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 09/16/22 EST. NO. 014 TIME 11:19 AM R.E. NAME: GALLARDO, SAM 07-293604 --------------------------------------------------------------------------- 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 09/16/22 EST. NO. 014 TIME 11:19 AM R.E. NAME: GALLARDO, SAM 07-293604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 09/16/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-293604 TIME 11:19 AM ESTIMATE NO. 014 BID OPENING 04/22/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/22 R.E. NAME: GALLARDO, SAM DATE OF THIS ESTIMATE 09/16/22 LOCATION RERUN PROGRESS ESTIMATE 07-LA-405-14.3/15.8 ----------------------- ORTIZ ENTERPRISES, INC. IN LOS ANGELES COUNTY, IN TORRANCE, 6 CUSHING SUITE 200; FROM WESTERN AVENUE UNDERCROSSING IRVINE CA 92618 TO 182ND STREET UNDERCROSSING FED. AID NO. ACIM-405 -2(999)E INTERCHANGE IMPROVEMENTS AND NEW ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 7,500.0000 7,500.00 1.000 7,500 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 10,000.0000 10,000.00 0.250 2,500.00 0.750 7,500 003 TIME-RELATED OVERHEAD (WDAY) WDAY 5,560.0000 3,224,800.00 21.000 116,760.00 267.000 1,484,520 004 DISPUTE RESOLUTION BOARD ON-SITE EA 6,000.0000 78,000.00 4.000 24,000 MEETING 005 HOURLY OFF-SITE HR 200.0000 8,000.00 0.000 0 DISPUTE-RESOLUTION-BOARD-RELATED TASKS 006 CONSTRUCTION AREA SIGNS LS 60,000.0000 60,000.00 0.650 39,000 007 TRAFFIC CONTROL SYSTEM LS 534,000.0000 534,000.00 0.220 117,480.00 0.340 181,560 008 TYPE II BARRICADE EA 35.0000 735.00 6.040 211 009 TYPE III BARRICADE EA 100.0000 800.00 0.000 0 010 CHANNELIZER (SURFACE MOUNTED) EA 30.0000 6,000.00 55.000 1,650 011 PORTABLE RADAR SPEED FEEDBACK SIGN EA 42.0000 25,200.00 21.000 882.00 267.000 11,214 SYSTEM DAY 012 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 10,500.0000 136,500.00 8.000 84,000 013 TEMPORARY RAILING (TYPE K) LF 19.0000 438,900.00 15,260.000 289,940 014 TEMPORARY CRASH CUSHION MODULE EA 350.0000 49,000.00 95.000 33,250 015 TEMPORARY CRASH CUSHION EA 3,500.0000 28,000.00 1.000 3,500 (TYPE ABSORB 350) 016 TEMPORARY RADAR SPEED FEEDBACK EA 10,000.0000 20,000.00 2.000 20,000 SIGN SYSTEM 017 TEMPORARY PRIVACY SCREEN (TYPE 6') LF 6.5000 76,050.00 7,748.000 50,362 018 JOB SITE MANAGEMENT LS 10,000.0000 10,000.00 0.220 2,200.00 0.340 3,400 019 PREPARE STORM WATER POLLUTION PREVENTION LS 75,000.0000 75,000.00 1.000 75,000 PLAN 020 RAIN EVENT ACTION PLAN EA 500.0000 5,000.00 1.000 500.00 9.000 4,500 021 STORM WATER SAMPLING AND ANALYSIS DAY EA 125.0000 4,375.00 1.000 125 022 STORM WATER ANNUAL REPORT EA 2,000.0000 6,000.00 1.000 2,000 PROGRAM CAS145 PAGE 2 DATE 09/16/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-293604 TIME 11:19 AM ESTIMATE NO. 014 BID OPENING 04/22/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/22 R.E. NAME: GALLARDO, SAM DATE OF THIS ESTIMATE 09/16/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 MOVE-IN/MOVE-OUT EA 500.0000 5,000.00 0.000 0 (TEMPORARY EROSION CONTROL) 024 TEMPORARY COVER SQYD 1.0000 10,000.00 835.000 835 025 TEMPORARY DRAINAGE INLET PROTECTION EA 500.0000 12,500.00 25.000 12,500 026 TEMPORARY FIBER ROLL LF 5.0000 75,000.00 10,323.000 51,615 027 TEMPORARY GRAVEL BAG BERM LF 5.0000 5,000.00 110.000 550.00 716.000 3,580 028 TEMPORARY SILT FENCE LF 5.0000 15,000.00 2,200.000 11,000 029 TEMPORARY CONSTRUCTION ENTRANCE EA 10,000.0000 40,000.00 7.000 70,000 030 STREET SWEEPING LS 162,000.0000 162,000.00 0.120 19,440.00 0.500 81,000 031 TEMPORARY CONCRETE WASHOUT LS 35,000.0000 35,000.00 0.250 8,750.00 0.340 11,900 032 ASBESTOS COMPLIANCE PLAN LS 5,000.0000 5,000.00 0.000 0 033 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.5000 17,500.00 32,986.000 16,493 STRIPE (HAZARDOUS WASTE) 034 TREATED WOOD WASTE LB 0.7000 10,570.00 0.000 0 035 CLEARING AND GRUBBING (LS) LS 500,000.0000 500,000.00 0.050 25,000.00 1.000 500,000 036 ROADWAY EXCAVATION CY 28.5000 552,900.00 19,400.000 552,900 037 ROADWAY EXCAVATION (TYPE Z-2) CY 156.0000 118,560.00 0.000 0 (AERIALLY DEPOSITED LEAD) 038 ROADWAY EXCAVATION (TYPE R-1) CY 15.0000 90,450.00 6,030.000 90,450 (AERIALLY DEPOSITED LEAD) 039 STRUCTURE EXCAVATION (BRIDGE) CY 24.0000 16,128.00 490.000 11,760 (F) 040 STRUCTURE EXCAVATION (TYPE COM) CY 30.0000 11,880.00 396.000 11,880 041 STRUCTURE EXCAVATION (RETAINING WALL) CY 38.0000 236,018.00 6,000.000 228,000 (F) 042 STRUCTURE EXCAVATION (SOLDIER PILE WALL) CY 18.5000 35,168.50 700.000 12,950.00 1,176.000 21,756 (F) 043 STRUCTURE EXCAVATION (TYPE Z-2) CY 97.0000 404,199.00 3,990.000 387,030 (AERIALLY DEPOSITED LEAD) 044 STRUCTURE BACKFILL (BRIDGE) CY 40.0000 12,000.00 200.000 8,000.00 200.000 8,000 (F) 045 STRUCTURE BACKFILL (RETAINING WALL) CY 40.0000 314,080.00 4,300.000 172,000 (F) 046 STRUCTURE BACKFILL, RETAINING WALL CY 16.0000 24,864.00 1,554.000 24,864 (F) (OVER EXCAVATION) 047 STRUCTURE BACKFILL (SOLDIER PILE WALL) CY 14.0000 11,788.00 600.000 8,400.00 600.000 8,400 048 PERVIOUS BACKFILL MATERIAL CY 25.0000 175.00 0.000 0 (F) 049 PERVIOUS BACKFILL MATERIAL (RETAINING CY 25.0000 15,075.00 300.000 7,500.00 486.000 12,150 (F) WALL) PROGRAM CAS145 PAGE 3 DATE 09/16/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-293604 TIME 11:19 AM ESTIMATE NO. 014 BID OPENING 04/22/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/22 R.E. NAME: GALLARDO, SAM DATE OF THIS ESTIMATE 09/16/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 CONCRETE BACKFILL (SOLDIER PILE WALL) CY 235.0000 24,440.00 104.000 24,440.00 104.000 24,440 (F) 051 LEAN CONCRETE BACKFILL CY 195.0000 42,315.00 217.000 42,315.00 217.000 42,315 (F) 052 DITCH EXCAVATION CY 25.0000 3,000.00 0.000 0 053 IMPORTED BORROW (CY) CY 10.0000 120,000.00 12,000.000 120,000 054 GEOSYNTHETIC REINFORCEMENT SQYD 6.0000 3,738.00 0.000 0 (BIAXIAL GEOGRIDS) 055 ROADSIDE CLEARING LS 90,000.0000 90,000.00 0.000 0 056 ROCK BLANKET SQFT 12.0000 302,400.00 0.000 0 057 SLOW-RELEASE FERTILIZER LB 0.7500 780.00 0.000 0 058 PLANT (GROUP A) EA 12.5000 23,000.00 0.000 0 059 PLANT (GROUP B) EA 26.0000 22,360.00 0.000 0 060 PLANT (GROUP U) EA 122.0000 18,300.00 0.000 0 061 PLANT ESTABLISHMENT WORK LS 91,000.0000 91,000.00 0.000 0 062 WOOD MULCH CY 31.0000 173,910.00 0.000 0 063 CHECK AND TEST EXISTING IRRIGATION LS 11,200.0000 11,200.00 1.000 11,200 FACILITIES 064 OPERATE EXISTING IRRIGATION FACILITIES LS 32,400.0000 32,400.00 0.000 0 065 CONTROL AND NEUTRAL CONDUCTORS LS 35,350.0000 35,350.00 0.000 0 066 1 1/2" REMOTE CONTROL VALVE EA 580.0000 4,640.00 0.000 0 067 2" REMOTE CONTROL VALVE EA 625.0000 4,375.00 0.000 0 068 2 1/2" GALVANIZED STEEL PIPE LF 10.0000 1,980.00 0.000 0 (F) (SUPPLY LINE) 069 2 1/2" SUPPLY LINE (BRIDGE) LF 55.0000 10,120.00 0.000 0 (F) 070 RISER SPRINKLER ASSEMBLY EA 27.0000 43,740.00 0.000 0 071 2" GATE VALVE EA 930.0000 4,650.00 0.000 0 072 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 4.0000 28,560.00 0.000 0 (F) LINE) 073 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 4.2000 15,456.00 0.000 0 (F) LINE) 074 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 4.4000 23,408.00 0.000 0 (F) (SUPPLY LINE) 075 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 4.6000 27,002.00 0.000 0 (F) (SUPPLY LINE) 076 2" PLASTIC PIPE (SCHEDULE 40) LF 5.3000 27,401.00 0.000 0 (F) (SUPPLY LINE) PROGRAM CAS145 PAGE 4 DATE 09/16/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-293604 TIME 11:19 AM ESTIMATE NO. 014 BID OPENING 04/22/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/22 R.E. NAME: GALLARDO, SAM DATE OF THIS ESTIMATE 09/16/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 2 1/2" PLASTIC PIPE (SCHEDULE 40) LF 5.5000 16,280.00 0.000 0 (F) (SUPPLY LINE) 078 4" PLASTIC PIPE (SCHEDULE 40) LF 8.0000 184.00 0.000 0 (F) (SUPPLY LINE) 079 BALL VALVE EA 750.0000 4,500.00 0.000 0 080 6" CORRUGATED STEEL PIPE CONDUIT LF 67.0000 18,760.00 0.000 0 (.064" THICK) 081 1 1/2" WELDED STEEL PIPE CONDUIT LF 30.0000 12,300.00 0.000 0 082 COMPOST (CY) CY 40.0000 1,680.00 0.000 0 083 INCORPORATE MATERIALS SQFT 0.2500 1,115.00 0.000 0 084 CLASS 3 AGGREGATE BASE (CY) CY 43.0000 571,900.00 40.000 1,720 085 LEAN CONCRETE BASE CY 260.0000 1,606,800.00 0.000 0 086 LEAN CONCRETE BASE RAPID SETTING CY 275.0000 305,250.00 0.000 0 087 BASE BOND BREAKER SQYD 5.0000 132,500.00 0.000 0 088 HOT MIX ASPHALT (TYPE A) TON 106.0000 587,240.00 0.000 0 089 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 120.0000 339,600.00 0.000 0 090 GEOSYNTHETIC PAVEMENT INTERLAYER SQYD 3.5000 77,700.00 0.000 0 (PAVING FABRIC) 091 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 8.0000 1,200.00 0.000 0 092 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 8.0000 5,280.00 0.000 0 093 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 8.0000 1,520.00 0.000 0 094 TACK COAT TON 600.0000 3,000.00 0.000 0 095 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 12.0000 180,000.00 0.000 0 096 JOINTED PLAIN CONCRETE PAVEMENT CY 360.0000 2,307,600.00 0.000 0 097 JOINTED PLAIN CONCRETE PAVEMENT CY 375.0000 1,121,250.00 0.000 0 (RSC) 098 REMOVE CONCRETE PAVEMENT (SQYD) SQYD 12.0000 9,240.00 0.000 0 099 GROUND ANCHOR (SUBHORIZONTAL) EA 3,095.0000 352,830.00 30.000 92,850.00 30.000 92,850 100 STEEL SOLDIER PILE (2-W 14 X 38) LF 122.0000 219,478.00 1,799.000 219,478.00 1,799.000 219,478 101 30" DRILLED HOLE LF 56.0000 99,904.00 1,784.000 99,904.00 1,784.000 99,904 102 24" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 74.0000 1,354,718.00 20.000 1,480.00 18,306.800 1,354,703 103 30" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 137.0000 207,281.00 53.000 7,261 PROGRAM CAS145 PAGE 5 DATE 09/16/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-293604 TIME 11:19 AM ESTIMATE NO. 014 BID OPENING 04/22/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/22 R.E. NAME: GALLARDO, SAM DATE OF THIS ESTIMATE 09/16/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 60" CAST-IN-DRILLED-HOLE CONCRETE LF 1,125.0000 225,000.00 0.000 0 PILE (SIGN FOUNDATION) 105 PRESTRESSING CAST-IN-PLACE CONCRETE LS 50,000.0000 50,000.00 0.000 0 106 STRUCTURAL CONCRETE, CY 1,650.0000 136,950.00 0.000 0 (F) CURTAIN WALL 107 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 875.0000 78,750.00 90.000 78,750.00 90.000 78,750 (F) 108 STRUCTURAL CONCRETE, BRIDGE CY 2,290.0000 1,463,310.00 200.000 458,000.00 200.000 458,000 (F) 109 STRUCTURAL CONCRETE, BRIDGE CY 870.0000 367,140.00 0.000 0 (F) (POLYMER FIBER) 110 STRUCTURAL CONCRETE, RETAINING WALL CY 502.0000 1,552,686.00 600.000 301,200.00 2,500.000 1,255,000 (F) 111 STRUCTURAL CONCRETE CY 725.0000 640,900.00 882.000 639,450 (F) (24" CAST-IN-DRILLED HOLE PILE CAP) 112 STRUCTURAL CONCRETE CY 1,130.0000 18,080.00 16.000 18,080 (F) (30" CAST-IN-DRILLED HOLE PILE CAP) 113 STRUCTURAL CONCRETE, BARRIER SLAB CY 970.0000 551,930.00 0.000 0 (F) 114 STRUCTURAL CONCRETE, APPROACH CY 1,150.0000 44,850.00 0.000 0 (F) SLAB TYPE N10D (MODIFIED) 115 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,150.0000 85,100.00 0.000 0 (F) (TYPE N) 116 STRUCTURAL CONCRETE, HEADWALL CY 1,550.0000 9,300.00 6.000 9,300 (F) 117 STRUCTURAL CONCRETE, DRAINAGE INLET CY 1,140.0000 161,880.00 5.860 6,680.40 64.080 73,051 (F) 118 MINOR CONCRETE (MINOR STRUCTURE) CY 2,140.0000 59,920.00 0.000 0 (F) 119 MINOR CONCRETE (BACKFILL) CY 400.0000 4,000.00 0.000 0 (F) 120 CONCRETE SURFACE TEXTURE SQFT 12.5000 707,100.00 30,793.300 384,916 (F) 121 DRILL AND BOND DOWEL LF 10.0000 3,480.00 348.000 3,480.00 348.000 3,480 122 DRILL AND BOND DOWEL LF 22.0000 3,762.00 171.000 3,762.00 171.000 3,762 (CHEMICAL ADHESIVE)(LF) 123 JOINT SEAL (MR 1") LF 250.0000 27,750.00 0.000 0 124 BAR REINFORCING STEEL LB 5.0000 1,770.00 234.000 1,170 (F) 125 BAR REINFORCING STEEL (BRIDGE) LB 1.3700 541,932.27 56,156.000 76,933 (F) 126 BAR REINFORCING STEEL (RETAINING WALL) LB 1.1700 692,554.59 361,465.000 422,914 (F) 127 BAR REINFORCING STEEL (CURTAIN WALL) LB 1.1500 13,847.15 0.000 0 (F) 128 BAR REINFORCING STEEL (EPOXY COATED) LB 1.5000 2,787.00 0.000 0 (F) 129 BAR REINFORCING STEEL LB 1.5000 8,968.50 0.000 0 (F) (CURTAIN WALL EPOXY COATED) 130 BAR REINFORCING STEEL (GALVANIZED) LB 1.6500 161.70 42.000 69 (F) PROGRAM CAS145 PAGE 6 DATE 09/16/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-293604 TIME 11:19 AM ESTIMATE NO. 014 BID OPENING 04/22/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/22 R.E. NAME: GALLARDO, SAM DATE OF THIS ESTIMATE 09/16/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 BAR REINFORCING STEEL LB 0.8300 469,201.49 565,303.000 469,201 (F) (SOUND WALL PILE) 132 FURNISH SIGN STRUCTURE (TRUSS) LB 3.9500 519,030.00 0.000 0 (F) 133 INSTALL SIGN STRUCTURE (TRUSS) LB 0.2500 32,850.00 0.000 0 (F) 134 REMOVE SIGN STRUCTURE (EA) EA 3,600.0000 28,800.00 5.000 18,000 135 TIMBER LAGGING MFBM 6,720.0000 329,280.00 49.000 329,280.00 49.000 329,280 (F) 136 SOUND WALL (MASONRY BLOCK) SQFT 23.0000 1,959,830.00 0.000 0 (F) 137 ACCESS GATE (SOUND WALL) EA 5,500.0000 121,000.00 0.000 0 (F) 138 CLEAN AND PAINT STEEL SOLDIER PILING LS 66,000.0000 66,000.00 1.000 66,000.00 1.000 66,000 139 REMOVE RETAINING WALL (PORTION) (CY) CY 91.0000 60,970.00 565.000 51,415 140 REMOVE SOUND WALL (LF) LF 72.0000 414,000.00 6,736.610 485,035 141 REMOVE MASONRY BLOCK WALL SQFT 0.8500 765.00 900.000 765 142 REMOVE SOUND WALL (SQFT) SQFT 5.0000 31,270.00 6,254.000 31,270 143 REMOVE EXISTING SOUND WALL (PORTION) SQFT 6.0000 31,620.00 5,270.000 31,620 SQFT 144 REMOVE EXISTING 736SV BARRIER LF 75.0000 85,125.00 1,419.350 106,451 (PORTION) 145 REMOVE EXISTING 16" CAST-IN-DRILED LF 95.0000 3,040.00 32.000 3,040 HOLE CONCRETE PILING (PORTION) 146 BRIDGE REMOVAL (PORTION), LOCATION A LS 153,000.0000 153,000.00 1.000 153,000 147 BRIDGE REMOVAL (PORTION), LOCATION B LS 153,000.0000 153,000.00 1.000 153,000 148 18" REINFORCED CONCRETE PIPE LF 140.0000 127,400.00 434.300 60,802 149 24" REINFORCED CONCRETE PIPE LF 220.0000 74,800.00 268.100 58,982 150 30" REINFORCED CONCRETE PIPE LF 295.0000 10,620.00 36.000 10,620 151 18" CORRUGATED STEEL PIPE (.079" THICK) LF 230.0000 41,400.00 126.400 29,072 152 24" CORRUGATED STEEL PIPE (.079" THICK) LF 370.0000 96,200.00 82.500 30,525 153 18" STEEL FLARED END SECTION EA 1,145.0000 2,290.00 0.000 0 154 24" STEEL FLARED END SECTION EA 400.0000 5,200.00 0.000 0 155 18" CONCRETE FLARED END SECTION EA 400.0000 400.00 0.000 0 156 ABANDON CULVERT (LF) LF 51.0000 74,460.00 1,457.200 74,317 157 ABANDON INLET EA 1,500.0000 1,500.00 1.000 1,500 PROGRAM CAS145 PAGE 7 DATE 09/16/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-293604 TIME 11:19 AM ESTIMATE NO. 014 BID OPENING 04/22/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/22 R.E. NAME: GALLARDO, SAM DATE OF THIS ESTIMATE 09/16/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 158 REMOVE DRAINAGE FACILITY (EA) EA 1,250.0000 3,750.00 0.000 0 159 REMOVE PIPE (LF) LF 54.0000 62,640.00 845.600 45,662 160 REMOVE INLET EA 1,310.0000 48,470.00 5.000 6,550.00 29.000 37,990 161 REMOVE HEADWALL EA 3,300.0000 19,800.00 2.000 6,600 162 REMOVE FLARED END SECTION (EA) EA 900.0000 3,600.00 0.000 0 163 ADJUST INLET EA 2,000.0000 2,000.00 0.000 0 164 CAP INLET EA 790.0000 4,740.00 6.000 4,740 165 SAND BACKFILL CY 45.0000 4,455.00 98.770 4,444 166 ROCK SLOPE PROTECTION CY 350.0000 25,550.00 0.000 0 (60 LB, CLASS II, METHOD B) (CY) 167 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 4.0000 800.00 0.000 0 168 DETECTABLE WARNING SURFACE SQFT 45.0000 9,450.00 0.000 0 169 MINOR CONCRETE (MISCELLANEOUS CY 815.0000 37,490.00 11.000 8,965 CONSTRUCTION) 170 MINOR CONCRETE (CURB AND GUTTER) CY 605.0000 96,800.00 28.000 16,940 171 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 172 MINOR CONCRETE (CURB, SIDEWALK AND CY 535.0000 133,750.00 0.000 0 CURB RAMP) 173 REMOVE CONCRETE SIDEWALK AND DRIVEWAY CY 36.0000 9,720.00 24.000 864 174 REMOVE CONCRETE (CURB AND GUTTER) LF 4.0000 34,760.00 489.000 1,956.00 651.000 2,604 175 MISCELLANEOUS IRON AND STEEL LB 1.4000 30,053.80 2,320.000 3,248 (F) 176 ISOLATION CASING LB 5.0000 135,750.00 0.000 0 (F) 177 ISOLATION CASING (GALVANIZED) LB 9.0000 46,800.00 0.000 0 (F) 178 ACCESS DOOR ASSEMBLY EA 7,700.0000 7,700.00 0.000 0 179 BRIDGE DECK DRAINAGE SYSTEM LB 14.0000 32,956.00 0.000 0 (F) 180 SIGNAL AND LIGHTING (CITY) LS 518,000.0000 518,000.00 0.020 10,360 181 REMOVING SIGNAL AND LIGHT (CITY) LS 52,000.0000 52,000.00 0.000 0 182 INSTALL FIRE HYDRANT AND LATERAL EA 6,500.0000 32,500.00 5.000 32,500 183 REMOVE FIRE HYDRANT AND CAP LATERAL EA 1,100.0000 6,600.00 6.000 6,600 184 INSTALL AIR AND VACUUM RELEASE EA 4,500.0000 4,500.00 1.000 4,500 VALVE AND LATERAL PROGRAM CAS145 PAGE 8 DATE 09/16/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-293604 TIME 11:19 AM ESTIMATE NO. 014 BID OPENING 04/22/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/22 R.E. NAME: GALLARDO, SAM DATE OF THIS ESTIMATE 09/16/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 185 REMOVE AIR AND VACUUM RELEASE EA 1,500.0000 3,000.00 2.000 3,000 VALVE 186 PREPARE AND STAIN CONCRETE SQFT 5.0000 1,430.00 0.000 0 187 TEMPORARY CHAIN LINK FENCE WITH LF 17.0000 19,040.00 0.000 0 PRIVACY SCREEN (TYPE CL-6) 188 CHAIN LINK FENCE (TYPE CL-6) LF 27.0000 19,170.00 0.000 0 189 6' CHAIN LINK GATE (TYPE CL-6) EA 1,100.0000 2,200.00 0.000 0 190 24' CHAIN LINK GATE (TYPE CL-6) EA 3,500.0000 10,500.00 0.000 0 191 REMOVE CHAIN LINK FENCE LF 6.0000 8,880.00 101.000 606 192 REMOVE GATE EA 350.0000 1,400.00 0.000 0 193 REMOVE PAVEMENT MARKER EA 1.2500 9,462.50 6,203.000 7,753 194 GUARD RAILING DELINEATOR EA 32.0000 2,176.00 0.000 0 195 BARRIER MARKER EA 25.0000 2,375.00 0.000 0 196 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.3000 14,949.00 0.000 0 197 TEMPORARY PAVEMENT MARKER EA 3.3000 4,455.00 1,244.000 4,105 (RETRO-REFLECTIVE) 198 REMOVE ROADSIDE SIGN (WOOD POST) EA 125.0000 6,250.00 0.000 0 199 REMOVE ROADSIDE SIGN (METAL POST) EA 155.0000 1,240.00 0.000 0 200 REMOVE ROADSIDE SIGN EA 101.0000 4,444.00 0.000 0 (STRAP AND SADDLE BRACKET METHOD) 201 REMOVE ROADSIDE SIGN PANEL EA 76.0000 1,140.00 0.000 0 202 REMOVE SIGN FROM SIGN FRAME EA 810.0000 1,620.00 0.000 0 203 RELOCATE ROADSIDE SIGN-TWO POST EA 1,000.0000 1,000.00 0.000 0 204 FURNISH FORMED PANEL SIGN (OVERHEAD) SQFT 20.0000 34,600.00 0.000 0 205 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 31.0000 8,370.00 0.000 0 206 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.5000 13,340.00 0.000 0 (0.063"-UNFRAMED) 207 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 7,650.00 0.000 0 (0.080"-UNFRAMED) 208 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 21.0000 5,670.00 0.000 0 (0.063"-FRAMED) 209 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 22.0000 14,520.00 0.000 0 (0.080"-FRAMED) 210 METAL (ROADSIDE SIGN) LB 2.9000 7,569.00 0.000 0 211 METAL (SOUND WALL MOUNTED SIGN) LB 10.0000 29,800.00 0.000 0 PROGRAM CAS145 PAGE 9 DATE 09/16/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-293604 TIME 11:19 AM ESTIMATE NO. 014 BID OPENING 04/22/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/22 R.E. NAME: GALLARDO, SAM DATE OF THIS ESTIMATE 09/16/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 212 ROADSIDE SIGN - ONE POST EA 355.0000 22,720.00 0.000 0 213 ROADSIDE SIGN - TWO POST EA 890.0000 10,680.00 0.000 0 214 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 225.0000 14,175.00 0.000 0 METHOD) 215 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 14.0000 3,780.00 0.000 0 216 INSTALL ROADSIDE SIGN PANEL ON EA 505.0000 2,525.00 0.000 0 EXISTING POST 217 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 218 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 31.0000 15,810.00 0.000 0 219 CABLE RAILING LF 69.0000 27,945.00 0.000 0 (F) 220 TRANSITION RAILING (TYPE WB-31) EA 4,000.0000 16,000.00 0.000 0 221 END CAP (TYPE TC) EA 500.0000 1,500.00 0.000 0 222 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,000.0000 1,000.00 0.000 0 223 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,400.0000 13,600.00 0.000 0 224 CRASH CUSHION (TYPE SCI 70GM) EA 32,400.0000 32,400.00 0.000 0 225 CONCRETE BARRIER LF 265.0000 273,480.00 1,032.000 273,480 (F) (TYPE 842SV MODIFIED, HE=4') 226 CONCRETE BARRIER LF 293.0000 166,717.00 569.000 166,717 (F) (TYPE 842SV MODIFIED, HE=4.5') 227 CONCRETE BARRIER LF 313.0000 706,128.00 2,256.000 706,128 (F) (TYPE 842SV MODIFIED, HE=5' ) 228 CONCRETE BARRIER LF 293.0000 161,736.00 360.000 105,480 (F) (TYPE 842SV MODIFIED, HE=5.5' ) 229 CONCRETE BARRIER LF 365.0000 131,035.00 359.000 131,035 (F) (TYPE 842SV MODIFIED, HE=6' ) 230 CONCRETE BARRIER LF 450.0000 18,000.00 40.000 18,000 (F) (TYPE 842SV MODIFIED, HE=5.1' ) 231 CONCRETE BARRIER (TYPE 60MC) LF 84.0000 40,320.00 0.000 0 232 CONCRETE BARRIER LF 104.0000 42,640.00 0.000 0 (TYPE 736B MODIFIED) 233 CONCRETE BARRIER LF 89.0000 262,550.00 0.000 0 (TYPE 842B MODIFIED) 234 CONCRETE BARRIER (TYPE 842 MODIFIED) LF 99.0000 379,269.00 0.000 0 (F) 235 REMOVE GUARDRAIL LF 5.0000 4,950.00 0.000 0 236 REMOVE CONCRETE BARRIER LF 30.0000 300,000.00 9,630.000 288,900 237 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 238 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 PROGRAM CAS145 PAGE 10 DATE 09/16/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-293604 TIME 11:19 AM ESTIMATE NO. 014 BID OPENING 04/22/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/22 R.E. NAME: GALLARDO, SAM DATE OF THIS ESTIMATE 09/16/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 239 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 240 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 241 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 242 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 243 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 244 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 245 PAINT TRAFFIC STRIPE (2-COAT) LF 0.3500 33,110.00 80,200.000 28,070 246 PAINT PAVEMENT MARKING (2-COAT) SQFT 2.5000 5,250.00 624.000 1,560 247 REMOVE PAINTED TRAFFIC STRIPE LF 0.3000 17,460.00 0.000 0 248 REMOVE PAINTED PAVEMENT MARKING SQFT 2.0000 4,600.00 0.000 0 249 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 9,150.00 25,834.000 7,750 250 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 4,300.00 929.000 1,858 251 CONTRAST STRIPE PAINT (2-COAT) LF 0.2000 1,866.00 0.000 0 252 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 0.050 25.00 0.550 275 SYSTEM ELEMENTS DURING CONSTRUCTION 253 4" CONDUIT (BRIDGE) LF 98.0000 36,064.00 0.000 0 254 SIGNAL AND LIGHTING SYSTEM LS 251,000.0000 251,000.00 0.000 0 255 RAMP METERING SYSTEM LS 471,000.0000 471,000.00 0.050 23,550 256 TEMPORARY LIGHTING SYSTEMS LS 138,000.0000 138,000.00 0.020 2,760.00 0.820 113,160 257 MODIFYING LIGHTING SYSTEMS LS 568,000.0000 568,000.00 0.020 11,360.00 0.070 39,760 258 MODIFYING TRAFFIC MONITORING STATIONS LS 40,000.0000 40,000.00 0.400 16,000 259 MODIFY EXISTING FIBBER OPTIC LS 770,000.0000 770,000.00 0.030 23,100.00 0.070 53,900 CABLE SYSTEMS 260 REMOVING SIGNAL AND LIGHTING SYSTEMS LS 27,000.0000 27,000.00 0.000 0 261 REMOVING RAMP METERING SYSTEMS LS 15,000.0000 15,000.00 0.000 0 262 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 263 REMOVE METAL POLE (SIGN STRUCTURE) EA 2,550.0000 5,100.00 0.000 0 264 THERMOPLASTIC PAVEMENT MARKING SQFT 3.5000 27,300.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 265 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 27,240.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) PROGRAM CAS145 PAGE 11 DATE 09/16/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-293604 TIME 11:19 AM ESTIMATE NO. 014 BID OPENING 04/22/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/22 R.E. NAME: GALLARDO, SAM DATE OF THIS ESTIMATE 09/16/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 266 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 46,800.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 267 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 6,410.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 268 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 4,000.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 269 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 417.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) 270 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 2.0000 93,400.00 0.000 0 (BROKEN 18-12) 271 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 2.0000 17,840.00 0.000 0 (BROKEN 17-7) 272 INSTALL ROADSIGN SIGN PANEL EA 220.0000 2,640.00 0.000 0 (SOUNDWALL MOUNTED) PROGRAM CAS145 PAGE 12 DATE 09/16/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-293604 TIME 11:19 AM ESTIMATE NO. 014 BID OPENING 04/22/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/22 R.E. NAME: GALLARDO, SAM DATE OF THIS ESTIMATE 09/16/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 2,104,282.40 14,351,096.18 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 540,841.48 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 2,104,282.40 14,891,937.66 273 MOBILIZATION LS 4,100,000.0000 4,100,000.00 0.950 3,895,000 ORIGINAL CONTRACT AMOUNT 41,584,603.50 TOTAL WORK COMPLETED 2,104,282.40 18,786,937.66 MATERIALS ON HAND ON SITE -87,377.69 1,311,503.76 DEDUCTIONS 0.00 0.00 TOTAL 2,016,904.71 20,098,441.42 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 06/16/21 780 08/10/21 08/10/21 10/15/24 267 13 0 0 44% 34% PROGRESS IS SATISFACTORY GALLARDO, SAM RESIDENT ENGINEER