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 09/23/14 EST. NO.32 TIME 02:17 PM R.E. NAME: LEE, PETER 07-2159C4 --------------------------------------------------------------------------- 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 0421 743.79 E.W. @ F.A.(+) 071714 Y 0916.0 0422 375.96 080514 Y 0917.0 0423 456.06 081114 Y 0918.0 0424 326.63 082014 Y 0920.0 002 0034 9,021.75 E.W. @ F.A.(+) 121313 N 0872.0 0042 799.73 041514 N 0874.1 0043 700.46 121313 N 0872.1 0044 902.57 061014 N 0914.0 0045 1,660.24 061014 N 0915.0 007 0001 77,062.47 A.C. @ L.S.(+) 091114 N 0001 0 0001-1 -77,062.47 091114 N 0001 0 DAO CORRECTING ENTRY 0001-2 77,062.47 091114 N 0001 0 DAO CORRECTING ENTRY 0002 -77,062.47 A.C. @ L.S.(-) 091114 N 140919 0003 -77,062.47 091114 N 031097 013 0050 611.17 E.W. @ F.A.(+) 081514 Y 0919.0 0051 435.50 082114 Y 0921.0 038 0003 464,290.78 E.W. @ U.P (+) 091114 N 0003 0 055 0005 93,500.00 E.W. @ L.S.(+) 091114 N 0005 0 060 0020 4,155.76 E.W. @ F.A.(+) 062014 Y 0892.0 500,917.93 TOTAL THIS ESTIMATE 2,872,907.17 TOTAL PREVIOUS ESTIMATE 3,373,825.10 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 09/23/14 EST. NO.32 TIME 02:17 PM R.E. NAME: LEE, PETER 07-2159C4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE NO CPM UPDATE 3/2013 -10,000.00 14 NO-CPM-UPDATE 3/2013 10,000.00 18 NO-CPM-UPDATE 5/6/13 -10,000.00 18 NO-CPM-UPDATE 5/6/13 10,000.00 22 NO-CPM-UPDATE 8&9/13 -20,000.00 22 NON CPM COMPLIANCE -75,000.00 23 NO-CPM-UPDATE 8&9/13 20,000.00 25 NON CPM COMPLIANCE 75,000.00 25 DELINQUENT SWPPP RPT -20,000.00 32 -20,000.00 -20,000.00 TOTAL DEDUCTIONS -20,000.00 -20,000.00 PROGRAM CAS145 PAGE 1 DATE 09/23/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-2159C4 TIME 02:17 PM ESTIMATE NO. 32 BID OPENING 05/12/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/14 R.E. NAME: LEE, PETER DATE OF THIS ESTIMATE 09/23/14 LOCATION PROGRESS ESTIMATE 07-LA-5-1.8/3.0 ----------------- FLATIRON WEST INC IN LOS ANGELES COUNTY IN SANTA FE 1770 LA COSTA MEADOWS DRIVE SPRINGS AND NORWALK FROM SAN MAROCS CA 90278 ALONDRA BOULEVARD OVERCROSSING TO SHOEMAKER AVENUE OVERCROSSING FED. AID NO. IMOO-5294(9N ) WIDEN AND REALIGH FREEWAY WITH PCC ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 7,500.0000 7,500.00 0.520 3,900 002 TIME-RELATED OVERHEAD WDAY 3,500.0000 3,500,000.00 20.000 70,000.00 668.000 2,338,000 003 3.7 M TEMPORARY CHAIN LINK GATE EA 1,110.0000 7,770.00 7.000 7,770 (TYPE CL-1.8) 004 6.1 M TEMPORARY CHAIN LINK GATE EA 1,375.0000 11,000.00 2.000 2,750 (TYPE CL-1.8) 005 7.3 M TEMPORARY ROLLING CHAIN LINK GATE EA 2,050.0000 2,050.00 1.000 2,050 (TYPE CL-1.8) 006 9.14 M TEMPORARY ROLLING CHAIN LINK GATE EA 2,100.0000 12,600.00 2.000 4,200 (TYPE CL-1.8) 007 11.0 M TEMPORARY ROLLING CHAIN LINK GATE EA 2,460.0000 12,300.00 3.000 7,380 (TYPE CL-1.8) 008 18.29 M TEMPORARY ROLLING CHAIN LINK EA 4,400.0000 4,400.00 0.000 0 GATE (TYPE CL-1.8) 009 19.81 M TEMPORARY ROLLING CHAIN LINK EA 4,400.0000 4,400.00 0.000 0 GATE (TYPE CL-1.8) 010 TEMPORARY FENCE (TYPE CL-1.8) M 46.0000 184,920.00 3,578.000 164,588 011 CONSTRUCTION SITE MANAGEMENT LS 85,000.0000 85,000.00 0.010 850.00 0.670 56,950 012 PREPARE STORM WATER POLLUTION LS 2,500.0000 2,500.00 0.750 1,875 PREVENTION PLAN 013 TEMPORARY SOIL STABILIZER M2 1.0000 2,560.00 1,980.000 1,980 014 TEMPORARY MULCH M2 1.0000 5,200.00 0.000 0 015 TEMPORARY EROSION CONTROL BLANKET M2 3.6000 9,216.00 0.000 0 016 TEMPORARY FIBER ROLL M 15.0000 16,200.00 4,071.640 61,074 017 TEMPORARY SILT FENCE M 8.0000 11,600.00 309.790 2,478 018 TEMPORARY GRAVEL BAG BERM M 18.0000 365,400.00 3,289.110 59,203 019 TEMPORARY CONCRETE WASHOUT FACILITY EA 3,500.0000 21,000.00 4.000 14,000.00 10.000 35,000 020 TEMPORARY CONSTRUCTION ENTRANCE EA 5,000.0000 100,000.00 17.000 85,000 021 TEMPORARY COVER M2 3.0000 7,680.00 5,914.210 17,742 022 MOVE-IN/MOVE-OUT EA 500.0000 3,000.00 3.000 1,500 (TEMPORARY EROSION CONTROL) PROGRAM CAS145 PAGE 2 DATE 09/23/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-2159C4 TIME 02:17 PM ESTIMATE NO. 32 BID OPENING 05/12/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/14 R.E. NAME: LEE, PETER DATE OF THIS ESTIMATE 09/23/14 ------------------------------------------------------------------------------------------------------------------------------------ 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 40,000.00 48.000 9,600 024 STREET SWEEPING LS 150,000.0000 150,000.00 0.020 3,000.00 0.640 96,000 025 TEMPORARY PUMP LS 25,000.0000 25,000.00 0.650 16,250 026 TEMPORARY HYDRAULIC MULCH M2 1.0000 2,560.00 0.000 0 027 STORM WATER ANNUAL REPORT EA 2,000.0000 12,000.00 1.000 2,000.00 3.000 6,000 028 CONSTRUCTION AREA SIGNS LS 100,000.0000 100,000.00 0.020 2,000.00 0.570 57,000 029 TRAFFIC CONTROL SYSTEM LS 1,000,000.0000 1,000,000.00 0.010 10,000.00 0.315 315,000 030 TYPE II BARRICADE EA 25.0000 1,450.00 19.000 475 031 TRAFFIC CONE EA 20.0000 2,200.00 0.000 0 032 TYPE III BARRICADE EA 100.0000 13,000.00 14.000 1,400 033 TEMPORARY PAVEMENT MARKING (PAINT) M2 35.0000 13,650.00 3.870 135.45 389.060 13,617 034 TEMPORARY TRAFFIC STRIPE (PAINT) M 1.0000 60,300.00 293.000 293.00 30,865.000 30,865 035 CHANNELIZER (SURFACE MOUNTED) EA 32.0000 20,800.00 353.000 11,296 036 TEMPORARY PAVEMENT MARKER EA 4.0000 32,680.00 3,106.000 12,424 037 TEMPORARY RAILING (TYPE K) M 42.0000 487,200.00 7,827.000 328,734 038 TEMPORARY CRASH CUSHION MODULE EA 225.0000 130,500.00 308.000 69,300 039 TEMPORARY CRASH CUSHION (TYPE ADIEM) EA 14,000.0000 14,000.00 0.000 0 040 REMOVE YELLOW PAINTED TRAFFIC STRIPE M 2.0000 20,400.00 1,473.000 2,946 (HAZARDOUS WASTE) 041 REMOVE YELLOW THERMOPLASTIC TRAFFIC M 2.0000 16,600.00 6.000 12.00 5,554.000 11,108 STRIPE (HAZARDOUS WASTE) 042 ABANDON UTILITY PIPE M 11.0000 4,400.00 0.000 0 043 ABANDON SEWER M 14.0000 37,100.00 2,284.000 31,976 044 ABANDON SEWER MANHOLE EA 1,600.0000 48,000.00 26.000 41,600 045 REMOVE CHAIN LINK FENCE M 9.0000 32,310.00 3,379.000 30,411 046 REMOVE METAL BEAM GUARD RAILING M 28.0000 13,720.00 518.000 14,504 047 REMOVE DOUBLE METAL BEAM BARRIER M 35.0000 66,850.00 986.000 34,510 048 REMOVE PAINTED TRAFFIC STRIPE M 1.5000 28,350.00 203.000 304.50 7,852.000 11,778 049 REMOVE PAINTED PAVEMENT MARKING M2 30.0000 6,300.00 150.420 4,512 PROGRAM CAS145 PAGE 3 DATE 09/23/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-2159C4 TIME 02:17 PM ESTIMATE NO. 32 BID OPENING 05/12/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/14 R.E. NAME: LEE, PETER DATE OF THIS ESTIMATE 09/23/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 REMOVE THERMOPLASTIC TRAFFIC STRIPE M 1.5000 19,350.00 2,466.000 3,699 051 REMOVE PAVEMENT MARKER EA 1.0000 7,610.00 5,561.000 5,561 052 REMOVE ROADSIDE SIGN EA 125.0000 625.00 5.000 625 053 REMOVE ROADSIDE SIGN (WOOD POST) EA 125.0000 4,625.00 37.000 4,625 054 REMOVE ROADSIDE SIGN (METAL POST) EA 125.0000 18,125.00 101.000 12,625 055 REMOVE ROADSIDE SIGN EA 100.0000 3,900.00 39.000 3,900 (STRAP AND SADDLE BRACKET METHOD) 056 REMOVE SIGN STRUCTURE EA 6,000.0000 24,000.00 4.000 24,000 057 REMOVE BRIDGE MOUNTED SIGN EA 3,500.0000 7,000.00 2.000 7,000 058 REMOVE ASPHALT CONCRETE DIKE M 12.0000 2,640.00 94.100 1,129 059 REMOVE PIPE M 57.0000 102,600.00 828.080 47,200 060 REMOVE UTILITY PIPE M 128.0000 17,920.00 0.000 0 061 REMOVE INLET EA 1,000.0000 36,000.00 14.000 14,000 062 REMOVE HEADWALL EA 1,000.0000 24,000.00 9.000 9,000 063 REMOVE SEWER MANHOLE EA 3,000.0000 3,000.00 1.000 3,000 064 REMOVE MANHOLE EA 900.0000 7,200.00 5.000 4,500 065 REMOVE RETAINING WALL M 105.0000 11,550.00 110.000 11,550 066 REMOVE SEWER PIPE M 60.0000 7,800.00 55.500 3,330 067 REMOVE CONCRETE PAVEMENT M2 1.0000 21,000.00 5,399.810 5,399 068 REMOVE ASPHALT CONCRETE SURFACING M2 9.0000 70,380.00 7,402.700 66,624 069 REMOVE RETAINING CURB M 8.0000 2,000.00 269.500 2,156 070 RELOCATE TEMPORARY RAILING (TYPE K) M 6.0000 66,600.00 0.000 0 071 RELOCATE GATE EA 1,200.0000 1,200.00 0.000 0 072 RELOCATE ROADSIDE SIGN EA 350.0000 8,750.00 0.000 0 073 ADJUST MANHOLE EA 3,200.0000 9,600.00 0.000 0 074 ADJUST MANHOLE TO GRADE EA 2,300.0000 55,200.00 1.000 2,300 075 MODIFY SEWER MANHOLE EA 2,400.0000 19,200.00 9.000 21,600 076 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 3.0000 60,600.00 1,858.740 5,576.22 1,858.740 5,576 PROGRAM CAS145 PAGE 4 DATE 09/23/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-2159C4 TIME 02:17 PM ESTIMATE NO. 32 BID OPENING 05/12/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/14 R.E. NAME: LEE, PETER DATE OF THIS ESTIMATE 09/23/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 REMOVE PARKING BUMPER EA 28.0000 1,260.00 0.000 0 078 REMOVE CONCRETE M3 60.0000 67,200.00 351.900 21,114 079 REMOVE CONCRETE SIDEWALK AND DRIVEWAY M2 3.5000 26,880.00 7,297.310 25,540 080 REMOVE CONCRETE (CURB AND GUTTER) M 4.0000 48,000.00 9,841.440 39,365 081 REMOVE SOUND WALL M 65.0000 28,600.00 330.000 21,450 082 CAP MANHOLE EA 850.0000 2,550.00 2.000 1,700 083 REMOVE GUARD POST EA 140.0000 980.00 0.000 0 084 BRIDGE REMOVAL LS 190,000.0000 190,000.00 0.000 0 085 CLEARING AND GRUBBING LS 100,000.0000 100,000.00 0.800 80,000 086 ROADWAY EXCAVATION M3 18.0000 1,778,400.00 58,405.970 1,051,307 087 ROADWAY EXCAVATION (CONTAMINATED SOIL) M3 89.0000 774,300.00 26.200 2,331.80 8,266.500 735,718 088 ROADWAY EXCAVATION (TYPE Y-2) M3 11.0000 100,100.00 6,566.200 72,228 (AERIALLY DEPOSITED LEAD) 089 LEAD COMPLIANCE PLAN LS 15,500.0000 15,500.00 1.000 15,500 090 ADL BURIAL LOCATION REPORT LS 9,000.0000 9,000.00 0.200 1,800 091 HAZARDOUS MATERIALS MITIGATION PLANS LS 275,000.0000 275,000.00 0.450 123,750 092 CONTAMINATED SOIL DISPOSAL M3 18.0000 23,580.00 330.800 5,954 093 SOIL BORING LS 105,000.0000 105,000.00 0.900 94,500 094 DISPOSAL OF HAZARDOUS MATERIAL M3 196.0000 335,160.00 0.000 0 095 STRUCTURE EXCAVATION (BRIDGE) M3 35.0000 344,505.00 7,890.930 276,182 (F) 096 STRUCTURE EXCAVATION (CONTAMINATED) M3 430.0000 342,280.00 674.000 289,820 (F) 097 STRUCTURE EXCAVATION (AUSTIN VAULT) M3 25.0000 6,500.00 0.000 0 (F) 098 STRUCTURE EXCAVATION (RETAINING WALL) M3 25.0000 197,950.00 291.930 7,298.25 1,531.190 38,279 (F) 099 SAND BEDDING (AUSTIN VAULT) M3 80.0000 2,720.00 0.000 0 100 STRUCTURE BACKFILL (AUSTIN VAULT) M3 60.0000 4,500.00 0.000 0 (F) 101 STRUCTURE BACKFILL (BRIDGE) M3 80.0000 528,080.00 398.350 31,868.00 2,506.445 200,515 (F) 102 STRUCTURE BACKFILL (RETAINING WALL) M3 60.0000 568,560.00 766.290 45,977 (F) 103 PERVIOUS BACKFILL MATERIAL (RETAINING M3 200.0000 2,000.00 0.000 0 (F) WALL) PROGRAM CAS145 PAGE 5 DATE 09/23/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-2159C4 TIME 02:17 PM ESTIMATE NO. 32 BID OPENING 05/12/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/14 R.E. NAME: LEE, PETER DATE OF THIS ESTIMATE 09/23/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 DITCH EXCAVATION M3 28.0000 10,360.00 0.000 0 105 DITCH EXCAVATION (BIOSWALE) M3 12.0000 15,120.00 0.000 0 106 IMPORTED BORROW M3 6.0000 60,600.00 1,100.000 6,600 107 HIGHWAY PLANTING LS 141,000.0000 141,000.00 0.000 0 108 ROCK BLANKET M2 65.0000 747,500.00 0.000 0 109 PLANT ESTABLISHMENT WORK LS 56,000.0000 56,000.00 0.000 0 110 IRRIGATION SYSTEM LS 140,000.0000 140,000.00 0.000 0 111 WATER METER EA 5,000.0000 20,000.00 0.000 0 112 200 MM CORRUGATED HIGH DENSITY M 170.0000 2,040.00 0.000 0 POLYETHYLENE PIPE CONDUIT 113 250 MM CORRUGATED HIGH DENSITY M 160.0000 27,200.00 52.000 8,320 POLYETHYLENE PIPE CONDUIT 114 CLASS 4 AGGREGATE SUBBASE M3 30.0000 642,000.00 11,609.940 348,298 115 CLASS 2 AGGREGATE BASE M3 40.0000 732,000.00 10,044.620 401,784 116 CLASS 3 AGGREGATE BASE M3 37.0000 1,061,900.00 10,187.010 376,919 117 LEAN CONCRETE BASE M3 97.0000 1,649,000.00 1,021.110 99,047.67 4,419.235 428,665 118 HOT MIX ASPHALT TONN 82.0000 4,100,000.00 22,657.650 1,857,927 119 DATA CORE LS 5,000.0000 5,000.00 0.000 0 120 PLACE HOT MIX ASPHALT DIKE (TYPE E) M 14.0000 8,680.00 0.000 0 121 PLACE HOT MIX ASPHALT DIKE (TYPE F) M 44.0000 924.00 0.000 0 122 PLACE HOT MIX ASPHALT M2 16.0000 42,080.00 603.000 9,648 (MISCELLANEOUS AREA) 123 TACK COAT TONN 650.0000 3,900.00 25.400 16,510 124 CONCRETE PAVEMENT M3 179.0000 6,157,600.00 5,007.360 896,317 125 SEAL PAVEMENT JOINT M 7.7500 290,625.00 0.000 0 126 FURNISH STEEL PIPE PILING (610 MM) M 287.0000 8,315,251.00 22,817.500 6,548,622 127 DRIVE STEEL PIPE PILE (610 MM) EA 520.0000 774,280.00 1,275.000 663,000 128 FURNISH PILING (CLASS 400) M 106.0000 1,307,086.00 936.030 99,219.18 3,681.660 390,255 (ALTERNATIVE V) 129 DRIVE PILE (CLASS 400) (ALTERNATIVE V) EA 1,150.0000 972,900.00 65.000 74,750.00 267.500 307,625 130 400 MM CAST-IN-DRILLED-HOLE CONCRETE M 170.0000 307,700.00 1,754.200 298,214 PILING (SOUND WALL) PROGRAM CAS145 PAGE 6 DATE 09/23/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-2159C4 TIME 02:17 PM ESTIMATE NO. 32 BID OPENING 05/12/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/14 R.E. NAME: LEE, PETER DATE OF THIS ESTIMATE 09/23/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 760 MM PILE CASING M 375.0000 8,057,625.00 16,264.497 6,099,186 132 PRESTRESSING CAST-IN-PLACE CONCRETE LS 240,000.0000 240,000.00 0.200 48,000.00 1.000 240,000 133 STRUCTURAL CONCRETE, BRIDGE FOOTING M3 300.0000 1,230,300.00 78.350 23,505.00 3,390.899 1,017,269 (F) 134 STRUCTURAL CONCRETE, BRIDGE M3 525.0000 8,081,850.00 432.425 227,023.13 6,352.942 3,335,294 (F) 135 STRUCTURAL CONCRETE, RETAINING WALL M3 480.0000 1,508,640.00 729.460 350,140 (F) 136 STRUCTURAL CONCRETE, APPROACH SLAB M3 680.0000 281,520.00 0.000 0 (F) (TYPE N) 137 STRUCTURAL CONCRETE (AUSTIN VAULT) M3 790.0000 72,680.00 0.000 0 (F) 138 CLASS 3 CONCRETE M3 320.0000 1,280.00 0.000 0 139 CLASS 1 CONCRETE (BOX CULVERT) M3 750.0000 795,000.00 447.050 335,287 140 MINOR CONCRETE (MINOR STRUCTURE) M3 1,600.0000 480,000.00 176.490 282,384 (F) 141 MINOR CONCRETE (PIPE ENCASEMENT) M3 180.0000 34,200.00 179.060 32,230 142 MINOR CONCRETE (MEDIAN) M3 1,100.0000 35,200.00 0.000 0 (F) 143 MINOR CONCRETE (BACKFILL) M3 110.0000 38,500.00 132.410 14,565 (F) 144 PILASTER, SOUND WALL M3 2,100.0000 90,300.00 -15.620 -32,802.00 21.500 45,150 145 ARCHITECTURAL TREATMENT M2 120.0000 534,480.00 1,073.650 128,838 (F) 146 SOUND WALL (MASONRY BLOCK) M2 139.0000 248,810.00 1,790.000 248,810 (F) 147 PTFE SPHERICAL BEARING EA 3,000.0000 96,000.00 0.000 0 148 JOINT SEAL (MR 25 MM) M 200.0000 7,800.00 0.000 0 149 JOINT SEAL ASSEMBLY (MR 75 MM) M 875.0000 20,125.00 0.000 0 150 JOINT SEAL ASSEMBLY (MR 60 MM) M 870.0000 23,490.00 0.000 0 151 JOINT SEAL ASSEMBLY (MR 80 MM) M 1,050.0000 95,550.00 0.000 0 152 JOINT SEAL ASSEMBLY (MR 101 MM - 160 MM) M 3,000.0000 132,000.00 0.000 0 153 JOINT SEAL (MR 40 MM) M 300.0000 3,900.00 0.000 0 154 BAR REINFORCING STEEL (BRIDGE) KG 1.5500 5,162,133.95 1,149,728.184 1,782,078 (F) 155 BAR REINFORCING STEEL (RETAINING WALL) KG 1.8500 448,898.80 71,345.595 131,989 (F) 156 BAR REINFORCING STEEL (AUSTIN VAULT) KG 2.0000 24,968.00 0.000 0 (F) 157 BAR REINFORCING STEEL (BOX CULVERT) KG 1.6000 271,900.80 84,461.750 135,138 (F) PROGRAM CAS145 PAGE 7 DATE 09/23/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-2159C4 TIME 02:17 PM ESTIMATE NO. 32 BID OPENING 05/12/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/14 R.E. NAME: LEE, PETER DATE OF THIS ESTIMATE 09/23/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 158 HEADED BAR REINFORCEMENT EA 18.0000 89,856.00 3,770.000 67,860 (F) 159 FURNISH SIGN STRUCTURE (LIGHTWEIGHT) KG 12.0000 108,264.00 0.000 0 (F) 160 INSTALL SIGN STRUCTURE (LIGHTWEIGHT) KG 2.2000 19,848.40 0.000 0 (F) 161 FURNISH SIGN STRUCTURE (TRUSS) KG 9.5000 371,431.00 0.000 0 (F) 162 INSTALL SIGN STRUCTURE (TRUSS) KG 0.5000 19,549.00 0.000 0 (F) 163 FURNISH FORMED PANEL SIGN (OVERHEAD) M2 120.0000 11,520.00 0.000 0 164 FURNISH LAMINATED PANEL SIGN M2 120.0000 6,480.00 0.000 0 (25.4 MM-TYPE A) 165 FURNISH SINGLE SHEET ALUMINUM SIGN M2 110.0000 10,120.00 13.200 1,452 (1.6 MM-UNFRAMED) 166 FURNISH SINGLE SHEET ALUMINUM SIGN M2 130.0000 2,600.00 0.000 0 (2.0 MM-UNFRAMED) 167 FURNISH SINGLE SHEET ALUMINUM SIGN M2 121.0000 242.00 0.000 0 (1.6 MM-FRAMED) 168 FURNISH SINGLE SHEET ALUMINUM SIGN M2 150.0000 1,800.00 0.000 0 (2.0 MM-FRAMED) 169 914 MM CAST-IN-DRILLED-HOLE CONCRETE M 1,600.0000 8,000.00 0.000 0 PILE (SIGN FOUNDATION) 170 1372 MM CAST-IN-DRILLED-HOLE M 2,100.0000 18,900.00 0.000 0 CONCRETE PILE (SIGN FOUNDATION) 171 1524 MM CAST-IN-DRILLED-HOLE M 2,700.0000 62,100.00 0.000 0 CONCRETE PILE (SIGN FOUNDATION) 172 METAL (BARRIER MOUNTED SIGN) KG 30.0000 35,400.00 0.000 0 173 ROADSIDE SIGN - ONE POST EA 275.0000 3,300.00 0.000 0 174 ROADSIDE SIGN - TWO POST EA 800.0000 4,000.00 0.000 0 175 ROADSIDE SIGN-METAL POST EA 400.0000 56,800.00 40.000 16,000 176 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 300.0000 9,000.00 5.000 1,500 METHOD) 177 450 MM REINFORCED CONCRETE PIPE M 145.0000 101,500.00 250.200 36,279 178 525 MM REINFORCED CONCRETE PIPE M 260.0000 6,500.00 0.000 0 179 600 MM REINFORCED CONCRETE PIPE M 195.0000 507,000.00 1,282.500 250,087 180 750 MM REINFORCED CONCRETE PIPE M 250.0000 232,500.00 909.440 227,360 181 900 MM REINFORCED CONCRETE PIPE M 419.0000 22,626.00 53.100 22,248 182 1050 MM REINFORCED CONCRETE PIPE M 510.0000 37,230.00 72.200 36,822 183 1200 MM REINFORCED CONCRETE PIPE M 705.0000 62,745.00 0.000 0 184 1425 MM REINFORCED CONCRETE PILE M 750.0000 180,000.00 210.000 157,500 PROGRAM CAS145 PAGE 8 DATE 09/23/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-2159C4 TIME 02:17 PM ESTIMATE NO. 32 BID OPENING 05/12/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/14 R.E. NAME: LEE, PETER DATE OF THIS ESTIMATE 09/23/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 185 450 MM SLOTTED CORRUGATED STEEL PIPE M 300.0000 6,000.00 0.000 0 (2.01 MM THICK) 186 150 MM PERFORATED PLASTIC PIPE M 125.0000 4,750.00 0.000 0 UNDERDRAIN (AUSTIN VAULT) 187 150 MM NON-PERFORATED PLASTIC PIPE M 330.0000 3,960.00 0.000 0 (AUSTIN VAULT) 188 FILTER FABRIC (AUSTIN VAULT) M2 7.0000 644.00 0.000 0 189 PERMEABLE MATERIAL (AUSTIN VAULT) M3 100.0000 2,700.00 0.000 0 190 GRATED LINE DRAIN M 500.0000 46,500.00 0.000 0 191 900 MM PRECAST CONCRETE PIPE MANHOLE M 1,000.0000 41,000.00 20.170 20,170 192 200 MM VITRIFIED CLAY SEWER PIPE M 138.0000 171,120.00 985.600 136,012 193 250 MM VITRIFIED CLAY SEWER PIPE M 170.0000 125,800.00 729.900 124,083 194 375 MM VITRIFIED CLAY SEWER PIPE M 265.0000 119,250.00 427.480 113,282 195 450 MM VITRIFIED CLAY SEWER PIPE (EXTRA M 440.0000 25,520.00 47.500 20,900 STRENGTH) 196 525 MM VITRIFIED CLAY SEWER PIPE (SEWER M 480.0000 21,600.00 42.700 20,496 STRENGTH) 197 1220 MM REINFORCED CONCRETE SEWER PIPE M 1,250.0000 95,000.00 65.840 82,300 198 150 MM SEWER PIPE (LATERAL) M 210.0000 58,800.00 231.700 48,657 199 SEWER TERMINAL CLEANOUT EA 1,350.0000 1,350.00 0.500 675 200 SEWER MANHOLE FRAME AND COVER EA 650.0000 24,050.00 0.000 0 201 CONCRETE SEWER MANHOLE EA 5,300.0000 180,200.00 31.250 165,625 202 CONCRETE SEWER MANHOLE (TYPE E) EA 58,000.0000 174,000.00 3.000 174,000 203 CURB DRAIN EA 630.0000 3,150.00 0.000 0 204 GABION M3 620.0000 5,580.00 0.000 0 205 MINOR CONCRETE (DITCH LINING) M3 325.0000 13,325.00 0.000 0 206 MINOR CONCRETE (GUTTER LINING) M3 600.0000 2,400.00 0.000 0 207 MINOR CONCRETE (GUTTER DEPRESSION) M3 600.0000 6,600.00 10.330 6,198 208 MINOR CONCRETE (CURB, GUTTER, SIDEWALK, M3 325.0000 682,500.00 1,306.324 424,555 DRIVEWAY, CURB RAMP AND CROSS GUTTER) 209 MINOR CONCRETE (RAPID STRENGTH CONCRETE) M3 450.0000 81,000.00 36.420 16,389 210 MINOR CONCRETE (TEXTURED PAVING) M2 95.0000 152,000.00 0.000 0 211 MISCELLANEOUS IRON AND STEEL KG 3.0000 77,868.00 14,855.000 44,565 (F) PROGRAM CAS145 PAGE 9 DATE 09/23/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-2159C4 TIME 02:17 PM ESTIMATE NO. 32 BID OPENING 05/12/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/14 R.E. NAME: LEE, PETER DATE OF THIS ESTIMATE 09/23/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 212 MISCELLANEOUS METAL AND STEEL (AUSTIN KG 50.0000 2,650.00 0.000 0 (F) VAULT) 213 MISCELLANEOUS METAL (BRIDGE) KG 11.0000 47,773.00 0.000 0 (F) 214 BRIDGE DECK DRAINAGE SYSTEM KG 9.5000 268,299.00 14,278.000 135,641 (F) 215 FENCE (TYPE BW, 4-STRAND, METAL POST) M 80.0000 880.00 0.000 0 216 CHAIN LINK FENCE (TYPE CL-1.8) M 45.0000 43,200.00 0.000 0 217 3.7 M CHAIN LINK GATE (TYPE CL-1.8) EA 1,120.0000 8,960.00 0.000 0 218 4.3 M CHAIN LINK GATE (TYPE CL-1.8) EA 1,600.0000 1,600.00 0.000 0 219 7.3 M CHAIN LINK GATE (TYPE CL-1.8) EA 2,700.0000 2,700.00 0.000 0 220 9.1 M ROLLING CHAIN LINK GATE EA 2,910.0000 2,910.00 0.000 0 221 INSTALL MEDIAN MILEAGE PANEL EA 150.0000 2,100.00 0.000 0 222 METAL BEAM GUARD RAILING M 85.0000 8,160.00 0.000 0 223 METAL HANDRAILING M 400.0000 26,000.00 0.000 0 (F) 224 CHAIN LINK RAILING (TYPE 7 MODIFIED) M 340.0000 235,280.00 0.000 0 (F) 225 CHAIN LINK RAILING (TYPE 6 MODIFIED) M 172.0000 306,160.00 0.000 0 226 CONCRETE BARRIER (TYPE K) M 100.0000 85,000.00 0.000 0 227 TUBULAR HANDRAILING M 130.0000 59,930.00 0.000 0 (F) 228 CONCRETE BARRIER (TYPE 26 MODIFIED) M 575.0000 468,050.00 0.000 0 (F) 229 CABLE RAILING M 44.0000 3,828.00 0.000 0 (F) 230 TRANSITION RAILING (TYPE WB) EA 3,100.0000 12,400.00 0.000 0 231 END CAP (TYPE B) EA 70.0000 210.00 0.000 0 232 END CAP (TYPE TA) EA 410.0000 1,230.00 0.000 0 233 END ANCHOR ASSEMBLY (TYPE SFT) EA 410.0000 1,230.00 0.000 0 234 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 5,000.0000 10,000.00 0.000 0 235 ALTERNATIVE FLARED TERMINAL SYSTEM EA 1,650.0000 6,600.00 0.000 0 236 CRASH CUSHION (ADIEM) EA 20,000.0000 20,000.00 0.000 0 237 CRASH CUSHION MODULE, SAND FILLED EA 580.0000 22,620.00 0.000 0 238 CONCRETE BARRIER (TYPE 60G) M 275.0000 200,750.00 0.000 0 PROGRAM CAS145 PAGE 10 DATE 09/23/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-2159C4 TIME 02:17 PM ESTIMATE NO. 32 BID OPENING 05/12/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/14 R.E. NAME: LEE, PETER DATE OF THIS ESTIMATE 09/23/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 239 CONCRETE BARRIER (TYPE 60GE) M 690.0000 65,550.00 0.000 0 240 PORTABLE CONCRETE BARRIER (TYPE 60K) M 175.0000 194,250.00 0.000 0 241 CONCRETE BARRIER (TYPE 736 MODIFIED) M 200.0000 160,400.00 0.000 0 (F) 242 CONCRETE BARRIER (TYPE 736B MODIFIED) M 295.0000 557,550.00 0.000 0 243 CONCRETE BARRIER (TYPE 736SV) M 280.0000 126,000.00 405.000 113,400 244 CONCRETE BARRIER (TYPE 742A MOD) M 200.0000 67,800.00 0.000 0 (F) 245 CONCRETE BARRIER (TYPE 736A MODIFIED) M 240.0000 153,840.00 0.000 0 (F) 246 THERMOPLASTIC PAVEMENT MARKING M2 40.0000 55,200.00 0.000 0 247 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.4000 26,880.00 0.000 0 248 200 MM THERMOPLASTIC TRAFFIC STRIPE M 2.2000 5,830.00 0.000 0 249 200 MM THERMOPLASTIC TRAFFIC STRIPE M 1.7000 918.00 0.000 0 (BROKEN 3.66 M - 0.92 M) 250 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.2000 552.00 0.000 0 (BROKEN 1.83 M - 0.30 M) 251 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.2000 8,916.00 0.000 0 (BROKEN 10.98 M - 3.66 M) 252 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.2000 6,060.00 0.000 0 (BROKEN 5.18 M - 2.14 M) 253 PARKING BUMPER (PRECAST CONCRETE) EA 95.0000 2,470.00 6.000 570 254 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.0000 1,950.00 0.000 0 255 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 6,390.00 0.000 0 256 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 6,000.0000 6,000.00 0.750 4,500 SYSTEM ELEMENTS DURING CONSTRUCTION 257 SIGNAL AND LIGHTING (CITY STREET LS 106,000.0000 106,000.00 0.780 82,680 TEMPORARY LOCATION 3) 258 SIGNAL AND LIGHTING (CITY STREET LS 78,000.0000 78,000.00 0.530 41,340 TEMPORARY LOCATION 6) 259 SIGNAL AND LIGHTING (CITY STREET LS 232,000.0000 232,000.00 0.076 17,632 TEMPORARY LOCATION 7) 260 SIGNAL AND LIGHTING (CITY STREET LS 123,000.0000 123,000.00 0.868 106,764 TEMPORARY LOCATION 8) 261 SIGNAL AND LIGHTING (LOCATION 4) LS 151,000.0000 151,000.00 0.014 2,114 262 SIGNAL AND LIGHTING (LOCATION 5) LS 155,000.0000 155,000.00 0.000 0 263 SIGNAL AND LIGHTING LS 170,000.0000 170,000.00 0.950 161,500 (CITY STREET LOCATION 1) 264 SIGNAL AND LIGHTING LS 65,000.0000 65,000.00 0.950 61,750 (CITY STREET LOCATION 2) 265 SIGNAL AND LIGHTING LS 142,000.0000 142,000.00 0.000 0 (CITY STREET LOCATION 6) PROGRAM CAS145 PAGE 11 DATE 09/23/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-2159C4 TIME 02:17 PM ESTIMATE NO. 32 BID OPENING 05/12/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/14 R.E. NAME: LEE, PETER DATE OF THIS ESTIMATE 09/23/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 266 SIGNAL AND LIGHTING (CITY STREET LS 17,000.0000 17,000.00 0.000 0 LOCATION 7) 267 LIGHTING (TEMPORARY) LS 175,000.0000 175,000.00 0.411 71,925 268 LIGHTING (CITY STREET) LS 155,000.0000 155,000.00 0.051 7,905 269 REMOVE LIGHTING AND SIGN ILLUMINATION LS 9,000.0000 9,000.00 1.000 9,000 270 LIGHTING AND SIGN ILLUMINATION LS 250,000.0000 250,000.00 0.052 13,000 271 INTERCONNECTION CONDUIT AND CONDUCTOR LS 38,000.0000 38,000.00 0.431 16,378 272 ELECTRIC SERVICE (IRRIGATION) LS 8,000.0000 8,000.00 0.000 0 273 MODIFY TRAFFIC MONITORING STATION LS 65,000.0000 65,000.00 0.958 62,270 274 TEMPORARY COMMUNICATION SYSTEM LS 140,000.0000 140,000.00 0.000 0 275 MODIFY COMMUNICATION SYSTEM LS 485,000.0000 485,000.00 0.178 86,330 276 REMOVE RAMP METERING SYSTEM LS 7,000.0000 7,000.00 1.000 7,000 277 RAMP METERING SYSTEM LS 235,000.0000 235,000.00 0.034 7,990 278 MODIFY LIGHTING (CITY STREET) LS 261,000.0000 261,000.00 0.482 125,802 279 GUARD POST EA 500.0000 2,500.00 3.000 1,500 280 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 281 REMOVE ASBESTOS CEMENT PIPE M 70.0000 79,100.00 80.700 5,649 282 REMOVE WROUGHT IRON FENCE M 25.0000 13,250.00 100.700 2,517 283 GEOSYNTHETIC REINFORCED EMBANKMENT M2 1,300.0000 726,700.00 0.000 0 284 STRUCTURAL CONCRETE, BARRIER SLAB M3 500.0000 85,500.00 0.000 0 285 SHOTCRETE M3 500.0000 47,000.00 0.000 0 286 WROUGHT IRON FENCE M 150.0000 5,250.00 0.000 0 287 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 288 LEAN CONCRETE BASE (RAPID SETTING) M3 500.0000 75,000.00 0.000 0 289 CONCRETE PAVEMENT M3 640.0000 198,400.00 0.000 0 (RAPID STRENGTH CONCRETE) PROGRAM CAS145 PAGE 12 DATE 09/23/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-2159C4 TIME 02:17 PM ESTIMATE NO. 32 BID OPENING 05/12/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/14 R.E. NAME: LEE, PETER DATE OF THIS ESTIMATE 09/23/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 688,412.20 37,502,101.77 ADJUSTMENT OF COMPENSATION -77,062.47 183,498.40 EXTRA WORK 577,980.40 3,190,326.70 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,189,330.13 40,875,926.87 290 MOBILIZATION LS 6,000,000.0000 6,000,000.00 1.000 6,000,000 ORIGINAL CONTRACT AMOUNT 86,565,397.95 TOTAL WORK COMPLETED 1,189,330.13 46,875,926.87 MATERIALS ON HAND ON SITE 4,743,680.01 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -20,000.00 -20,000.00 TOTAL 1,169,330.13 51,599,606.88 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 09/13/11 1250 11/07/11 11/07/11 07/19/17 668 45 0 0 52% 53% PROGRESS IS SATISFACTORY TIA DISPUTE LEE, PETER RESIDENT ENGINEER PROGRAM CAS145 DATE 09/23/14