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 12/20/24 EST. NO. 003 TIME 05:08 AM R.E. NAME: CAO, RODOLFO C 08-1G6704 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 003 0001 3,938.78 E.W. @ U.P (+) 102424 N 0001.0 3,938.78 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 3,938.78 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 12/20/24 EST. NO. 003 TIME 05:08 AM R.E. NAME: CAO, RODOLFO C 08-1G6704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 12/20/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1G6704 TIME 05:08 AM ESTIMATE NO. 003 BID OPENING 03/12/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/24 R.E. NAME: CAO, RODOLFO C DATE OF THIS ESTIMATE 12/20/24 LOCATION PROGRESS ESTIMATE 08-RIV-79-5.4/11.4 ----------------- ORTIZ ENTERPRISES, INC. RIVERSIDE COUNTY NEAR TEMECULA FROM 0.4 6 CUSHING SUITE 200 MILE SOUTH OF SAGE ROAD TO 1.1 MILES SOUTH IRVINE CA 92618 OF PAUBA ROAD FED. AID NO. SSTG-S079(47)E HOT MIX ASPHALT, SOIL NAIL, STRUCTURAL CON ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 10,000.0000 10,000.00 0.000 0 002 LEVEL 2 CRITICAL PATH METHOD SCHEDULE LS 20,000.0000 20,000.00 0.000 0 003 TIME-RELATED OVERHEAD (WDAY) WDAY 7,900.0000 3,950,000.00 20.000 158,000.00 69.000 545,100 004 DISPUTE RESOLUTION BOARD ON-SITE MEETING EA 6,000.0000 90,000.00 0.000 0 005 HOURLY OFF-SITE HR 200.0000 12,000.00 0.000 0 DISPUTE-RESOLUTION-BOARD-RELATED TASKS 006 DEVELOP WATER SUPPLY LS 960,000.0000 960,000.00 0.000 0 007 CONSTRUCTION AREA SIGNS LS 60,000.0000 60,000.00 0.000 0 008 TRAFFIC CONTROL SYSTEM LS 2,500,000.0000 2,500,000.00 0.000 0 009 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 350.0000 140,000.00 0.000 0 010 TYPE III BARRICADE EA 125.0000 5,375.00 0.000 0 011 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 3.7000 14,615.00 0.000 0 012 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.6000 180,000.00 0.000 0 013 CHANNELIZER (SURFACE MOUNTED) EA 40.0000 44,000.00 0.000 0 014 PLASTIC TRAFFIC DRUMS EA 500.0000 55,000.00 0.000 0 015 PORTABLE RADAR SPEED FEEDBACK SIGN EA 32.0000 32,000.00 0.000 0 SYSTEM DAY 016 PORTABLE SIGNAL SYSTEMS (EA) EA 47,000.0000 987,000.00 0.000 0 017 TEMPORARY PAVEMENT MARKER EA 4.5000 31,410.00 0.000 0 018 TEMPORARY BARRIER SYSTEM LF 25.0000 1,805,000.00 0.000 0 019 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 35,000.0000 210,000.00 0.000 0 020 TEMPORARY CRASH CUSHION MODULE EA 350.0000 24,500.00 0.000 0 021 ALTERNATIVE TEMPORARY CRASH CUSHION TL-3 EA 4,500.0000 180,000.00 0.000 0 022 TEMPORARY RADAR SPEED FEEDBACK SIGN EA 10,000.0000 20,000.00 0.000 0 SYSTEM PROGRAM CAS145 PAGE 2 DATE 12/20/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1G6704 TIME 05:08 AM ESTIMATE NO. 003 BID OPENING 03/12/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/24 R.E. NAME: CAO, RODOLFO C DATE OF THIS ESTIMATE 12/20/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 JOB SITE MANAGEMENT LS 10,000.0000 10,000.00 0.000 0 024 STORMWATER POLLUTION PREVENTION PLAN LS 135,000.0000 135,000.00 0.000 0 025 RAIN EVENT ACTION PLAN EA 500.0000 30,000.00 0.000 0 026 STORM WATER SAMPLING AND ANALYSIS DAY EA 125.0000 3,750.00 0.000 0 027 STORM WATER ANNUAL REPORT EA 2,000.0000 6,000.00 0.000 0 028 MOVE-IN/MOVE-OUT (TEMPORARY EROSION EA 500.0000 3,000.00 0.000 0 CONTROL) 029 TEMPORARY HYDRAULIC MULCH SQYD 0.5000 40,000.00 0.000 0 030 TEMPORARY COVER SQYD 3.6000 18,000.00 0.000 0 031 TEMPORARY DRAINAGE INLET PROTECTION EA 500.0000 25,500.00 0.000 0 032 TEMPORARY FIBER ROLL LF 8.0000 80,000.00 0.000 0 033 TEMPORARY REINFORCED SILT FENCE LF 12.0000 24,000.00 0.000 0 034 TEMPORARY SILT FENCE LF 5.0000 300,000.00 0.000 0 035 TEMPORARY CONSTRUCTION ENTRANCE EA 10,000.0000 30,000.00 0.000 0 036 STREET SWEEPING LS 120,000.0000 120,000.00 0.000 0 037 TEMPORARY CONCRETE WASHOUT LS 31,500.0000 31,500.00 0.000 0 038 TEMPORARY CREEK DIVERSION SYSTEMS LS 50,000.0000 50,000.00 0.000 0 039 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.8500 56,610.00 0.000 0 STRIPE (HAZARDOUS WASTE) 040 TREATED WOOD WASTE LB 0.6500 32,955.00 0.000 0 041 CONTRACTOR-SUPPLIED BIOLOGIST (DAY) DAY 800.0000 552,000.00 0.000 0 042 NATURAL RESOURCE PROTECTION PLAN LS 5,200.0000 5,200.00 0.000 0 043 REMOVE CONCRETE (CY) CY 180.0000 11,880.00 0.000 0 044 REMOVE CONCRETE (SQYD) SQYD 8.0000 6,160.00 0.000 0 045 TEMPORARY HIGH-VISIBILITY FENCE LF 9.0000 18,000.00 0.000 0 046 CLEARING AND GRUBBING (LS) LS 360,000.0000 360,000.00 0.000 0 047 ROADWAY EXCAVATION CY 61.0000 4,947,100.00 0.000 0 048 ROADWAY EXCAVATION (TOPSOIL) CY 130.0000 780.00 0.000 0 049 ROCK EXCAVATION CY 230.0000 326,600.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 12/20/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1G6704 TIME 05:08 AM ESTIMATE NO. 003 BID OPENING 03/12/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/24 R.E. NAME: CAO, RODOLFO C DATE OF THIS ESTIMATE 12/20/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 STRUCTURE EXCAVATION (BRIDGE) CY 2,800.0000 30,800.00 0.000 0 (F) 051 STRUCTURE EXCAVATION (TYPE D) CY 660.0000 130,020.00 0.000 0 (F) 052 STRUCTURE EXCAVATION (RETAINING WALL) CY 325.0000 1,231,100.00 0.000 0 (F) 053 STRUCTURE EXCAVATION (SOLDIER PILE WALL) CY 145.0000 86,420.00 0.000 0 (F) 054 STRUCTURE EXCAVATION (SOIL NAIL WALL) CY 186.0000 1,154,874.00 0.000 0 (F) 055 STRUCTURE BACKFILL (BRIDGE) CY 1,235.0000 25,935.00 0.000 0 (F) 056 STRUCTURE BACKFILL (RETAINING WALL) CY 48.0000 207,120.00 0.000 0 (F) 057 STRUCTURE BACKFILL (SOIL NAIL WALL) CY 58.0000 3,422.00 0.000 0 (F) 058 STRUCTURE BACKFILL (SOLDIER PILE WALL) CY 100.0000 27,700.00 0.000 0 (F) 059 PERVIOUS BACKFILL MATERIAL (RETAINING CY 150.0000 13,350.00 0.000 0 (F) WALL) 060 CONCRETE BACKFILL (SOLDIER PILE WALL) CY 220.0000 179,300.00 0.000 0 (F) 061 LEAN CONCRETE BACKFILL CY 160.0000 37,760.00 0.000 0 (F) 062 DITCH EXCAVATION CY 240.0000 93,600.00 0.000 0 063 EMBANKMENT CY 48.0000 58,080.00 0.000 0 064 ROADSIDE CLEARING LS 100,000.0000 100,000.00 0.000 0 065 MONUMENT SIGN AESTHETICS LS 170,000.0000 170,000.00 0.000 0 066 SOIL AMENDMENT CY 61.0000 793.00 0.000 0 067 SLOW-RELEASE FERTILIZER LB 2.0000 188.00 0.000 0 068 PLANT (GROUP M) EA 13.0000 13,520.00 0.000 0 069 PLANT (GROUP U) EA 253.0000 30,360.00 0.000 0 070 PLANT (GROUP B)(CONTRACT GROWN) EA 86.0000 1,720.00 0.000 0 071 TRANSPLANT PLANT EA 75,000.0000 75,000.00 0.000 0 072 MAINTAIN EXISTING PLANTED AREAS LS 86,000.0000 86,000.00 0.000 0 073 PLANT ESTABLISHMENT WORK LS 106,000.0000 106,000.00 0.000 0 074 DUFF (ACRE) ACRE 8,320.0000 366,080.00 0.000 0 075 BONDED FIBER MATRIX (SQFT) SQFT 0.1300 247,000.00 0.000 0 076 ROLLED EROSION CONTROL PRODUCT (BLANKET) SQFT 0.3500 275,450.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 12/20/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1G6704 TIME 05:08 AM ESTIMATE NO. 003 BID OPENING 03/12/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/24 R.E. NAME: CAO, RODOLFO C DATE OF THIS ESTIMATE 12/20/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 COMPOST (CY) CY 38.0000 467,400.00 0.000 0 078 CLASS 2 AGGREGATE BASE (CY) CY 60.0000 1,524,000.00 0.000 0 079 PRIME COAT TON 850.0000 12,750.00 0.000 0 080 HOT MIX ASPHALT (TYPE A) TON 104.0000 2,943,200.00 0.000 0 081 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 138.0000 1,290,300.00 0.000 0 082 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 2.5000 217.50 0.000 0 083 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 2.5000 3,025.00 0.000 0 084 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 2.5000 9,750.00 0.000 0 085 TACK COAT TON 900.0000 48,600.00 0.000 0 086 REMOVE ASPHALT CONCRETE DIKE LF 9.0000 62,820.00 0.000 0 087 GROUND ANCHOR (SUBHORIZONTAL) EA 7,100.0000 213,000.00 0.000 0 088 SOIL NAIL LF 51.0000 4,699,089.00 0.000 0 089 STEEL SOLDIER PILE (2-HP 12 X 63) LF 48.0000 18,480.00 0.000 0 090 STEEL SOLDIER PILE (2-HP 12 X 53) LF 128.0000 22,144.00 0.000 0 091 STEEL SOLDIER PILE (W 18 X 86) LF 110.0000 551,760.00 0.000 0 092 STEEL SOLDIER PILE (W 18 X 211) LF 260.0000 35,880.00 0.000 0 093 30" DRILLED HOLE LF 150.0000 719,700.00 0.000 0 094 42" DRILLED HOLE LF 260.0000 134,160.00 0.000 0 095 24" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 260.0000 69,160.00 0.000 0 096 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 2,700.0000 35,100.00 0.000 0 (F) 097 STRUCTURAL CONCRETE, BRIDGE CY 5,500.0000 880,000.00 0.000 0 (F) 098 STRUCTURAL CONCRETE, BRIDGE (POLYMER CY 2,900.0000 252,300.00 0.000 0 (F) FIBER) 099 STRUCTURAL CONCRETE, RETAINING WALL CY 700.0000 793,800.00 0.000 0 (F) 100 STRUCTURAL CONCRETE, BARRIER SLAB CY 810.0000 441,450.00 0.000 0 (F) 101 AGGREGATE BASE (APPROACH SLAB) CY 210.0000 1,890.00 0.000 0 102 STRUCTURAL CONCRETE, APPROACH SLAB (TYPE CY 1,600.0000 76,800.00 0.000 0 (F) N) 103 STRUCTURAL CONCRETE, APPROACH SLAB (TYPE CY 1,165.0000 95,530.00 0.000 0 R) PROGRAM CAS145 PAGE 5 DATE 12/20/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1G6704 TIME 05:08 AM ESTIMATE NO. 003 BID OPENING 03/12/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/24 R.E. NAME: CAO, RODOLFO C DATE OF THIS ESTIMATE 12/20/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 STRUCTURAL CONCRETE, BOX CULVERT CY 2,025.0000 567,000.00 0.000 0 105 STRUCTURAL CONCRETE, DRAINAGE INLET CY 2,500.0000 110,000.00 0.000 0 106 MINOR CONCRETE CY 1,080.0000 243,000.00 0.000 0 (F) 107 MINOR CONCRETE (MINOR STRUCTURE) CY 1,600.0000 30,400.00 0.000 0 (F) 108 MINOR CONCRETE (BACKFILL) CY 350.0000 54,600.00 0.000 0 (F) 109 DRILL AND BOND DOWEL (CHEMICAL LF 25.0000 6,075.00 0.000 0 ADHESIVE)(LF) 110 JOINT SEAL (MR 1") LF 150.0000 15,300.00 0.000 0 111 BAR REINFORCING STEEL (SOIL NAIL WALL) LB 3.6000 1,230,620.40 0.000 0 (F) 112 BAR REINFORCING STEEL (BRIDGE) LB 1.3000 125,049.60 0.000 0 (F) 113 BAR REINFORCING STEEL (BOX CULVERT) LB 1.7500 73,500.00 0.000 0 114 BAR REINFORCING STEEL (RETAINING WALL, LB 2.8500 492,309.00 0.000 0 (F) EPOXY COATED) 115 BAR REINFORCING STEEL (GALVANIZED) LB 3.5000 1,480.50 0.000 0 (F) 116 SCULPTED SHOTCRETE SQFT 5.6000 341,846.40 0.000 0 117 STRUCTURAL SHOTCRETE CY 645.0000 2,113,665.00 0.000 0 (F) 118 TIMBER LAGGING MFBM 8,500.0000 692,750.00 0.000 0 119 CLEAN AND PAINT STEEL SOLDIER PILING LS 87,000.0000 87,000.00 0.000 0 120 CORE AND PRESSURE GROUT DOWEL LF 205.0000 45,715.00 0.000 0 121 BRIDGE REMOVAL (PORTION) LS 265,000.0000 265,000.00 0.000 0 122 12" ALTERNATIVE PIPE CULVERT LF 307.0000 49,120.00 0.000 0 123 15" ALTERNATIVE PIPE CULVERT LF 175.0000 220,500.00 0.000 0 124 18" ALTERNATIVE PIPE CULVERT LF 475.0000 570,000.00 0.000 0 125 24" REINFORCED CONCRETE PIPE LF 615.0000 110,700.00 0.000 0 126 30" REINFORCED CONCRETE PIPE LF 710.0000 31,950.00 0.000 0 127 42" REINFORCED CONCRETE PIPE LF 1,380.0000 104,880.00 0.000 0 128 8" CORRUGATED STEEL PIPE (.079" THICK) LF 79.0000 35,550.00 0.000 0 129 GEOCOMPOSITE DRAIN SQFT 9.0000 109,881.00 0.000 0 130 12" CORRUGATED STEEL PIPE DOWNDRAIN LF 355.0000 6,035.00 0.000 0 (.079" THICK) PROGRAM CAS145 PAGE 6 DATE 12/20/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1G6704 TIME 05:08 AM ESTIMATE NO. 003 BID OPENING 03/12/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/24 R.E. NAME: CAO, RODOLFO C DATE OF THIS ESTIMATE 12/20/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 ENTRANCE TAPER EA 1,850.0000 3,700.00 0.000 0 132 18" ALTERNATIVE FLARED END SECTION EA 2,700.0000 194,400.00 0.000 0 133 24" ALTERNATIVE FLARED END SECTION EA 2,850.0000 31,350.00 0.000 0 134 30" ALTERNATIVE FLARED END SECTION EA 4,600.0000 9,200.00 0.000 0 135 42" ALTERNATIVE FLARED END SECTION EA 6,650.0000 39,900.00 0.000 0 136 REMOVE ASPHALT CONCRETE OVERSIDE DRAIN EA 2,700.0000 5,400.00 0.000 0 137 CABLE NET ELEVATED DRAPERY SQFT 50.0000 320,000.00 0.000 0 138 ROCK SLOPE PROTECTION (1/4 T, CLASS V, CY 810.0000 324,000.00 0.000 0 METHOD B) (CY) 139 ROCK SLOPE PROTECTION (1/2 T, CLASS VII, CY 710.0000 40,470.00 0.000 0 METHOD B) (CY) 140 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 16.0000 9,600.00 0.000 0 141 MINOR CONCRETE (GUTTER) (CY) CY 2,950.0000 539,850.00 0.000 0 142 MISCELLANEOUS IRON AND STEEL LB 5.5000 68,200.00 0.000 0 143 MISCELLANEOUS METAL (RETAINING WALL) LB 12.0000 31,728.00 0.000 0 (F) 144 ADJUST MONUMENT COVER TO GRADE EA 750.0000 17,250.00 0.000 0 145 PREPARE AND STAIN CONCRETE SQFT 4.1000 99,338.90 0.000 0 146 PREPARE AND STAIN SHOTCRETE SQFT 3.2000 195,340.80 0.000 0 147 STAIN GALVANIZED SURFACES (LS) LS 50,000.0000 50,000.00 0.000 0 148 STAIN GALVANIZED SURFACES (LF) LF 10.0000 74,340.00 0.000 0 149 FENCE (TYPE BW, 6-STRAND, METAL POST) LF 18.0000 39,060.00 0.000 0 150 CHAIN LINK FENCE (TYPE CL-6) LF 20.0000 13,200.00 0.000 0 151 REMOVE FENCE LF 10.0000 22,000.00 0.000 0 152 REMOVE PAVEMENT MARKER EA 2.0000 5,300.00 0.000 0 153 DELINEATOR (CLASS 1) EA 35.0000 9,450.00 0.000 0 154 GUARD RAILING DELINEATOR EA 35.0000 13,300.00 0.000 0 155 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 13,900.00 0.000 0 156 MILEPOST MARKER EA 50.0000 1,100.00 0.000 0 157 MARKER (CULVERT) EA 50.0000 5,500.00 0.000 0 PROGRAM CAS145 PAGE 7 DATE 12/20/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1G6704 TIME 05:08 AM ESTIMATE NO. 003 BID OPENING 03/12/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/24 R.E. NAME: CAO, RODOLFO C DATE OF THIS ESTIMATE 12/20/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 158 OBJECT MARKER (TYPE P) EA 50.0000 200.00 0.000 0 159 REMOVE ROADSIDE SIGN (WOOD POST) EA 350.0000 11,900.00 0.000 0 160 RESET ROADSIDE SIGN EA 500.0000 3,000.00 0.000 0 161 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 25.0000 1,850.00 0.000 0 (0.063"-UNFRAMED) 162 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 25.0000 3,500.00 0.000 0 (0.080"-UNFRAMED) 163 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 25.0000 1,825.00 0.000 0 (0.080"-FRAMED) 164 ROADSIDE SIGN - ONE POST EA 750.0000 29,250.00 0.000 0 165 ROADSIDE SIGN - TWO POST EA 1,000.0000 3,000.00 0.000 0 166 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 37.0000 362,230.00 0.000 0 167 VEGETATION CONTROL (MINOR CONCRETE) SQYD 100.0000 582,000.00 0.000 0 168 TUBULAR BICYCLE RAILING LF 135.0000 388,800.00 0.000 0 (F) 169 CONCRETE BARRIER (TYPE 60MD MODIFIED) LF 135.0000 501,525.00 0.000 0 (F) 170 CONCRETE BARRIER (TYPE 60M MODIFIED) LF 450.0000 72,450.00 0.000 0 (F) 171 CABLE RAILING LF 150.0000 679,650.00 0.000 0 (F) 172 TRANSITION RAILING (TYPE WB-31) EA 4,800.0000 62,400.00 0.000 0 173 ALTERNATIVE IN-LINE TERMINAL TL-3 EA 4,700.0000 155,100.00 0.000 0 174 ALTERNATIVE CRASH CUSHION TL-3 EA 17,500.0000 175,000.00 0.000 0 175 CONCRETE BARRIER (TYPE 60MC) LF 2,900.0000 841,000.00 0.000 0 176 CALIFORNIA ST-75 BRIDGE RAIL (MODIFIED) LF 595.0000 1,760,010.00 0.000 0 (F) 177 REMOVE GUARDRAIL LF 10.0000 28,700.00 0.000 0 178 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 22.5000 7,875.00 0.000 0 WET NIGHT VISIBILITY) 179 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.2000 160,800.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 180 8" THERMOPLASTIC TRAFFIC STRIPE LF 4.5000 4,500.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 181 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.6500 43,355.00 0.000 0 182 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 12.5000 4,375.00 0.000 0 183 6" RUMBLE STRIP (ASPHALT CONCRETE STA 33.0000 22,110.00 0.000 0 PAVEMENT) 184 12" RUMBLE STRIP (ASPHALT CONCRETE STA 49.0000 16,660.00 0.000 0 PAVEMENT) PROGRAM CAS145 PAGE 8 DATE 12/20/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1G6704 TIME 05:08 AM ESTIMATE NO. 003 BID OPENING 03/12/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/24 R.E. NAME: CAO, RODOLFO C DATE OF THIS ESTIMATE 12/20/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 185 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 21.0000 19,740.00 0.000 0 (WARRANTY) 186 TEMPORARY FLASHING BEACON SYSTEMS LS 25,000.0000 25,000.00 0.000 0 187 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 188 ROADWAY EXCAVATION (DETOUR REMOVAL) CY 52.0000 213,720.00 0.000 0 PROGRAM CAS145 PAGE 9 DATE 12/20/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1G6704 TIME 05:08 AM ESTIMATE NO. 003 BID OPENING 03/12/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/24 R.E. NAME: CAO, RODOLFO C DATE OF THIS ESTIMATE 12/20/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 158,000.00 545,100.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 3,938.78 3,938.78 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 161,938.78 549,038.78 189 MOBILIZATION LS 6,000,000.0000 6,000,000.00 0.000 0 ORIGINAL CONTRACT AMOUNT 60,801,162.10 TOTAL WORK COMPLETED 161,938.78 549,038.78 MATERIALS ON HAND ON SITE 628,517.86 DEDUCTIONS 0.00 0.00 TOTAL 161,938.78 1,177,556.64 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 06/17/24 690 09/11/24 08/12/24 06/23/27 69 0 0 0 1% 10% PROGRESS IS SATISFACTORY CAO, RODOLFO C RESIDENT ENGINEER