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 06/27/18 EST. NO. 039 TIME 03:02 PM R.E. NAME: CHAUDHARI, SUSHILKUMAR 07-2881U4 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 002 0027 750.00 E.W. @ U.P (+) 121317 N 0879.0 0028 750.00 032218 N 0880.0 003 0140 259.74 E.W. @ F.A.(+) 051418 N 0910.0 0141 204.89 052218 N 0911.0 006 0006 783.80 E.W. @ F.A.(+) 021918 N 0875.0 045 0001 -82,550.00 A.C. @ L.S.(-) 050317 N 0001 0 057 0003 1,158.41 E.W. @ F.A.(+) 041717 N 0912.0 058 0011 421.26 E.W. @ F.A.(+) 030518 N 0891.0 0012 465.90 120617 N 0888.0 0013 953.51 020218 N 0889.0 0014 325.12 020518 N 0890.0 104 0003 986.24 E.W. @ F.A.(+) 100317 N 0913.0 109 0005 4,494.90 E.W. @ F.A.(+) 032718 N 0892.0 0006 4,986.44 032818 N 0893.0 110 0001 1,622.94 E.W. @ F.A.(+) 110917 N 0894.0 0002 650.85 022118 N 0895.0 0003 1,388.33 022318 N 0896.0 0004 299.59 022618 N 0897.0 0005 1,571.33 030818 N 0898.0 111 0002 1,965.92 E.W. @ F.A.(+) 110117 N 0886.0 0003 879.90 110217 N 0887.0 113 0001 3,033.62 E.W. @ F.A.(+) 112817 N 0868.0 0002 3,256.20 121417 N 0869.0 0003 2,335.84 122117 N 0870.0 0004 3,486.66 010218 N 0872.0 0005 4,319.17 010318 N 0873.0 0006 1,796.29 010418 N 0874.0 115 0001 715.65 E.W. @ F.A.(+) 111617 N 0858.0 0002 1,586.62 121217 N 0859.0 0003 1,470.67 121217 N 0860.0 0004 1,492.71 121517 N 0861.0 0005 2,092.78 121517 N 0862.0 0006 5,767.19 122017 N 0863.0 0007 8,194.29 122117 N 0864.0 0008 1,573.69 010418 N 0865.0 0009 4,401.19 010518 N 0866.0 0010 4,209.70 010818 N 0867.0 116 0001 2,379.68 E.W. @ F.A.(+) 112717 N 0905.0 118 0001 2,901.81 E.W. @ F.A.(+) 121217 N 0907.0 0002 1,545.32 121317 N 0908.0 120 0002 5,606.17 E.W. @ F.A.(+) 010218 N 0698.1 0003 4,877.38 010318 N 0906.0 9,411.70 TOTAL THIS ESTIMATE 8,581,905.79 TOTAL PREVIOUS ESTIMATE 8,591,317.49 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 06/27/18 EST. NO. 039 TIME 03:02 PM R.E. NAME: CHAUDHARI, SUSHILKUMAR 07-2881U4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE PLANT OUT OF COMPL -4,305.00 017 CEM 4401 2016 S.W. -10,000.00 022 SWPPP MCS -5,000.00 029 LATE CLOSURE OPENING -7,500.00 032 SWPPP VIOLATION -5,000.00 032 CEM 4401 ANNUAL 2017 -10,000.00 034 COZEEP NOT CANCELLED -920.00 034 CEM 4401 ANNUAL 2017 10,000.00 035 LATE OPENING JAN 24 -15,600.00 035 LATE OPENING JAN 27 -11,400.00 035 RE-STAKING CHARGES -1,775.00 036 CEM 4401 2016 S.W. 10,000.00 036 0.00 -51,500.00 LABOR COMPLIANCE VIOLATION MISSING CPR'S -9,000.00 004 FEB MISSING CPR'S -6,000.00 011 MISSING CPR'S 9,000.00 012 JUNE MISSING CPR'S -8,000.00 016 JULY MISSING CPRS -10,000.00 017 JUNE MISSING CPR'S 8,000.00 018 FEB MISSING CPR'S 6,000.00 018 JULY MISSING CPRS 10,000.00 018 CPR SEPT-NOV 2017 -10,000.00 033 CPR SEPT-NOV 2017 10,000.00 036 FEB CPR'S 2018 -3,000.00 036 FEB CPR'S 2018 3,000.00 037 CPR MARCH-APRIL 2018 -4,000.00 039 -4,000.00 -4,000.00 TOTAL DEDUCTIONS -4,000.00 -55,500.00 PROGRAM CAS145 PAGE 1 DATE 06/27/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-2881U4 TIME 03:02 PM ESTIMATE NO. 039 BID OPENING 10/16/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/18 R.E. NAME: CHAUDHARI, SUSHILKUMAR DATE OF THIS ESTIMATE 06/27/18 LOCATION RERUN PROGRESS ESTIMATE 07-LA-210-R16.1/R25.8 ----------------------- FLATIRON WEST, INC. IN & NR GLENDALE & LA CANADA FLINTR 1770 LA COSTA MEADOWS DRIVE IDGE FR DUNSMORE AV/N LOS ROBLES AV SAN MARCOS CA 92078 FED. AID NO. NHPI- 210-1(823)E ROADWAY REHABILITATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 15,000.0000 15,000.00 1.000 15,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 25,000.0000 25,000.00 0.700 17,500 003 TIME-RELATED OVERHEAD (WDAY) WDAY 5,000.0000 3,200,000.00 37.000 185,000.00 684.000 3,420,000 004 CONSTRUCTION AREA SIGNS LS 180,000.0000 180,000.00 1.000 180,000 005 TRAFFIC CONTROL SYSTEM LS 2,600,000.0000 2,600,000.00 0.004 10,400.00 0.999 2,597,400 006 TYPE III BARRICADE EA 150.0000 30,000.00 4.000 600.00 68.000 10,200 007 CHANNELIZER (SURFACE MOUNTED) EA 30.0000 47,400.00 160.000 4,800.00 1,545.000 46,350 008 TRAFFIC PLASTIC DRUM EA 102.0000 43,860.00 430.000 43,860 009 TEMPORARY TERMINAL SECTION (TYPE K) EA 1,300.0000 6,500.00 4.000 5,200 010 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 011 TEMPORARY RAILING (TYPE K) LF 6.0000 1,722,000.00 15,500.000 93,000.00 302,690.000 1,816,140 012 TEMPORARY CRASH CUSHION EA 182.0000 161,980.00 44.000 8,008.00 1,092.000 198,744 013 JOB SITE MANAGEMENT LS 150,000.0000 150,000.00 1.000 150,000 014 PREPARE STORM WATER POLLUTION PREVENTION LS 4,000.0000 4,000.00 0.750 3,000 PLAN 015 RAIN EVENT ACTION PLAN EA 500.0000 27,500.00 13.000 6,500 016 STORM WATER SAMPLING AND ANALYSIS DAY EA 250.0000 4,000.00 11.000 2,750 017 STORM WATER ANNUAL REPORT EA 2,000.0000 6,000.00 3.000 6,000 018 MOVE-IN/MOVE-OUT EA 715.0000 8,580.00 0.000 0 (TEMPORARY EROSION CONTROL) 019 TEMPORARY COVER SQYD 2.5000 25,000.00 5,453.000 13,632 020 TEMPORARY DRAINAGE INLET PROTECTION EA 208.0000 41,600.00 200.000 41,600 021 TEMPORARY FIBER ROLL LF 4.5500 118,300.00 22,560.000 102,648 022 TEMPORARY GRAVEL BAG BERM LF 3.3500 83,750.00 7,056.000 23,637 PROGRAM CAS145 PAGE 2 DATE 06/27/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-2881U4 TIME 03:02 PM ESTIMATE NO. 039 BID OPENING 10/16/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/18 R.E. NAME: CHAUDHARI, SUSHILKUMAR DATE OF THIS ESTIMATE 06/27/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY SILT FENCE LF 3.0000 45,000.00 0.000 0 024 TEMPORARY CONSTRUCTION ENTRANCE EA 4,500.0000 216,000.00 1.000 4,500.00 23.000 103,500 025 STREET SWEEPING LS 385,000.0000 385,000.00 1.000 385,000 026 TEMPORARY CONCRETE WASHOUT LS 210,000.0000 210,000.00 1.000 210,000 027 WORK AREA MONITORING (BRIDGE) LS 20,000.0000 20,000.00 0.000 0 028 TREATED WOOD WASTE LB 0.1500 83,250.00 11,288.500 1,693.28 331,365.840 49,704 029 PUBLIC SAFETY PLAN LS 5,000.0000 5,000.00 1.000 5,000 030 REPAIR SPALLED SURFACE AREA SQFT 24.0000 54,432.00 14.000 336 031 REMOVE CHAIN LINK FENCE LF 31.0000 558.00 18.000 558 032 REMOVE GUARDRAIL LF 3.5000 98,350.00 150.000 525.00 22,003.500 77,012 033 REMOVE IRRIGATION FACILITY LS 3,100.0000 3,100.00 0.000 0 034 REMOVE PAINTED TRAFFIC STRIPE LF 0.2000 140,200.00 208,206.000 41,641.20 1,158,142.000 231,628 035 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.2500 85,000.00 318,308.000 79,577 036 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.3500 4,324.00 307.000 721 037 REMOVE PAVEMENT MARKER EA 0.2500 5,425.00 2,933.000 733.25 72,395.000 18,098 038 REMOVE CHANNELIZERS EA 9.0000 1,530.00 80.000 720 039 REMOVE ROADSIDE SIGN EA 170.0000 13,940.00 0.000 0 040 REMOVE ROADSIDE SIGN PANEL EA 52.0000 208.00 0.000 0 041 REMOVE SIGN STRUCTURE (EA) EA 2,050.0000 94,300.00 6.000 12,300 042 REMOVE ASPHALT CONCRETE DIKE LF 1.2500 186,250.00 68,258.000 85,322 043 REMOVE PIPE (LF) LF 11.0000 38,500.00 3,456.000 38,016 044 REMOVE INLET EA 1,000.0000 73,000.00 63.000 63,000 045 REMOVE CONCRETE PAVEMENT (SQYD) SQYD 7.2000 2,037,600.00 4,859.440 34,987.97 289,720.440 2,085,987 046 REMOVE BASE AND SURFACING CY 23.0000 22,080.00 120.000 2,760.00 796.000 18,308 047 REMOVE CONCRETE DECK SURFACE SQFT 16.0000 28,960.00 2,065.000 33,040 048 SALVAGE PRECAST CONCRETE SLABS SQFT 6.5000 79,950.00 1,008.000 6,552 049 SALVAGE IRRIGATION FACILITY LS 8,505.0000 8,505.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 06/27/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-2881U4 TIME 03:02 PM ESTIMATE NO. 039 BID OPENING 10/16/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/18 R.E. NAME: CHAUDHARI, SUSHILKUMAR DATE OF THIS ESTIMATE 06/27/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 RELOCATE ROADSIDE SIGN EA 330.0000 330.00 0.000 0 051 ADJUST INLET EA 1,500.0000 3,000.00 0.000 0 052 ADJUST PULL BOX EA 500.0000 20,000.00 0.000 0 053 MODIFY INLET EA 2,000.0000 28,000.00 11.000 22,000 054 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.6000 180,180.00 21,067.670 54,775.94 21,067.670 54,775 055 REMOVE CONCRETE BARRIER LF 11.5000 369,150.00 32,100.000 369,150 056 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.3000 4,131.00 10,134.460 3,040 057 REFINISH BRIDGE DECK SQFT 1.4500 11,034.50 0.000 0 058 FURNISH POLYESTER CONCRETE OVERLAY CF 98.0000 151,900.00 1,958.990 191,981 059 PLACE POLYESTER CONCRETE OVERLAY SQFT 3.2500 44,752.50 13,770.000 44,752 (F) 060 CAP INLET EA 1,100.0000 1,100.00 1.000 1,100 061 REMOVE CRASH CUSHION EA 165.0000 660.00 2.000 330 062 BRIDGE REMOVAL (PORTION), LOCATION A LS 25,000.0000 25,000.00 1.000 25,000 063 BRIDGE REMOVAL (PORTION), LOCATION B LS 25,000.0000 25,000.00 1.000 25,000 064 BRIDGE REMOVAL (PORTION), LOCATION C LS 25,000.0000 25,000.00 1.000 25,000 065 BRIDGE REMOVAL (PORTION), LOCATION D LS 25,000.0000 25,000.00 1.000 25,000 066 BRIDGE REMOVAL (PORTION), LOCATION E LS 25,000.0000 25,000.00 1.000 25,000 067 BRIDGE REMOVAL (PORTION), LOCATION F LS 25,000.0000 25,000.00 1.000 25,000 068 BRIDGE REMOVAL (PORTION), LOCATION G LS 25,000.0000 25,000.00 1.000 25,000 069 BRIDGE REMOVAL (PORTION), LOCATION H LS 25,000.0000 25,000.00 1.000 25,000 070 BRIDGE REMOVAL (PORTION), LOCATION I LS 25,000.0000 25,000.00 1.000 25,000 071 BRIDGE REMOVAL (PORTION), LOCATION J LS 25,000.0000 25,000.00 1.000 25,000 072 BRIDGE REMOVAL (PORTION), LOCATION K LS 25,000.0000 25,000.00 1.000 25,000 073 BRIDGE REMOVAL (PORTION), LOCATION L LS 25,000.0000 25,000.00 1.000 25,000 074 BRIDGE REMOVAL (PORTION), LOCATION M LS 25,000.0000 25,000.00 1.000 25,000 075 BRIDGE REMOVAL (PORTION), LOCATION N LS 25,000.0000 25,000.00 1.000 25,000 076 BRIDGE REMOVAL (PORTION), LOCATION O LS 25,000.0000 25,000.00 1.000 25,000 PROGRAM CAS145 PAGE 4 DATE 06/27/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-2881U4 TIME 03:02 PM ESTIMATE NO. 039 BID OPENING 10/16/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/18 R.E. NAME: CHAUDHARI, SUSHILKUMAR DATE OF THIS ESTIMATE 06/27/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 BRIDGE REMOVAL (PORTION), LOCATION P LS 25,000.0000 25,000.00 1.000 25,000 078 CLEARING AND GRUBBING (LS) LS 75,000.0000 75,000.00 1.000 75,000 079 ROADWAY EXCAVATION CY 12.3500 3,420,950.00 22,782.890 281,368.69 241,172.220 2,978,476 080 ROADWAY EXCAVATION (TYPE Z-2) CY 180.0000 221,400.00 1,134.780 204,260 (AERIALLY DEPOSITED LEAD) 081 STRUCTURE EXCAVATION (BRIDGE) CY 15.0000 16,905.00 894.570 13,418 (F) 082 STRUCTURE EXCAVATION (RETAINING WALL) CY 50.0000 49,250.00 798.000 39,900 (F) 083 STRUCTURE BACKFILL (BRIDGE) CY 32.0000 36,064.00 857.770 27,448 (F) 084 STRUCTURE BACKFILL (RETAINING WALL) CY 164.0000 84,460.00 155.000 25,420 (F) 085 PERVIOUS BACKFILL MATERIAL (RETAINING CY 62.0000 6,820.00 35.000 2,170 (F) WALL) 086 DITCH EXCAVATION CY 35.0000 25,550.00 730.000 25,550 087 ROADSIDE CLEARING LS 11,000.0000 11,000.00 0.000 0 088 SLOW-RELEASE FERTILIZER LB 7.0000 490.00 0.000 0 089 PLANT ESTABLISHMENT WORK LS 30,000.0000 30,000.00 0.000 0 090 CHECK AND TEST EXISTING IRRIGATION LS 690.0000 690.00 0.000 0 FACILITIES 091 OPERATE EXISTING IRRIGATION FACILITIES LS 10,000.0000 10,000.00 0.000 0 092 CONTROL AND NEUTRAL CONDUCTORS LS 16,000.0000 16,000.00 0.000 0 093 1" REMOTE CONTROL VALVE EA 530.0000 530.00 0.000 0 094 1 1/4" REMOTE CONTROL VALVE EA 550.0000 2,750.00 0.000 0 095 1 1/2" REMOTE CONTROL VALVE EA 585.0000 8,775.00 0.000 0 096 RISER SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 75.0000 3,150.00 0.000 0 097 2 1/2" GATE VALVE EA 800.0000 800.00 0.000 0 098 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 3.0000 1,140.00 0.000 0 (F) LINE) 099 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 4.0000 1,820.00 0.000 0 (F) LINE) 100 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 4.0000 2,520.00 0.000 0 (F) (SUPPLY LINE) 101 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 4.0000 1,000.00 0.000 0 (F) (SUPPLY LINE) 102 2" PLASTIC PIPE (SCHEDULE 40) LF 4.6500 4,743.00 0.000 0 (F) (SUPPLY LINE) 103 2 1/2" PLASTIC PIPE (SCHEDULE 40) LF 7.0000 6,090.00 0.000 0 (F) (SUPPLY LINE) PROGRAM CAS145 PAGE 5 DATE 06/27/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-2881U4 TIME 03:02 PM ESTIMATE NO. 039 BID OPENING 10/16/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/18 R.E. NAME: CHAUDHARI, SUSHILKUMAR DATE OF THIS ESTIMATE 06/27/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 BALL VALVE EA 500.0000 2,000.00 0.000 0 105 CLASS 3 AGGREGATE BASE (CY) CY 13.0000 995,800.00 5,382.070 69,966.91 45,190.760 587,479 106 AGGREGATE BASE CEMENT SLURRY CY 60.0000 1,080,000.00 0.000 0 107 ALTERNATE TREATED BASE CY 125.0000 6,250,000.00 579.500 72,437.50 48,056.000 6,007,000 108 LEAN CONCRETE BASE RAPID SETTING CY 460.0000 1,840.00 0.000 0 109 REPLACE BASE CY 300.0000 108,000.00 0.000 0 110 BASE BOND BREAKER SQYD 1.4000 686,000.00 431,453.370 604,034 111 HIGH FRICTION SURFACE TREATMENT SQYD 30.0000 546,000.00 18,954.000 568,620 112 REPLACE ASPHALT CONCRETE SURFACING CY 155.0000 1,236,900.00 1,041.980 161,506.90 5,497.940 852,180 113 HOT MIX ASPHALT, SUPERPAVE (TYPE A) TON 90.0000 375,300.00 59.420 5,347.80 59.420 5,347 114 RUBBERIZED HOT MIX ASPHALT, TON 100.0000 772,000.00 4,267.310 426,731.00 4,267.310 426,731 SUPERPAVE (GAP GRADED) 115 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 1.0000 127,000.00 0.000 0 116 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.2500 3,062.50 0.000 0 117 PLACE HOT MIX ASPHALT DIKE (TYPE D) LF 2.0000 1,520.00 0.000 0 118 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 2.2500 1,305.00 0.000 0 119 CONTINUOUSLY REINFORCED CONCRETE CY 288.0000 43,200.00 134.000 38,592 PAVEMENT 120 CONTINUOUSLY REINFORCED CONCRETE CY 486.0000 252,720.00 419.330 203,794.38 518.330 251,908 PAVEMENT-RAPID STRENGTH CONCRETE 121 JOINTED PLAIN CONCRETE PAVEMENT CY 165.0000 15,708,000.00 5,904.390 974,224.35 96,193.000 15,871,845 122 JOINTED PLAIN CONCRETE PAVEMENT CY 350.0000 63,000.00 260.830 91,290.50 300.870 105,304 (RSC) 123 PRECAST JOINTED CONCRETE PAVEMENT CY 465.0000 15,903,000.00 25,707.370 11,953,927 (PJCP) 124 SHOULDER CONCRETE PAVEMENT CY 231.0000 519,750.00 278.000 64,218.00 2,112.000 487,872 125 INDIVIDUAL PRECAST SLAB REPLACEMENT CY 1,000.0000 520,000.00 0.000 0 (IPSR) 126 GRIND EXISTING CONCRETE SQYD 4.5000 1,894,500.00 40,840.000 183,780.00 428,785.560 1,929,535 PAVEMENT 127 60" CAST-IN-DRILLED-HOLE CONCRETE LF 785.0000 855,650.00 243.300 190,990.50 1,020.130 800,802 PILE (SIGN FOUNDATION) 128 STRUCTURAL CONCRETE, BRIDGE CY 880.0000 169,840.00 193.000 169,840 (F) 129 STRUCTURAL CONCRETE, RETAINING WALL CY 345.0000 144,900.00 130.000 44,850 (F) 130 AGGREGATE BASE (APPROACH SLAB) CY 180.0000 133,740.00 151.870 27,336.60 1,234.080 222,134 PROGRAM CAS145 PAGE 6 DATE 06/27/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-2881U4 TIME 03:02 PM ESTIMATE NO. 039 BID OPENING 10/16/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/18 R.E. NAME: CHAUDHARI, SUSHILKUMAR DATE OF THIS ESTIMATE 06/27/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 STRUCTURAL CONCRETE, APPROACH SLAB CY 630.0000 4,690,350.00 540.660 340,615.80 5,844.760 3,682,198 (TYPE R) 132 MINOR CONCRETE (MINOR STRUCTURE) CY 1,574.0000 462,756.00 324.000 509,976 (F) 133 PAVING NOTCH EXTENSION CF 65.0000 274,625.00 23.250 1,511.25 5,900.400 383,526 134 DRILL AND BOND DOWEL LF 25.0000 13,625.00 579.000 14,475 135 CLEAN EXPANSION JOINT LF 45.0000 34,200.00 47.000 2,115.00 328.250 14,771 136 JOINT SEAL (MR 1/2") LF 31.0000 103,137.00 175.100 5,428.10 1,385.800 42,959 137 JOINT SEAL (MR 1") LF 36.0000 82,800.00 484.000 17,424.00 1,225.700 44,125 138 JOINT SEAL (MR 1 1/2") LF 72.0000 99,720.00 183.000 13,176.00 804.900 57,952 139 JOINT SEAL (MR 2") LF 125.0000 78,625.00 124.000 15,500.00 271.000 33,875 140 BAR REINFORCING STEEL (BRIDGE) LB 1.4500 36,975.00 25,500.000 36,975 (F) 141 BAR REINFORCING STEEL (RETAINING WALL) LB 0.9000 70,569.00 29,158.000 26,242 (F) 142 FURNISH SIGN STRUCTURE (TRUSS) LB 2.5000 2,260,572.50 127,178.000 317,945.00 496,616.000 1,241,540 (F) 143 INSTALL SIGN STRUCTURE (TRUSS) LB 0.2600 235,099.54 236,514.000 61,493.64 353,521.000 91,915 (F) 144 FURNISH FORMED PANEL SIGN (OVERHEAD) SQFT 8.5000 97,750.00 2,627.000 22,329.50 5,807.000 49,359 145 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 17.4000 87,870.00 0.000 0 146 FURNISH LAMINATED PANEL SIGN (1"-TYPE B) SQFT 21.6000 16,200.00 0.000 0 147 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 11.5000 1,380.00 0.000 0 (0.063"-UNFRAMED) 148 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.3500 7,904.00 0.000 0 (0.080"-UNFRAMED) 149 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.7500 1,386.00 0.000 0 (0.063"-FRAMED) 150 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.4500 12,666.50 0.000 0 (0.080"-FRAMED) 151 ROADSIDE SIGN - ONE POST EA 228.0000 11,628.00 0.000 0 152 ROADSIDE SIGN - TWO POST EA 1,420.0000 41,180.00 0.000 0 153 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 228.0000 5,472.00 0.000 0 METHOD) 154 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 7.0000 35,350.00 0.000 0 155 INSTALL SIGN PANEL SOUND WALL/BARRIER EA 8,000.0000 16,000.00 0.000 0 MOUNTED 156 PREPARE AND CLEAN CONCRETE SURFACES SQFT 0.9700 159,176.03 164,099.000 159,176 157 PAINT CONCRETE SURFACES SQFT 0.9700 159,176.03 28,738.000 27,875.86 151,783.000 147,229 PROGRAM CAS145 PAGE 7 DATE 06/27/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-2881U4 TIME 03:02 PM ESTIMATE NO. 039 BID OPENING 10/16/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/18 R.E. NAME: CHAUDHARI, SUSHILKUMAR DATE OF THIS ESTIMATE 06/27/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 158 ANTI-GRAFFITI COATING SQFT 0.9700 159,176.03 61,582.000 59,734.54 164,099.000 159,176 (F) 159 15" REINFORCED CONCRETE PIPE LF 90.0000 167,400.00 1,855.000 166,950 160 18" REINFORCED CONCRETE PIPE LF 68.0000 161,160.00 2,086.000 141,848 161 24" REINFORCED CONCRETE PIPE LF 423.0000 3,384.00 16.000 6,768 162 36" REINFORCED CONCRETE PIPE LF 645.0000 3,870.00 6.000 3,870 163 12" SLOTTED CORRUGATED STEEL PIPE LF 92.0000 14,720.00 420.000 38,640 (.079" THICK) 164 18" SLOTTED CORRUGATED STEEL PIPE LF 83.0000 363,540.00 4,283.500 355,530 (.079" THICK) 165 6" PERFORATED PLASTIC PIPE UNDERDRAIN LF 22.0000 104,940.00 2,020.000 44,440 166 6" NON-PERFORATED PLASTIC PIPE LF 310.0000 17,980.00 58.000 17,980 UNDERDRAIN 167 PERMEABLE MATERIAL (BLANKET) CY 89.0000 61,588.00 692.000 61,588 (F) 168 GRATED LINE DRAIN LF 74.0000 202,020.00 2,708.500 200,429 169 6" ALTERNATIVE PIPE RISER LF 128.0000 16,640.00 49.000 6,272 170 CONCRETE (CHANNEL LINING) CY 525.0000 210,000.00 400.000 210,000 171 SLOPE PAVING (CONCRETE) CY 325.0000 299,000.00 1,698.000 551,850 172 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 4.0000 19,160.00 0.000 0 173 MINOR CONCRETE (GUTTER) (LF) LF 20.0000 10,400.00 0.000 0 174 MINOR CONCRETE (DRIVEWAY) CY 312.0000 18,720.00 35.000 10,920.00 35.000 10,920 175 MINOR CONCRETE (STAMPED CONCRETE) SQFT 13.0000 999,700.00 62,566.000 813,358 176 MINOR CONCRETE (CURB, SIDEWALK AND CY 771.0000 115,650.00 94.680 72,998.28 94.680 72,998 CURB RAMP) 177 PRE/POST CONSTRUCTION SURVEYS EA 475.0000 29,450.00 31.000 14,725 178 MISCELLANEOUS IRON AND STEEL LB 1.3000 116,643.80 31,622.000 41,108 (F) 179 CHAIN LINK FENCE (TYPE CL-6) LF 31.0000 1,891.00 61.000 1,891 180 4' CHAIN LINK GATE (TYPE CL-6) EA 1,535.0000 38,375.00 2.000 3,070 181 DELINEATOR (CLASS 1) EA 56.0000 15,120.00 0.000 0 182 INSTALL MEDIAN MILEAGE PANEL EA 102.0000 6,528.00 0.000 0 183 MIDWEST GUARDRAIL SYSTEM (7' WOOD POST) LF 25.0000 207,750.00 275.000 6,875.00 8,000.000 200,000 184 VEGETATION CONTROL (MINOR CONCRETE) SQYD 38.0000 198,740.00 1,025.840 38,981.92 2,160.840 82,111 PROGRAM CAS145 PAGE 8 DATE 06/27/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-2881U4 TIME 03:02 PM ESTIMATE NO. 039 BID OPENING 10/16/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/18 R.E. NAME: CHAUDHARI, SUSHILKUMAR DATE OF THIS ESTIMATE 06/27/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 185 CONCRETE BARRIER (TRANSITION) LF 378.0000 50,274.00 133.000 50,274 186 DOUBLE MIDWEST GUARDRAIL SYSTEM LF 43.0000 13,330.00 200.000 8,600 (WOOD POST) 187 CABLE RAILING LF 18.2500 9,344.00 0.000 0 (F) 188 TRANSITION RAILING (TYPE WB-31) EA 3,210.0000 115,560.00 7.000 22,470.00 24.000 77,040 189 END CAP (TYPE A) EA 182.0000 910.00 1.000 182.00 4.000 728 190 END ANCHOR ASSEMBLY (TYPE SFT) EA 910.0000 29,120.00 2.000 1,820.00 20.000 18,200 191 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,015.0000 99,495.00 21.000 63,315 192 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,670.0000 64,080.00 1.000 2,670.00 16.000 42,720 193 CRASH CUSHION(TYPE SCI SMART 100 GM) EA 42,500.0000 255,000.00 2.000 85,000.00 6.000 255,000 194 RUSTIC ROCK BARRIER PATTERN LF 5.6000 424,065.60 56,714.000 317,598 (F) 195 CONCRETE BARRIER (TYPE 60A MODIFIED) LF 44.5000 193,085.50 2,060.000 91,670 (F) 196 CONCRETE BARRIER (TYPE 60A MODIFIED 1) LF 85.6000 56,153.60 484.000 41,430 (F) 197 CONCRETE ANCHOR BLOCK CY 2,750.0000 52,250.00 2.000 5,500.00 21.000 57,750 198 CONCRETE BARRIER (TYPE 60F MODIFIED) LF 250.0000 10,000.00 0.000 0 199 CONCRETE BARRIER (TYPE 60F) LF 200.0000 588,000.00 353.000 70,600.00 2,935.000 587,000 200 CONCRETE BARRIER (TYPE 60) LF 37.2500 510,325.00 60.000 2,235.00 8,829.000 328,880 201 CONCRETE BARRIER (TYPE 60C) LF 156.0000 48,360.00 310.000 48,360 202 CONCRETE BARRIER (TYPE 60D) LF 62.0000 32,240.00 0.000 0 203 CONCRETE BARRIER (TYPE 60W) LF 181.0000 175,570.00 5,612.000 1,015,772 204 CONCRETE BARRIER (TYPE 60W MODIFIED) LF 145.0000 2,798,500.00 13,100.000 1,899,500 205 CONCRETE BARRIER (TYPE 736B MODIFIED) LF 81.2500 1,593,718.75 340.000 27,625.00 17,753.500 1,442,471 (F) 206 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3700 113,590.00 31,319.000 11,588 207 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.9500 36,195.00 3,290.000 3,125 208 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.5900 15,222.00 1,895.000 1,118 (BROKEN 12-3) 209 THERMOPLASTIC PAVEMENT MARKING SQFT 2.9700 18,087.30 757.000 2,248 210 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2100 75,180.00 23,766.000 4,990 (BROKEN 36-12) 211 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2400 2,301.60 300.000 72 (BROKEN 17-7) PROGRAM CAS145 PAGE 9 DATE 06/27/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-2881U4 TIME 03:02 PM ESTIMATE NO. 039 BID OPENING 10/16/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/18 R.E. NAME: CHAUDHARI, SUSHILKUMAR DATE OF THIS ESTIMATE 06/27/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 212 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.5900 1,150.50 1,785.000 1,053 (BROKEN 36-12) 213 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 214 PAINT TRAFFIC STRIPE (2-COAT) LF 0.1000 111,000.00 223,430.000 22,343.00 2,471,870.000 247,187 215 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.1900 35,581.00 2,199.000 2,616 216 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.6200 56,854.00 3,906.000 10,233.72 34,960.000 91,595 217 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 9,000.0000 9,000.00 0.250 2,250 SYSTEM ELEMENTS DURING CONSTRUCTION 218 LIGHTING (TEMPORARY) LS 215,000.0000 215,000.00 0.165 35,475.00 0.919 197,585 219 TEMPORARY MICROWAVE VEHICLE DETECTION LS 105,000.0000 105,000.00 0.897 94,185 SYSTEM (MVDS) 220 INDUCTIVE LOOP DETECTOR (LS) LS 115,000.0000 115,000.00 0.000 0 221 MODIFY RAMP METERING SYSTEM LS 150,000.0000 150,000.00 0.047 7,050.00 0.761 114,150 222 MODIFY AUTOMATIC VEHICLE CLASSIFICATION LS 35,000.0000 35,000.00 0.027 945 STATION 223 MODIFY LIGHTING AND SIGN ILLUMINATION LS 4,400,000.0000 4,400,000.00 0.917 4,034,800 224 TUNNELS AND CONTROL BUILDING LS 5,000,000.0000 5,000,000.00 0.328 1,640,000.00 0.868 4,340,000 225 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 226 PLANT (GROUP H) EA 0.7200 26,136.00 0.000 0 227 TACK COAT TON 1,240.0000 68,200.00 21.330 26,449.20 31.980 39,655 228 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 229 ISOLATION JOINT SEAL (PREFORMED LF 6.5000 1,040,000.00 150,035.480 975,230 COMPRESSION) PROGRAM CAS145 PAGE 10 DATE 06/27/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-2881U4 TIME 03:02 PM ESTIMATE NO. 039 BID OPENING 10/16/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/18 R.E. NAME: CHAUDHARI, SUSHILKUMAR DATE OF THIS ESTIMATE 06/27/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 6,170,994.58 83,863,850.83 ADJUSTMENT OF COMPENSATION -82,550.00 4,743,143.79 EXTRA WORK 91,961.70 3,848,173.70 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 6,180,406.28 92,455,168.32 230 MOBILIZATION LS 8,000,000.0000 8,000,000.00 1.000 8,000,000 ORIGINAL CONTRACT AMOUNT 105,495,711.78 TOTAL WORK COMPLETED 6,180,406.28 100,455,168.32 MATERIALS ON HAND ON SITE -1,868,179.82 1,206,703.28 DEDUCTIONS -4,000.00 -55,500.00 TOTAL 4,308,226.46 101,606,371.60 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN EST. DATE WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR COMPLETION DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 02/27/15 890 04/23/15 04/23/15 07/09/18 624 163 0 0 89% 70% PROGRESS IS SATISFACTORY CHAUDHARI, SUSHILKUMAR RESIDENT ENGINEER PROGRAM CAS145 DATE 06/27/18