ZDENEK MIKE DATE OF THIS ESTIMATE 05/22/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 36" CORRUGATED STEEL PIPE DOWNDRAIN LF 195.0000 68,250.00 0.000 0 (.138" THICK) 132 12" ENTRANCE TAPER EA 785.0000 49,455.00 0.000 0 133 12" DOWNDRAIN SLIP JOINT EA 580.0000 36,540.00 0.000 0 134 ANCHOR ASSEMBLY EA 660.0000 64,020.00 0.000 0 135 CABLE ANCHORAGE SYSTEM (MOD) EA 12,000.0000 48,000.00 0.000 0 136 12" ANCHOR ASSEMBLY EA 600.0000 114,000.00 0.000 0 137 CABLE ANCHORAGE SYSTEM EA 15,400.0000 61,600.00 0.000 0 138 GEOMEMBRANE (WATER BARRIER) SQYD 15.0000 19,950.00 0.000 0 139 36" WELDED STEEL PIPE TRENCHLESS LF 960.0000 1,488,000.00 0.000 0 INSTALLATION METHOD 140 36" WELDED STEEL PIPE (.375" THICK) LF 420.0000 4,200.00 0.000 0 141 18" STEEL FLARED END SECTION EA 665.0000 7,980.00 0.000 0 142 24" STEEL FLARED END SECTION EA 790.0000 37,130.00 0.000 0 143 30" STEEL FLARED END SECTION EA 1,100.0000 7,700.00 0.000 0 144 36" STEEL FLARED END SECTION EA 1,300.0000 10,400.00 0.000 0 145 42" STEEL FLARED END SECTION EA 1,900.0000 5,700.00 0.000 0 146 48" STEEL FLARED END SECTION EA 3,000.0000 3,000.00 0.000 0 147 83" X 57" STEEL FLARED END SECTION EA 5,000.0000 10,000.00 0.000 0 148 30" CONCRETE FLARED END SECTION EA 2,300.0000 2,300.00 0.000 0 149 36" CONCRETE FLARED END SECTION EA 3,200.0000 3,200.00 0.000 0 150 36" PRECAST CONCRETE PIPE INLET LF 1,700.0000 8,500.00 0.000 0 151 ABANDON CULVERT (LF) LF 40.0000 87,200.00 0.000 0 152 ABANDON REINFORCED CONCRETE BOX EA 43,000.0000 43,000.00 0.000 0 153 REMOVE OVERSIDE DRAIN EA 200.0000 12,400.00 0.000 0 154 REMOVE CULVERT (LF) LF 21.0000 183,960.00 0.000 0 155 REMOVE DOWNDRAIN (EA) EA 2,200.0000 26,400.00 0.000 0 156 REMOVE REINFORCED CONCRETE BOX CULVERT LF 260.0000 91,000.00 0.000 0 (LF) 157 REMOVE INLET EA 2,200.0000 129,800.00 0.000 0 PROGRAM CAS145 PAGE 7 DATE 05/22/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-1H58U4 TIME 01:02 PM ESTIMATE NO. 005 BID OPENING 05/18/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/24 R.E. NAME: ZDENEK MIKE DATE OF THIS ESTIMATE 05/22/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 158 REMOVE HEADWALL EA 7,000.0000 203,000.00 0.000 0 159 REMOVE WINGWALL EA 5,500.0000 121,000.00 0.000 0 160 REMOVE EDGE DRAIN LF 45.0000 1,800.00 0.000 0 161 REMOVE ASPHALT CONCRETE OVERSIDE DRAIN EA 1,000.0000 1,000.00 0.000 0 162 REMOVE FLARED END SECTION (EA) EA 300.0000 20,100.00 0.000 0 163 RESET INLET EA 3,700.0000 3,700.00 0.000 0 164 MODIFY HEADWALL EA 10,500.0000 10,500.00 0.000 0 165 MODIFY INLET EA 8,000.0000 8,000.00 0.000 0 166 CLEANING, INSPECTING, AND PREPARING LF 15.0000 63,600.00 0.000 0 CULVERT (LF) 167 SAND BACKFILL CY 230.0000 98,900.00 0.000 0 168 24" CURED-IN-PLACE PIPELINER LF 229.0000 409,910.00 0.000 0 169 30" CURED-IN-PLACE PIPELINER LF 279.0000 164,610.00 0.000 0 170 36" CURED-IN-PLACE PIPELINER LF 333.0000 233,100.00 0.000 0 171 42" CURED-IN-PLACE PIPELINER LF 368.0000 220,800.00 0.000 0 172 48" CURED-IN-PLACE PIPELINER LF 397.0000 230,260.00 0.000 0 173 MINOR CONCRETE (INVERT PAVING) CY 1,100.0000 73,700.00 0.000 0 174 STREAMBED MATERIAL CY 290.0000 22,330.00 0.000 0 175 REMOVE ROCK SLOPE PROTECTION CY 115.0000 7,475.00 0.000 0 176 GABION (DITCH) CY 345.0000 365,700.00 0.000 0 177 GABION (WALL) CY 260.0000 75,400.00 0.000 0 178 ROCK SLOPE PROTECTION (1T, CLASS VIII, CY 150.0000 60,000.00 0.000 0 METHOD A) 179 ROCK SLOPE PROTECTION (1/4 T, CLASS V, CY 170.0000 23,800.00 0.000 0 METHOD B) (CY) 180 ROCK SLOPE PROTECTION (300 LB, CLASS IV, CY 265.0000 14,840.00 0.000 0 METHOD B) (CY) 181 ROCK SLOPE PROTECTION (150 LB, CLASS CY 200.0000 186,000.00 0.000 0 III, METHOD B) (CY) 182 ROCK SLOPE PROTECTION (60 LB, CLASS II, CY 160.0000 46,400.00 0.000 0 METHOD B) (CY) 183 ROCK SLOPE PROTECTION (20 LB, CLASS I, CY 205.0000 14,145.00 0.000 0 METHOD B) (CY) 184 ROCK SLOPE PROTECTION (1/2 T, CLASS VII, CY 225.0000 18,675.00 0.000 0 METHOD B) (CY) PROGRAM CAS145 PAGE 8 DATE 05/22/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-1H58U4 TIME 01:02 PM ESTIMATE NO. 005 BID OPENING 05/18/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/24 R.E. NAME: ZDENEK MIKE DATE OF THIS ESTIMATE 05/22/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 185 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 5.0000 23,350.00 0.000 0 186 ROCK SLOPE PROTECTION FABRIC (CLASS 10) SQYD 5.0000 19,300.00 0.000 0 187 MINOR CONCRETE (CURB) (CY) CY 1,300.0000 23,400.00 0.000 0 188 DETECTABLE WARNING SURFACE SQFT 50.0000 17,500.00 0.000 0 189 MINOR CONCRETE (MISCELLANEOUS CY 1,200.0000 20,400.00 0.000 0 CONSTRUCTION) 190 MINOR CONCRETE (CURB AND GUTTER) CY 1,300.0000 94,900.00 0.000 0 191 MINOR CONCRETE (DRIVEWAY) CY 1,200.0000 15,600.00 0.000 0 192 MINOR CONCRETE (SIDEWALK) CY 950.0000 48,450.00 0.000 0 193 MINOR CONCRETE (CURB RAMP) CY 2,900.0000 43,500.00 0.000 0 194 MASONRY BLOCK WALL (LS) LS 20,000.0000 20,000.00 0.000 0 195 REMOVE WALL (MASONRY BLOCK) LS 6,000.0000 6,000.00 0.000 0 196 MISCELLANEOUS IRON AND STEEL LB 4.0000 110,428.00 0.000 0 (F) 197 RECONSTRUCT ROADSIDE ROCKFALL FENCE LF 30.0000 36,600.00 0.000 0 198 SALVAGE ROADSIDE ROCKFALL FENCE LF 20.0000 12,400.00 0.000 0 199 ADJUST UTILITY COVER TO GRADE EA 750.0000 5,250.00 0.000 0 200 RELOCATE WATER LINE LF 350.0000 26,250.00 0.000 0 201 ADJUST MANHOLE FRAME AND COVER (UTILITY) EA 1,200.0000 21,600.00 0.000 0 202 REMOVE LIGHT STANDARD EA 5,000.0000 15,000.00 0.000 0 203 PREPARE AND STAIN CONCRETE SQFT 55.0000 76,725.00 0.000 0 204 REMOVE FENCE (TYPE BW) LF 15.0000 7,050.00 0.000 0 205 REMOVE CHAIN LINK FENCE LF 15.0000 20,400.00 0.000 0 206 RECONSTRUCT FENCE (TYPE BW) LF 25.0000 10,750.00 0.000 0 207 RECONSTRUCT CHAIN LINK FENCE LF 30.0000 4,800.00 0.000 0 208 REMOVE PAVEMENT MARKER EA 10.0000 360.00 0.000 0 209 DELINEATOR (CLASS 2) EA 75.0000 110,250.00 0.000 0 210 PAVEMENT MARKER EA 13.0000 112,190.00 0.000 0 (RETROREFLECTIVE-RECESSED) 211 MILEPOST MARKER EA 85.0000 3,315.00 0.000 0 PROGRAM CAS145 PAGE 9 DATE 05/22/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-1H58U4 TIME 01:02 PM ESTIMATE NO. 005 BID OPENING 05/18/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/24 R.E. NAME: ZDENEK MIKE DATE OF THIS ESTIMATE 05/22/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 212 MARKER (CULVERT) EA 75.0000 26,250.00 0.000 0 213 TREATMENT BEST MANAGEMENT PRACTICE EA 85.0000 11,050.00 0.000 0 MARKER 214 OBJECT MARKER (TYPE L-1) EA 85.0000 28,900.00 0.000 0 215 REMOVE ROADSIDE SIGN (WOOD POST) EA 150.0000 9,600.00 0.000 0 216 REMOVE ROADSIDE SIGN (STEEL POST) EA 150.0000 27,000.00 0.000 0 217 RELOCATE ROADSIDE SIGN EA 3,900.0000 62,400.00 0.000 0 218 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.9500 40,849.50 0.000 0 (0.080"-UNFRAMED) 219 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 28.1500 14,356.50 0.000 0 (0.063"-FRAMED) 220 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 28.2500 9,322.50 0.000 0 (0.080"-FRAMED) 221 ROADSIDE SIGN - ONE POST EA 475.0000 90,250.00 0.000 0 222 ROADSIDE SIGN - TWO POST EA 725.0000 34,075.00 0.000 0 223 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 625.0000 2,500.00 0.000 0 METHOD) 224 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 39.9000 377,853.00 0.000 0 225 MIDWEST GUARDRAIL SYSTEM (8' STEEL POST) LF 45.0000 4,005.00 0.000 0 226 VEGETATION CONTROL (MINOR CONCRETE) SQYD 88.0000 499,840.00 0.000 0 227 CABLE RAILING LF 75.0000 75,750.00 0.000 0 228 TRANSITION RAILING (TYPE WB-31) EA 4,995.0000 19,980.00 0.000 0 229 END ANCHOR ASSEMBLY (TYPE SFT-M) EA 1,500.0000 16,500.00 0.000 0 230 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,800.0000 91,200.00 0.000 0 231 CONCRETE BARRIER (TYPE 842 MODIFIED) LF 830.7300 136,239.72 0.000 0 (F) 232 SALVAGE GUARDRAIL LF 6.0000 135,000.00 0.000 0 233 THERMOPLASTIC CROSSWALK AND PAVEMENT SQFT 18.0000 54,720.00 0.000 0 MARKING 234 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 16.0000 11,360.00 0.000 0 235 12" RUMBLE STRIP (ASPHALT CONCRETE STA 50.0000 44,500.00 0.000 0 PAVEMENT) 236 6" THERMOPLASTIC TRAFFIC STRIPE LF 3.6500 1,591,400.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (RECESSED) 237 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.7000 18,020.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (RECESSED, BROKEN 12-3) PROGRAM CAS145 PAGE 10 DATE 05/22/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-1H58U4 TIME 01:02 PM ESTIMATE NO. 005 BID OPENING 05/18/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/24 R.E. NAME: ZDENEK MIKE DATE OF THIS ESTIMATE 05/22/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 238 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.7000 6,715.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (RECESSED, BROKEN 17-7) 239 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.7000 49,640.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (RECESSED, BROKEN 18-12) 240 8" THERMOPLASTIC TRAFFIC STRIPE LF 8.0000 39,520.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (RECESSED) 241 THERMOPLASTIC CROSSWALK AND PAVEMENT SQFT 27.0000 69,390.00 0.000 0 MARKING (ENHANCED WET NIGHT VISIBILITY) (RECESSED) 242 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 15,000.0000 15,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 243 TEMPORARY SIGNAL SYSTEMS LS 280,170.0000 280,170.00 0.000 0 244 MODIFYING LIGHTING SYSTEMS LS 154,440.0000 154,440.00 0.000 0 245 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 503,360.0000 503,360.00 0.000 0 246 MODIFYING TRAFFIC MONITORING STATIONS LS 13,000.0000 13,000.00 0.000 0 247 UNREINFORCED GEOMEMBRANE (CLASS A) SQYD 14.0000 17,360.00 0.000 0 248 GEOMEMBRANE (SCRIM REINFORCED, CLASS A) SQYD 10.0000 41,000.00 0.000 0 249 CUSHION FABRIC (CLASS 10) SQYD 3.0000 24,600.00 0.000 0 250 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 251 RELOCATE WATER LINE (CITY WATER SYSTEM) LF 180.0000 88,200.00 0.000 0 PROGRAM CAS145 PAGE 11 DATE 05/22/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-1H58U4 TIME 01:02 PM ESTIMATE NO. 005 BID OPENING 05/18/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/24 R.E. NAME: ZDENEK MIKE DATE OF THIS ESTIMATE 05/22/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 97,365.30 1,521,942.87 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 97,365.30 1,521,942.87 252 MOBILIZATION LS 7,983,940.9200 7,983,940.92 0.500 3,991,970.46 0.500 3,991,970 ORIGINAL CONTRACT AMOUNT 85,593,593.00 TOTAL WORK COMPLETED 4,089,335.76 5,513,913.33 MATERIALS ON HAND ON SITE 315,681.13 1,986,021.43 DEDUCTIONS 0.00 0.00 TOTAL 4,405,016.89 7,499,934.76 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 08/18/23 360 11/20/23 11/20/23 07/07/25 0 123 0 0 6% 0% PROGRESS IS SATISFACTORY ZDENEK MIKE RESIDENT ENGINEER