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 06/18/18 EST. NO. 006 TIME 12:59 PM R.E. NAME: 08-0J0704 --------------------------------------------------------------------------- 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 0001 1,659.47 E.W. @ F.A.(+) 012318 N 0001.0 0003 2,496.34 031918 N 0003.0 0004 357.11 012518 N 0010.0 0006 133.88 020818 N 0012.0 0007 228.37 020918 N 0013.0 0008 167.97 021418 N 0014.0 0009 167.97 021518 N 0015.0 0010 167.97 021618 N 0016.0 0011 467.25 021918 N 0017.0 0013 467.25 022018 N 0019.0 0014 474.76 022118 N 0020.0 0015 167.97 022318 N 0021.0 0016 299.28 022618 N 0022.0 0017 41.99 030918 N 0023.0 0018 146.97 031218 N 0024.0 0019 149.64 031318 N 0025.0 0020 1,007.16 032818 N 0026.0 0021 993.40 032918 N 0027.0 0022 886.19 033018 N 0028.0 0023 723.87 040218 N 0029.0 0024 1,691.51 040318 N 0030.0 0025 1,570.04 012418 N 088933 0026 394.32 012618 N 088936 004 0001 2,550.00 E.W. @ F.A.(+) 032018 N 0009.0 005 0001 44.14 E.W. @ F.A.(+) 032818 N 0031.0 006 0001 149.64 E.W. @ F.A.(+) 022818 N 0032.0 007 0001 1,746.87 E.W. @ F.A.(+) 031518 N 0033.0 0002 448.13 032918 N 0034.0 0003 2,542.08 033118 N 0035.0 22,341.54 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 22,341.54 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 06/18/18 EST. NO. 006 TIME 12:59 PM R.E. NAME: 08-0J0704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MISSING DOCS -5,000.00 002 DELINQUENT DOCS -3,000.00 003 MISSING DOCS 5,000.00 003 MISSING APP CERTS -1,000.00 006 MISSING FBS SEGU -1,000.00 006 -2,000.00 -5,000.00 TOTAL DEDUCTIONS -2,000.00 -5,000.00 PROGRAM CAS145 PAGE 1 DATE 06/18/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0J0704 TIME 12:59 PM ESTIMATE NO. 006 BID OPENING 01/12/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/15/18 R.E. NAME: DATE OF THIS ESTIMATE 06/18/18 LOCATION PROGRESS ESTIMATE 08-SBD-215-0.0/2.7 ----------------- 08-RIV-215-45.1/45.3 MYERS-RADOS A JOINT VENTURE IN GRAND TERRACE AT BARTON ROAD UNKNOWN INTERCHANGE UNKNOWN CA 99999 FED. AID NO. 04LN-6208(23) RECONSTRUCT INTERCHANGE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 986.4100 986.41 1.000 986 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 33,799.5000 33,799.50 0.150 5,069 003 TIME-RELATED OVERHEAD (WDAY) WDAY 8,333.3200 4,583,326.00 19.000 158,333.08 97.000 808,332 004 CONSTRUCTION AREA SIGNS LS 48,109.6500 48,109.65 0.014 673.54 0.471 22,659 005 TRAFFIC CONTROL SYSTEM LS 777,543.4700 777,543.47 0.034 26,436.48 0.176 136,847 006 TYPE II BARRICADE EA 20.6200 1,649.60 24.000 494 007 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 4.0400 14,624.80 265.000 1,070.60 1,870.000 7,554 008 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.4700 49,350.00 3,689.000 1,733.83 80,289.000 37,735 009 CHANNELIZER (SURFACE MOUNTED) EA 48.1100 22,274.93 289.000 13,903 010 FLASHING BEACON (PORTABLE) EA 1,367.6900 17,779.97 9.000 12,309 011 TEMPORARY TERMINAL SECTION (TYPE K) EA 1,705.4400 3,410.88 2.000 3,410 012 TEMPORARY SIGNAL AND LIGHTING LS 230,428.8700 230,428.87 0.500 115,214 013 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 393,965.2600 393,965.26 0.034 13,394.82 0.176 69,337 014 TEMPORARY RAILING (TYPE K) LF 22.2300 689,130.00 1,800.000 40,014.00 20,740.000 461,050 015 TEMPORARY CRASH CUSHION MODULE EA 204.8100 90,116.40 206.000 42,190 016 TEMPORARY CRASH CUSHION (ALTERNATIVE EA 4,261.1400 140,617.62 1.000 4,261.14 15.000 63,917 INLINE BARRIER) 017 JOB SITE MANAGEMENT LS 23,310.0000 23,310.00 0.034 792.54 0.176 4,102 018 PREPARE STORM WATER POLLUTION PREVENTION LS 8,767.3700 8,767.37 0.500 4,383 PLAN 019 RAIN EVENT ACTION PLAN EA 562.0100 24,728.44 7.000 3,934 020 STORM WATER SAMPLING AND ANALYSIS DAY EA 562.0100 17,422.31 0.000 0 021 STORM WATER ANNUAL REPORT EA 4,383.6800 13,151.04 0.000 0 022 MOVE-IN/MOVE-OUT EA 560.6100 2,242.44 1.000 560 (TEMPORARY EROSION CONTROL) PROGRAM CAS145 PAGE 2 DATE 06/18/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0J0704 TIME 12:59 PM ESTIMATE NO. 006 BID OPENING 01/12/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/15/18 R.E. NAME: DATE OF THIS ESTIMATE 06/18/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY SOIL BINDER SQYD 0.2300 6,670.00 0.000 0 024 TEMPORARY CHECK DAM LF 4.5700 28,791.00 293.000 1,339 025 TEMPORARY DRAINAGE INLET PROTECTION EA 315.0500 21,738.45 39.000 12,286 026 TEMPORARY FIBER ROLL LF 3.8700 89,010.00 9,932.000 38,436 027 TEMPORARY GRAVEL BAG BERM LF 5.9800 11,960.00 163.000 974 028 TEMPORARY CONSTRUCTION ENTRANCE EA 6,271.2400 50,169.92 10.000 62,712 029 STREET SWEEPING HR 164.8400 131,872.00 89.500 14,753.18 394.500 65,029 030 TEMPORARY CONCRETE WASHOUT LS 55,000.5000 55,000.50 0.034 1,870.02 0.176 9,680 031 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.6100 14,335.00 20,314.000 12,391 STRIPE (HAZARDOUS WASTE) 032 TREATED WOOD WASTE LB 0.1500 1,755.00 0.000 0 033 NOISE MONITORING LS 3,330.0000 3,330.00 0.000 0 034 ABANDON SEWER LF 25.7100 55,507.89 0.000 0 035 REMOVE FENCE LF 3.6200 15,707.18 5,436.000 19,678 036 REMOVE GATE EA 339.7900 679.58 1.000 339 037 REMOVE GUARDRAIL LF 11.8900 9,512.00 803.500 9,553 038 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.4700 13,677.00 29,766.000 13,990 039 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.3700 2,928.53 39.000 131.43 897.000 3,022 040 REMOVE PAVEMENT MARKER EA 1.3500 6,723.00 3,449.000 4,656 041 REMOVE ROADSIDE SIGN (WOOD POST) EA 193.9500 1,163.70 0.000 0 042 REMOVE SIGN STRUCTURE (EA) EA 6,054.5000 6,054.50 1.000 6,054 043 REMOVE BRIDGE MOUNTED SIGN EA 3,279.5000 6,559.00 2.000 6,559 044 REMOVE PIPE (LF) LF 33.5800 72,566.38 65.650 2,204.53 771.650 25,912 045 REMOVE INLET EA 1,508.2900 43,740.41 1.000 1,508.29 4.000 6,033 046 REMOVE SEWER MANHOLE EA 4,034.6400 12,103.92 0.000 0 047 REMOVE RETAINING WALL (LF) LF 113.6400 256,030.92 750.000 85,230.00 1,502.000 170,687 048 REMOVE RETAINING WALL (PORTION) (LF) LF 147.2500 14,725.00 96.000 14,136.00 96.000 14,136 049 REMOVE SEWER PIPE LF 131.3700 39,411.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 06/18/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0J0704 TIME 12:59 PM ESTIMATE NO. 006 BID OPENING 01/12/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/15/18 R.E. NAME: DATE OF THIS ESTIMATE 06/18/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 RESET MAILBOX EA 466.6400 933.28 0.000 0 051 ADJUST SEWER CLEANOUT TO GRADE EA 777.4200 3,109.68 0.000 0 052 ADJUST SEWER MANHOLE EA 1,110.1700 11,101.70 0.000 0 053 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.2500 117,000.00 0.000 0 054 REMOVE CONCRETE (CY) CY 109.5500 37,137.45 32.780 3,591.05 98.490 10,789 055 REMOVE CONCRETE CURB (LF) LF 8.2000 26,707.40 1,050.300 8,612.46 1,622.800 13,306 056 REMOVE CONCRETE SIDEWALK (SQYD) SQYD 13.3200 56,769.84 79.000 1,052.28 589.120 7,847 057 REMOVE CONCRETE (CURB AND GUTTER) LF 8.8300 27,152.25 872.500 7,704 058 REMOVE CONCRETE BARRIER LF 62.5400 56,911.40 600.000 37,524 059 REMOVE SOUND WALL (LF) LF 48.7700 72,667.30 313.000 15,265.01 632.000 30,822 060 CAP INLET EA 4,568.0600 18,272.24 1.000 4,568 061 SAND BACKFILL CY 237.5100 3,562.65 0.000 0 062 BRIDGE REMOVAL LS 410,835.9800 410,835.98 0.500 205,417 063 CLEARING AND GRUBBING (LS) LS 373,050.1100 373,050.11 0.850 317,092 064 DUST PALLIATIVE SQYD 0.3300 58,740.00 0.000 0 065 ROADWAY EXCAVATION CY 21.4100 4,074,323.00 17,103.380 366,183.37 98,041.450 2,099,067 066 STRUCTURE EXCAVATION (BRIDGE) CY 86.6500 580,555.00 496.000 42,978.40 3,846.000 333,255 (F) 067 STRUCTURE EXCAVATION (RETAINING WALL) CY 34.8900 372,904.32 1,025.000 35,762.25 7,497.000 261,570 (F) 068 STRUCTURE EXCAVATION (SOLDIER PILE WALL) CY 59.2100 40,262.80 0.000 0 (F) 069 STRUCTURE BACKFILL (BRIDGE) CY 103.8300 351,983.70 406.000 42,154.98 441.000 45,789 (F) 070 STRUCTURE BACKFILL (RETAINING WALL) CY 28.3100 225,007.88 215.000 6,086 (F) 071 STRUCTURE BACKFILL (SOLDIER PILE WALL) CY 194.8300 31,172.80 0.000 0 (F) 072 PERVIOUS BACKFILL MATERIAL (RETAINING CY 89.4100 33,260.52 3.000 268 (F) WALL) 073 CONCRETE BACKFILL (SOLDIER PILE WALL) CY 196.6400 129,782.40 0.000 0 (F) 074 LEAN CONCRETE BACKFILL CY 225.4500 20,290.50 0.000 0 (F) 075 ROADSIDE CLEARING LS 11,798.5600 11,798.56 0.000 0 076 ROCK BLANKET SQFT 12.6500 763,680.50 0.000 0 PROGRAM CAS145 PAGE 4 DATE 06/18/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0J0704 TIME 12:59 PM ESTIMATE NO. 006 BID OPENING 01/12/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/15/18 R.E. NAME: DATE OF THIS ESTIMATE 06/18/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 BOULDERS "A" EA 471.9400 16,045.96 0.000 0 078 BOULDERS "B" EA 393.2900 11,798.70 0.000 0 079 BOULDERS "C" EA 320.2500 13,450.50 0.000 0 080 BOULDERS "D" EA 123.6000 14,090.40 0.000 0 081 STONE MOUNTAIN MONUMENT EA 44,946.8900 134,840.67 0.000 0 082 SOIL AMENDMENT CY 44.9500 1,483.35 0.000 0 083 SLOW-RELEASE FERTILIZER LB 3.3700 818.91 0.000 0 084 PLANT (GROUP B) EA 33.7100 24,102.65 0.000 0 085 PLANT (GROUP U) EA 140.4600 1,825.98 0.000 0 086 PLANT ESTABLISHMENT WORK LS 50,565.2500 50,565.25 0.000 0 087 GRAVEL MULCH (1"-3")(TYPE 1) SQFT 2.2800 671,938.80 0.000 0 088 GRAVEL MULCH (3"-6")(TYPE 2) SQFT 4.6700 380,138.00 0.000 0 089 GRAVEL MULCH (3"-6")(TYPE 3) SQFT 5.1000 282,234.00 0.000 0 090 WOOD MULCH CY 73.0400 81,220.48 0.000 0 091 EDGING LF 7.8700 72,954.90 0.000 0 092 CONTROL AND NEUTRAL CONDUCTORS LS 33,710.1700 33,710.17 0.000 0 (ARMOR-CLAD) 093 1" REMOTE CONTROL VALVE EA 449.4700 449.47 0.000 0 094 1 1/2" REMOTE CONTROL VALVE EA 505.6500 8,090.40 0.000 0 095 16-18 STATION IRRIGATION CONTROLLER EA 8,427.5400 25,282.62 0.000 0 (WALL MOUNTED) 096 IRRIGATION CONTROLLER ENCLOSURE EA 5,618.3600 16,855.08 0.000 0 CABINET 097 1 1/2" BACKFLOW PREVENTER ASSEMBLY EA 4,494.6900 26,968.14 0.000 0 098 RISER SPRINKLER ASSEMBLY EA 28.0900 20,927.05 0.000 0 099 1 1/2" GATE VALVE EA 533.7400 5,337.40 0.000 0 100 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 3.3700 10,514.40 0.000 0 (F) LINE) 101 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 4.7800 10,611.60 0.000 0 (F) (SUPPLY LINE) 102 2" PLASTIC PIPE (SCHEDULE 40) LF 4.7800 19,645.80 0.000 0 (F) (SUPPLY LINE) 103 1-1/2" BALL VALVE EA 505.6500 6,067.80 0.000 0 PROGRAM CAS145 PAGE 5 DATE 06/18/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0J0704 TIME 12:59 PM ESTIMATE NO. 006 BID OPENING 01/12/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/15/18 R.E. NAME: DATE OF THIS ESTIMATE 06/18/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 LED BAR LIGHTING ASSEMBLY EA 4,972.4100 14,917.23 0.000 0 105 6" CORRUGATED STEEL PIPE CONDUIT LF 101.1300 31,350.30 50.000 5,056.50 50.000 5,056 (.064" THICK) 106 10" CORRUGATED STEEL PIPE CONDUIT LF 56.1800 76,404.80 153.000 8,595.54 153.000 8,595 (.064" THICK) 107 HYDROSEED SQFT 0.1000 19,000.00 0.000 0 108 COMPOST SQFT 0.3200 60,800.00 0.000 0 109 CLASS 2 AGGREGATE SUBBASE CY 47.3700 171,953.10 766.860 36,326.16 766.860 36,326 110 CLASS 2 AGGREGATE BASE (CY) CY 38.5800 590,274.00 435.000 16,782.30 435.000 16,782 111 PRIME COAT TON 1,170.9800 85,481.54 0.000 0 112 HOT MIX ASPHALT (TYPE A) TON 97.7800 2,971,534.20 2,070.550 202,458.38 3,459.690 338,288 113 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 160.1300 289,835.30 0.000 0 114 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 2.2900 80.15 0.000 0 115 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 2.2900 87.02 0.000 0 116 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 2.2900 9,824.10 0.000 0 117 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 2.2900 746.54 0.000 0 118 PLACE HOT MIX ASPHALT SQYD 72.1100 37,497.20 0.000 0 (MISCELLANEOUS AREA) 119 TACK COAT TON 988.2300 37,552.74 0.000 0 120 JOINTED PLAIN CONCRETE PAVEMENT CY 329.1500 2,114,788.75 0.000 0 121 JOINT SEAL (PREFORMED COMPRESSION) LF 6.2400 87,041.76 0.000 0 122 ISOLATION JOINT SEAL (SILICONE) LF 6.9000 9,591.00 0.000 0 123 TEMPORARY SUPPORT LS 50,605.8200 50,605.82 0.750 37,954 124 STEEL SOLDIER PILE (HP 14 X 117) LF 79.6100 342,323.00 0.000 0 125 30" DRILLED HOLE LF 58.9900 240,679.20 0.000 0 126 16" CAST-IN-DRILLED-HOLE CONCRETE LF 266.1400 76,116.04 0.000 0 PILING (SOUND WALL) 127 60" CAST-IN-DRILLED-HOLE CONCRETE LF 927.1200 69,534.00 0.000 0 PILE (SIGN FOUNDATION) 128 PRESTRESSING CAST-IN-PLACE CONCRETE LS 238,546.6800 238,546.68 0.000 0 129 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 343.5600 322,946.40 240.000 82,454.40 540.000 185,522 (F) 130 STRUCTURAL CONCRETE, BRIDGE CY 906.8100 2,865,519.60 416.000 377,232.96 754.000 683,734 (F) PROGRAM CAS145 PAGE 6 DATE 06/18/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0J0704 TIME 12:59 PM ESTIMATE NO. 006 BID OPENING 01/12/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/15/18 R.E. NAME: DATE OF THIS ESTIMATE 06/18/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 STRUCTURAL CONCRETE, BRIDGE CY 739.3100 820,634.10 0.000 0 (F) (POLYMER FIBER) 132 STRUCTURAL CONCRETE, RETAINING WALL CY 553.9600 1,781,535.36 570.000 315,757.20 1,295.000 717,378 (F) 133 STRUCTURAL CONCRETE,SOLDIER PILE WALL CY 700.8300 329,390.10 0.000 0 (F) 134 STRUCTURAL CONCRETE, APPROACH SLAB CY 799.0000 243,695.00 0.000 0 (F) (TYPE N) 135 STRUCTURAL CONCRETE, DRAINAGE INLET CY 1,801.7900 545,942.37 16.750 30,179.98 26.200 47,206 136 STRUCTURAL CONCRETE (JUNCTION STRUCTURE) CY 2,970.9300 41,593.02 4.000 11,883.72 4.000 11,883 137 MINOR CONCRETE (BACKFILL) CY 110.2500 9,481.50 0.000 0 138 MINOR CONCRETE (WALL) CY 591.3600 25,428.48 0.000 0 139 ARCHITECTURAL TEXTURE (FRACTURED RIB SQFT 40.5400 333,036.10 967.000 39,202 (F) WITH RIBBON AND MOUNTAIN MOTIF TEXTURE 140 ARCHITECTURAL TEXTURE SQFT 35.3200 36,697.48 32.000 1,130 (F) (SLUMPSTONE RETAINING WALL) 141 ARCHITECTURAL TEXTURE SQFT 26.2100 91,735.00 32.000 838 (F) (SPLIT FACE RUNNING BOND) 142 FRACTURED RIB TEXTURE SQFT 32.6400 322,776.96 1,451.000 47,360.64 2,582.000 84,276 (F) 143 WALL GRAPHICS LS 99,900.0000 99,900.00 0.000 0 144 JOINT SEAL ASSEMBLY (MR 2 1/2") LF 470.6100 112,946.40 0.000 0 145 BAR REINFORCING STEEL (BRIDGE) LB 1.0100 1,300,880.00 101,906.000 102,925.06 214,372.000 216,515 (F) 146 BAR REINFORCING STEEL (RETAINING WALL) LB 0.9600 372,600.00 97,728.000 93,818 (F) 147 BAR REINFORCING STEEL LB 1.6900 111,202.00 0.000 0 (F) (SOLDIER PILE WALL) 148 BAR REINFORCING STEEL (BOX CULVERT) LB 1.4400 3,744.00 0.000 0 149 BAR REINFORCING STEEL (GALVANIZED) LB 1.8000 7,560.00 2,100.000 3,780 (F) 150 FURNISH SIGN STRUCTURE (BRIDGE MOUNTED LB 7.1300 44,533.98 0.000 0 WITH WALKWAY) 151 INSTALL SIGN STRUCTURE (BRIDGE MOUNTED LB 1.5400 9,618.84 0.000 0 WITH WALKWAY) 152 FURNISH SIGN STRUCTURE (TRUSS) LB 5.0800 333,319.12 0.000 0 153 INSTALL SIGN STRUCTURE (TRUSS) LB 0.1500 9,842.10 0.000 0 154 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 35.9100 32,319.00 0.000 0 155 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.1400 11,120.46 0.000 0 (0.063"-UNFRAMED) 156 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 17.3400 15,866.10 0.000 0 (0.080"-UNFRAMED) 157 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 28.1900 5,638.00 0.000 0 (0.080"-FRAMED) PROGRAM CAS145 PAGE 7 DATE 06/18/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0J0704 TIME 12:59 PM ESTIMATE NO. 006 BID OPENING 01/12/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/15/18 R.E. NAME: DATE OF THIS ESTIMATE 06/18/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 158 METAL (ROADSIDE SIGN) LB 2.7800 5,004.00 0.000 0 159 ROADSIDE SIGN - ONE POST EA 278.0000 35,028.00 0.000 0 160 ROADSIDE SIGN - TWO POST EA 890.8900 4,454.45 0.000 0 161 TIMBER LAGGING MFBM 6,328.6700 189,860.10 0.000 0 (F) 162 MASONARY BLOCK PILASTER EA 1,346.8800 14,815.68 0.000 0 163 SOUND WALL (MASONRY BLOCK) SQFT 22.4900 394,744.48 0.000 0 (F) 164 CLEAN AND PAINT STEEL SOLDIER PILING LS 49,148.3500 49,148.35 0.000 0 165 PREPARE AND STAIN CONCRETE SQFT 6.5500 245,317.15 0.000 0 (F) 166 FIELD LEAKAGE TESTING LF 26.3800 11,369.78 0.000 0 167 18" ALTERNATIVE SLOTTED PIPE LF 104.2200 92,651.58 0.000 0 168 12" ALTERNATIVE PIPE CULVERT LF 65.0200 41,157.66 13.500 877 169 18" ALTERNATIVE PIPE CULVERT LF 85.2300 377,227.98 496.000 42,274 170 24" ALTERNATIVE PIPE CULVERT LF 106.6200 49,578.30 0.000 0 171 24" REINFORCED CONCRETE PIPE LF 169.0000 44,278.00 0.000 0 172 36" REINFORCED CONCRETE PIPE LF 464.0100 10,208.22 22.000 10,208.22 22.000 10,208 173 42" REINFORCED CONCRETE PIPE LF 401.8000 124,959.80 0.000 0 174 48" CORRUGATED STEEL PIPE (.064" THICK) LF 3,106.2318 6,833.71 0.000 0 175 DRAINAGE INLET MARKER EA 199.8000 5,194.80 0.000 0 176 WELDED STEEL PIPE CASING (BRIDGE) LF 311.7900 26,190.36 0.000 0 177 18" ALTERNATIVE FLARED END SECTION EA 895.2600 2,685.78 0.000 0 178 SLOPE PAVING (COBBLESTONE) SQFT 31.2900 98,250.60 0.000 0 (F) 179 ROCK SLOPE PROTECTION CY 425.8500 7,665.30 0.000 0 (1/4 T, CLASS V, METHOD B) (CY) 180 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 27.9300 1,340.64 0.000 0 181 MINOR CONCRETE (GUTTER) (LF) LF 57.5400 26,583.48 0.000 0 (F) 182 DETECTABLE WARNING SURFACE SQFT 55.9900 55,094.16 0.000 0 183 MINOR CONCRETE (CURB AND GUTTER) CY 494.7600 371,564.76 8.490 4,200.51 146.820 72,640 184 MINOR CONCRETE (EXPOSED AGGREGATE SQFT 16.8000 9,072.00 0.000 0 CONCRETE) PROGRAM CAS145 PAGE 8 DATE 06/18/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0J0704 TIME 12:59 PM ESTIMATE NO. 006 BID OPENING 01/12/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/15/18 R.E. NAME: DATE OF THIS ESTIMATE 06/18/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 185 MINOR CONCRETE (DRIVEWAY) CY 561.3100 117,313.79 16.150 9,065.16 16.150 9,065 186 MINOR CONCRETE (CURB, SIDEWALK AND CY 563.4900 391,062.06 29.470 16,606.05 29.470 16,606 CURB RAMP) 187 MISCELLANEOUS IRON AND STEEL LB 3.0300 85,179.36 906.000 2,745 188 36" REINFORCED CONCRETE PIPE RISER LF 464.6400 3,717.12 0.000 0 189 36" TO 24" MANHOLE PIPE REDUCER EA 436.2600 1,308.78 0.000 0 190 MISCELLANEOUS METAL (BRIDGE) LB 11.0800 16,066.00 0.000 0 (F) 191 SIGNAL AND LIGHTING LS 203,747.6400 203,747.64 0.000 0 (CITY STREET LOCATION 1) 192 SIGNAL AND LIGHTING LS 230,428.8700 230,428.87 0.000 0 (CITY STREET LOCATION 2) 193 LIGHTING SYSTEM (CITY STREET BRIDGE) LS 215,875.4800 215,875.48 0.000 0 194 REMOVE SEWER CLEANOUT EA 614.9000 1,229.80 0.000 0 195 REMOVE SEWER MANHOLE EA 3,985.6100 19,928.05 0.000 0 196 ABANDON SEWER LATERAL LF 117.1000 32,553.80 0.000 0 197 PLUG SEWER LATERAL EA 264.5300 1,322.65 0.000 0 198 8" VCP SANITARY SEWER PIPE LF 109.5500 31,988.60 0.000 0 199 6" PVC SANITARY SEWER PIPE LF 102.1100 28,692.91 0.000 0 200 SEWER CONNECTION EA 718.7700 2,875.08 0.000 0 201 SEWER CLEANOUT EA 2,002.5000 12,015.00 0.000 0 202 SANITARY SEWER MANHOLE (48") EA 5,482.0600 5,482.06 0.000 0 203 SANITARY SEWER MANHOLE (DROPOVER) EA 8,445.0200 25,335.06 0.000 0 204 FRAME AND COVER (30") EA 1,720.9200 6,883.68 0.000 0 205 ELSINORE WATER RELOCATION LS 99,984.5900 99,984.59 0.000 0 206 8" CEMENT MORTAR LINED STEEL PIPE LF 136.3100 109,048.00 0.000 0 (12 GAUGE) 207 14" STEEL SLEEVE (1/4" THICK) LF 240.5000 274,170.00 0.000 0 208 14" PLASTIC PIPE (SCHEDULE 80) LF 114.3400 56,941.32 0.000 0 209 ANTI GRAFFITI COATING AND GRAFFITI LS 85,581.0000 85,581.00 0.000 0 REMOVAL 210 ORNAMENTAL RAILIMG LF 152.9100 22,936.50 0.000 0 211 TEMPORARY FENCE (TYPE CL-6) LF 8.4900 35,318.40 3,856.000 32,737 PROGRAM CAS145 PAGE 9 DATE 06/18/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0J0704 TIME 12:59 PM ESTIMATE NO. 006 BID OPENING 01/12/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/15/18 R.E. NAME: DATE OF THIS ESTIMATE 06/18/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 212 CHAIN LINK FENCE (TYPE CL-4) LF 50.9700 5,351.85 0.000 0 213 CHAIN LINK FENCE (TYPE CL-6) LF 20.9500 98,465.00 32.850 688 214 ORNAMENTAL FENCE LF 147.2400 85,988.16 0.000 0 215 4' CHAIN LINK GATE (TYPE CL-6) EA 1,121.3100 1,121.31 0.000 0 216 12' CHAIN LINK GATE (TYPE CL-6) EA 1,670.6300 5,011.89 0.000 0 217 24' CHAIN LINK GATE (TYPE CL-6) EA 2,038.7400 6,116.22 1.000 2,038 218 TEMPORARY PRIVACY SCREEN LF 4.5300 4,077.00 1,326.000 6,006 219 SURVEY MONUMENT (TYPE D) EA 1,498.5000 40,459.50 0.000 0 220 DELINEATOR (CLASS 1) EA 59.9400 5,574.42 0.000 0 221 GUARD RAILING DELINEATOR EA 27.7500 888.00 0.000 0 222 OBJECT MARKER EA 99.9000 3,196.80 0.000 0 223 RELOCATE ROADSIDE SIGN EA 646.5100 1,939.53 0.000 0 224 INSTALL SIGN (MAST-ARM HANGER METHOD) EA 649.3500 12,987.00 0.000 0 225 MIDWEST GUARDRAIL SYSTEM LF 42.1900 62,019.30 0.000 0 226 VEGETATION CONTROL (MINOR CONCRETE) SQYD 71.5300 50,428.65 0.000 0 227 CHAIN LINK RAILING (TYPE 7) LF 87.2100 68,983.11 0.000 0 (F) 228 CHAIN LINK RAILING (TYPE 7 MODIFIED) LF 164.2300 151,912.75 0.000 0 (F) 229 HANDRAILING LF 124.5900 4,609.83 0.000 0 230 CABLE RAILING LF 60.5400 37,050.48 0.000 0 (F) 231 TRANSITION RAILING (TYPE WB-31) EA 4,134.1100 20,670.55 0.000 0 232 END CAP (TYPE A) EA 228.7900 915.16 0.000 0 233 END ANCHOR ASSEMBLY (TYPE SFT) EA 962.7400 3,850.96 0.000 0 234 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,341.2600 23,388.82 0.000 0 235 CONCRETE BARRIER (TYPE 60F) LF 434.0600 111,987.48 0.000 0 236 CONCRETE BARRIER (TYPE 60) LF 223.6900 55,027.74 0.000 0 237 CONCRETE BARRIER (TYPE 60D)(MODIFIED) LF 83.0100 168,593.31 0.000 0 (F) 238 CONCRETE BARRIER (TYPE 736A)(MODIFIED) LF 89.0700 131,912.67 90.000 8,016 (F) PROGRAM CAS145 PAGE 10 DATE 06/18/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0J0704 TIME 12:59 PM ESTIMATE NO. 006 BID OPENING 01/12/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/15/18 R.E. NAME: DATE OF THIS ESTIMATE 06/18/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 239 CONCRETE BARRIER (TYPE 732SW MODIFIED) LF 380.7100 421,826.68 0.000 0 (F) 240 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.3500 13,393.35 0.000 0 241 THERMOPLASTIC PAVEMENT MARKING SQFT 4.0400 32,926.00 0.000 0 242 THERMOPLASTIC TRAFFIC STRIPE LF 0.4700 15,091.70 0.000 0 (SPRAYABLE) 243 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5400 11,407.50 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 244 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.8100 17,150.13 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 245 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.6800 24,141.60 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 246 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.3500 3,915.00 0.000 0 247 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.7000 8,510.40 64.000 172.80 420.000 1,134 248 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 36,383.5000 36,383.50 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 249 ELECTRIC SERVICE FOR IRRIGATION LS 9,459.7100 9,459.71 0.000 0 250 LIGHTING SYSTEM LS 460,857.7500 460,857.75 0.000 0 251 CLOSED CIRCUIT TELEVISION SYSTEM LS 23,042.8900 23,042.89 0.000 0 252 FIBER OPTIC COMMUNICATION SYSTEM LS 521,496.9300 521,496.93 0.000 0 253 SIGNAL AND LIGHTING SYSTEM LS 206,173.2100 206,173.21 0.000 0 254 RAMP METERING SYSTEM LS 196,470.9300 196,470.93 0.000 0 255 INTERCONNECTION CONDUIT AND CABLE (LS) LS 19,404.5300 19,404.53 0.000 0 256 TEMPORARY LIGHTING SYSTEM LS 194,045.3700 194,045.37 0.620 120,308 257 REMOVING EXISTING ELECTRICAL SYSTEM LS 72,767.0200 72,767.02 0.030 2,183 258 WATER METER CHARGES LS 130,801.0700 130,801.07 0.000 0 259 TUBULAR HANDRAILING LF 90.6100 16,309.80 0.000 0 (F) 260 LIGHTING (CITY STREET) LS 63,162.0000 63,162.00 0.000 0 PROGRAM CAS145 PAGE 11 DATE 06/18/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0J0704 TIME 12:59 PM ESTIMATE NO. 006 BID OPENING 01/12/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/15/18 R.E. NAME: DATE OF THIS ESTIMATE 06/18/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 2,159,408.86 8,534,402.11 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 22,341.54 22,341.54 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 2,181,750.40 8,556,743.65 261 MOBILIZATION LS 3,444,601.0800 3,444,601.08 0.200 688,920.22 0.950 3,272,371 ORIGINAL CONTRACT AMOUNT 47,400,594.88 TOTAL WORK COMPLETED 2,870,670.62 11,829,114.68 MATERIALS ON HAND ON SITE 134,348.67 946,745.17 DEDUCTIONS -2,000.00 -5,000.00 TOTAL 3,003,019.29 12,770,859.85 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 11/06/17 550 00/00/00 00/00/00 06/20/20 97 9 0 0 25% 18% PROGRESS IS SATISFACTORY RESIDENT ENGINEER PROGRAM CAS145 DATE 06/18/18