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 01/22/22 EST. NO. 039 TIME 10:59 AM R.E. NAME: PAK, YONG 11-2T2184 --------------------------------------------------------------------------- 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 0279 492.08 E.W. @ F.A.(+) 110321 N 0512.0 0280 312.12 112421 N 0525.0 0281 936.74 120121 N 0526.0 0282 246.55 112321 N 0538.0 0283 5,378.83 112621 N 0555.0 0284 987.44 010322 N 0557.0 003 0135 799.17 E.W. @ F.A.(+) 122121 N 0533.0 0136 104.98 122721 N 0539.0 0138 296.96 122121 N 0544.0 0139 125.99 010322 N 0545.0 0140 410.92 123021 N 0546.0 0142 1,175.78 120621 N 0549.0 0143 2,015.61 120721 N 0550.0 0144 119.62 091621 N 0448.1 0145 671.55 120921 N 0527.0 0147 1,798.91 121521 N 0529.0 0148 1,890.70 122021 N 0532.0 17,763.95 TOTAL THIS ESTIMATE 12,581,889.66 TOTAL PREVIOUS ESTIMATE 12,599,653.61 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 01/22/22 EST. NO. 039 TIME 10:59 AM R.E. NAME: PAK, YONG 11-2T2184 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE LATE LANE PICKUP15TH -8,000.00 018 CIDH PILE 64 REPAIR -1,000.00 020 0.00 -9,000.00 LABOR COMPLIANCE VIOLATION DEL JUN 19 CPR -2,000.00 008 DEL JUL 19 CPR -1,000.00 009 PRTL JUN 19 DEL 1,000.00 010 DEL SEPT 19 CPR -1,000.00 011 DEL DEC 19 OTH -10,000.00 014 RECD JUL 19 DEL 1,000.00 014 RECD JUN 19 DEL 1,000.00 014 RECD SEP 19 DEL 1,000.00 014 DEL DEC 2020 CPR -10,000.00 026 RECD DEC2019 DEL/OTH 10,000.00 026 DEL DEC 2021 CPR -10,000.00 039 -10,000.00 -20,000.00 TOTAL DEDUCTIONS -10,000.00 -29,000.00 PROGRAM CAS145 PAGE 1 DATE 01/22/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2T2184 TIME 10:59 AM ESTIMATE NO. 039 BID OPENING 08/17/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/22 R.E. NAME: PAK, YONG DATE OF THIS ESTIMATE 01/22/22 LOCATION PROGRESS ESTIMATE 11-SD-5-R38.4/R47.3 ----------------- FLATIRON-SKANSKA-STACY AND IN SAN DIEGO COUNTY IN ENCINITAS WITBECK A JOINT VENTURE AND CARLSBAD FROM SAN ELIJO LAGOON 16740 W BERNARDO DR.,STE 120 BRIDGE TO 0.3 MILE NORTH OF PALOMAR SAN DIEGO, CA 92127 AIRPORT ROAD OVERCROSSING FED. AID NO. 6211-130 ( ) CONSTRUCT HOV LANES, ITS ELEMENTS, ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 5,500.0000 5,500.00 1.000 5,500 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 13,000.0000 13,000.00 0.750 9,750 003 TIME-RELATED OVERHEAD (WDAY) WDAY 25,000.0000 16,750,000.00 3.000 75,000.00 656.000 16,400,000 004 BONDS AND INSURANCE LS 8,400,000.0000 8,400,000.00 1.000 8,400,000 005 DEVELOP WATER SUPPLY LS 585,000.0000 585,000.00 0.002 1,170.00 0.989 578,565 006 QUALITY VALIDATION LS 3,950,000.0000 3,950,000.00 0.004 15,800.00 0.979 3,867,050 007 CONSTRUCTION AREA SIGNS LS 412,000.0000 412,000.00 0.002 824.00 0.792 326,304 008 TRAFFIC CONTROL SYSTEM LS 3,615,000.0000 3,615,000.00 0.004 14,460.00 0.979 3,539,085 009 TYPE III BARRICADE EA 150.0000 2,250.00 0.000 0 (F) 010 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 5.7500 15,203.00 3,977.000 22,867 011 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.4000 53,740.40 143,492.000 57,396 012 PLASTIC TRAFFIC DRUMS EA 55.0000 25,575.00 83.000 4,565.00 465.000 25,575 (F) 013 TEMPORARY PAVEMENT MARKER EA 3.7500 8,227.50 8,776.000 32,910 014 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 10,000.0000 160,000.00 0.072 720.00 15.666 156,660 (F) 015 TEMPORARY RAILING (TYPE K) LF 19.0000 3,691,700.00 182,450.000 3,466,550 016 TEMPORARY PORTABLE CONCRETE BARRIER LF 53.0000 8,268.00 156.000 8,268.00 156.000 8,268 (TYPE 60K) 017 TEMPORARY CRASH CUSHION MODULE EA 290.0000 263,610.00 839.000 243,310 018 ALTERNATIVE TEMPORARY CRASH CUSHION EA 10,300.0000 247,200.00 18.000 185,400 (GATING) 019 JOB SITE MANAGEMENT LS 275,000.0000 275,000.00 0.004 1,100.00 0.979 269,225 020 PREPARE STORM WATER POLLUTION PREVENTION LS 11,000.0000 11,000.00 0.750 8,250 PLAN 021 RAIN EVENT ACTION PLAN EA 275.0000 15,675.00 2.000 550.00 26.000 7,150 022 STORM WATER SAMPLING AND ANALYSIS DAY EA 550.0000 9,900.00 5.000 2,750 PROGRAM CAS145 PAGE 2 DATE 01/22/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2T2184 TIME 10:59 AM ESTIMATE NO. 039 BID OPENING 08/17/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/22 R.E. NAME: PAK, YONG DATE OF THIS ESTIMATE 01/22/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 STORM WATER ANNUAL REPORT EA 1,300.0000 3,900.00 3.000 3,900 024 TEMPORARY HYDRAULIC MULCH SQYD 0.8300 696,657.18 476,159.560 395,212 (BONDED FIBER MATRIX) 025 TEMPORARY CHECK DAM LF 10.2000 52,958.40 4,849.000 49,459 026 TEMPORARY DRAINAGE INLET PROTECTION EA 750.0000 273,750.00 350.000 262,500 (F) 027 TEMPORARY FIBER ROLL LF 5.6000 388,343.20 2,455.000 13,748.00 185,697.000 1,039,903 028 TEMPORARY CONSTRUCTION ENTRANCE EA 22,000.0000 484,000.00 19.000 418,000 (F) 029 STREET SWEEPING LS 1,150,000.0000 1,150,000.00 0.004 4,600.00 0.979 1,125,850 030 TEMPORARY CONCRETE WASHOUT LS 355,000.0000 355,000.00 0.004 1,420.00 0.979 347,545 (F) 031 TEMPORARY PROTECTION AREA FENCE (ROPE) LF 6.0000 391,740.00 67,127.000 402,762 032 HEALTH AND SAFETY PLAN LS 2,750.0000 2,750.00 1.000 2,750 033 ADL BURIAL LOCATION REPORT LS 550.0000 550.00 0.000 0 034 TREATED WOOD WASTE LB 0.4200 189,720.72 283,450.000 119,049 035 REMOVE PIPE AND DISPOSE AC PIPE LF 90.0000 12,870.00 143.000 12,870 (F) 036 REMOVE CONCRETE (CY) CY 100.0000 270,600.00 1,231.700 123,170 037 CLEARING AND GRUBBING (ACRE) ACRE 33,700.0000 3,100,400.00 96.160 3,240,592 (F) 038 DUST PALLIATIVE GAL 3.6000 248,076.00 0.000 0 039 ROADWAY EXCAVATION CY 26.0000 7,075,068.00 8,000.000 208,000.00 262,567.260 6,826,748 (F) 040 STRUCTURE EXCAVATION (RETAINING WALL) CY 50.0000 36,450.00 0.000 0 041 ROADWAY EXCAVATION (TYPE R-1) CY 39.0000 2,692,599.00 69,040.996 2,692,598 (AERIALLY DEPOSITED LEAD) 042 ROADWAY EXCAVATION (TYPE R-2) CY 45.0000 1,491,570.00 33,146.100 1,491,574 (AERIALLY DEPOSITED LEAD) 043 STRUCTURE BACKFILL (RETAINING WALL) CY 175.0000 130,550.00 0.000 0 044 DITCH EXCAVATION CY 55.0000 121,440.00 1,516.680 83,417 045 MECHANICALLY STABILIZED LAYER SQYD 4.8000 1,338,840.00 278,925.000 1,338,840 (F) (GEOGRID CLASS R2) 046 MECHANICALLY STABILIZED LAYER SQYD 10.0000 180,830.00 18,083.000 180,830 (F) (GEOGRID CLASS R3) 047 GEOSYNTHETIC REINFORCED EMBANKMENT SQFT 62.0000 636,740.00 10,270.000 636,740 (F) 048 GEOSYNTHETIC REINFORCED SLOPE SQFT 24.0000 910,920.00 37,955.000 910,920 (F) 049 ROADSIDE CLEARING LS 200,000.0000 200,000.00 0.029 5,800.00 0.889 177,800 PROGRAM CAS145 PAGE 3 DATE 01/22/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2T2184 TIME 10:59 AM ESTIMATE NO. 039 BID OPENING 08/17/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/22 R.E. NAME: PAK, YONG DATE OF THIS ESTIMATE 01/22/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 ROCK BLANKET SQFT 12.0000 63,720.00 0.000 0 051 WEED GERMINATION SQYD 0.1700 63,382.80 153,800.000 26,146.00 310,498.000 52,784 052 RELOCATE IRRIGATION CONTROLLER EA 3,500.0000 3,500.00 0.000 0 053 PACKET FERTILIZER EA 0.1400 41,353.20 17,712.000 2,479.68 112,709.000 15,779 054 SLOW-RELEASE FERTILIZER LB 0.6000 598.80 0.000 0 055 PLANT (GROUP F) EA 1.5000 40,852.50 0.000 0 056 PLANT (GROUP I) EA 4.0000 540,392.00 0.000 0 057 PLANT (GROUP K) EA 420.0000 50,400.00 41.000 17,220 058 PLANT (GROUP A) EA 8.0000 2,151,672.00 14,166.000 113,328.00 99,497.000 795,976 059 PLANT (GROUP B) EA 21.0000 272,790.00 698.000 14,658.00 12,104.000 254,184 060 PLANT (GROUP U) EA 180.0000 225,360.00 97.000 17,460.00 475.000 85,500 061 SOD SQYD 25.0000 83,975.00 0.000 0 062 PLANT ESTABLISHMENT WORK LS 175,000.0000 175,000.00 0.000 0 063 ROCK MULCH (TYPE 1) SQFT 4.6500 113,562.30 4,923.000 22,891 064 ROCK MULCH (TYPE 2) SQFT 4.9500 184,229.10 0.000 0 065 ROCK MULCH (TYPE 3) SQFT 7.2500 172,064.25 3,697.000 26,803.25 18,436.000 133,661 066 ROCK MULCH (TYPE 4) SQFT 7.2500 96,004.50 1,676.000 12,151.00 4,499.000 32,617 067 ROCK MULCH (TYPE 5) SQFT 4.8500 24,400.35 5,031.000 24,400 068 ROCK MULCH (TYPE 6) SQFT 4.1500 61,183.45 14,743.000 61,183 069 BOULDERS EA 175.0000 34,475.00 69.000 12,075 070 TRASH RECEPTACLE EA 2,000.0000 32,000.00 0.000 0 071 ASH URNS EA 1,040.0000 11,440.00 0.000 0 072 GRAVEL MULCH SQFT 2.4000 748,862.40 329,610.000 791,064 073 DECOMPOSED GRANITE SQFT 2.7500 129,632.25 0.000 0 074 WOOD MULCH CY 74.7500 2,124,021.25 474.000 35,431.50 1,817.000 135,820 075 EDGING LF 15.0000 42,105.00 2,614.000 39,210 076 REMOVE IRRIGATION FACILITY LS 46,000.0000 46,000.00 0.969 44,574 PROGRAM CAS145 PAGE 4 DATE 01/22/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2T2184 TIME 10:59 AM ESTIMATE NO. 039 BID OPENING 08/17/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/22 R.E. NAME: PAK, YONG DATE OF THIS ESTIMATE 01/22/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 CONTROL AND NEUTRAL CONDUCTORS LS 1,260,000.0000 1,260,000.00 0.083 104,580.00 0.983 1,238,580 078 3" REMOTE CONTROL VALVE (MASTER) EA 4,500.0000 4,500.00 0.000 0 079 1" REMOTE CONTROL VALVE WITH PRESSURE EA 520.0000 53,040.00 86.000 44,720 REGULATOR 080 1 1/2" REMOTE CONTROL VALVE WITH EA 590.0000 283,790.00 8.000 4,720.00 402.000 237,180 PRESSURE REGULATOR 081 2" RECYCLED WATER CONNECTION EA 5,700.0000 11,400.00 0.000 0 ASSEMBLY AND ENCLOSURE 082 3" RECYCLED WATER CONNECTION EA 8,000.0000 32,000.00 0.500 4,000 ASSEMBLY AND ENCLOSURE 083 4" RECYCLED WATER CONNECTION EA 15,000.0000 15,000.00 0.000 0 ASSEMBLY AND ENCLOSURE 084 AUTOMATIC FLUSH VALVE AND EA 350.0000 7,350.00 0.000 0 AIR/VACUUM RELIEF VALVE 085 MANUAL FILTER AND PRESSURE REGULATOR EA 350.0000 1,750.00 0.000 0 VALVE 086 48 STATION IRRIGATION CONTROLLER AND EA 17,000.0000 85,000.00 0.750 12,750.00 6.000 102,000 ENCLOSURE 087 40 STATION IRRIGATION CONTROLLER AND EA 14,000.0000 70,000.00 1.000 14,000.00 4.750 66,500 ENCLOSURE 088 32 STATION IRRIGATION CONTROLLER AND EA 14,000.0000 98,000.00 1.000 14,000.00 5.500 77,000 ENCLOSURE 089 16 STATION IRRIGATION CONTROLLER AND EA 2,500.0000 10,000.00 0.750 1,875.00 3.750 9,375 ENCLOSURE 090 ANTENNA MAST EA 2,500.0000 15,000.00 3.000 7,500 091 RECYCLED WATER IDENTIFICATION AND LS 12,000.0000 12,000.00 0.000 0 WARNING SIGNS 092 DRIP IRRIGATION TUBING LF 2.3000 5,278.50 0.000 0 093 CERTIFY EXISTING BACKFLOW PREVENTERS LS 5,500.0000 5,500.00 0.000 0 094 3" BACKFLOW PREVENTER ASSEMBLY EA 15,000.0000 15,000.00 0.000 0 095 FLOW SENSOR EA 1,400.0000 11,200.00 3.000 4,200 096 TREE WELL SPRINKLER ASSEMBLY EA 62.0000 87,358.00 165.000 10,230.00 946.000 58,652 097 RISER SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 25.0000 47,725.00 252.000 6,300.00 1,547.000 38,675 098 POP-UP SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 34.0000 69,122.00 412.000 14,008.00 1,891.000 64,294 099 RISER SPRINKLER ASSEMBLY EA 13.0000 64,870.00 5,309.000 69,017 100 POP-UP SPRINKLER ASSEMBLY EA 34.0000 30,668.00 378.000 12,852.00 803.000 27,302 101 1 1/2" GATE VALVE EA 485.0000 6,790.00 13.000 6,305 102 2" GATE VALVE EA 520.0000 81,640.00 6.000 3,120.00 133.000 69,160 103 3" GATE VALVE EA 1,000.0000 51,000.00 13.000 13,000.00 36.000 36,000 PROGRAM CAS145 PAGE 5 DATE 01/22/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2T2184 TIME 10:59 AM ESTIMATE NO. 039 BID OPENING 08/17/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/22 R.E. NAME: PAK, YONG DATE OF THIS ESTIMATE 01/22/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 4" GATE VALVE EA 800.0000 2,400.00 2.000 1,600.00 3.000 2,400 105 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 4.5000 556,110.00 7,291.000 32,809.50 119,274.000 536,733 (F) LINE) 106 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 4.7500 409,887.00 8,622.000 40,954.50 88,091.000 418,432 (F) (SUPPLY LINE) 107 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 4.9000 76,092.10 997.000 4,885.30 14,869.000 72,858 (F) (SUPPLY LINE) 108 2" PLASTIC PIPE (SCHEDULE 40) LF 5.2500 137,313.75 7,084.000 37,191.00 25,608.000 134,442 (F) (SUPPLY LINE) 109 2 1/2" PLASTIC PIPE (SCHEDULE 40) LF 5.9500 217,014.35 4,360.000 25,942.00 37,414.000 222,613 (F) (SUPPLY LINE) 110 3" PLASTIC PIPE (CLASS 315) LF 10.0000 731,420.00 1,692.000 16,920.00 67,275.000 672,750 (F) (SUPPLY LINE) 111 4" PLASTIC PIPE (CLASS 315) LF 12.0000 262,620.00 571.000 6,852.00 21,473.000 257,676 (F) (SUPPLY LINE) 112 6" PLASTIC PIPE (CLASS 315) LF 35.0000 197,680.00 38.000 1,330.00 5,648.000 197,680 (F) (SUPPLY LINE) 113 PRESSURE REGULATING VALVE EA 3,000.0000 9,000.00 1.000 3,000.00 2.000 6,000 114 2" COMBINATION AIR RELEASE VALVE EA 850.0000 15,300.00 0.000 0 115 QUICK COUPLING VALVE EA 526.0000 1,052.00 0.000 0 116 CHECK VALVE EA 15.0000 21,135.00 863.000 12,945.00 1,418.000 21,270 117 BALL VALVE EA 425.0000 3,400.00 1.000 425 118 8" CORRUGATED HIGH DENSITY LF 35.0000 11,550.00 364.000 12,740 POLYETHYLENE PIPE CONDUIT 119 10" CORRUGATED HIGH DENSITY LF 45.0000 61,425.00 1,117.000 50,265 POLYETHYLENE PIPE CONDUIT 120 12" CORRUGATED HIGH DENSITY LF 65.0000 15,600.00 120.000 7,800.00 240.000 15,600 POLYETHYLENE PIPE CONDUIT 121 8" PVC PIPE CONDUIT LF 40.0000 7,000.00 84.000 3,360.00 215.000 8,600 122 10" PVC PIPE CONDUIT LF 48.0000 22,080.00 38.000 1,824.00 996.000 47,808 123 12" PVC PIPE CONDUIT LF 65.0000 62,725.00 124.000 8,060.00 1,242.000 80,730 124 BIKE RACK EA 750.0000 10,500.00 0.000 0 125 IMPORTED TOPSOIL (CY) CY 65.0000 1,407,965.00 20,566.000 1,336,790 126 COMPOST SOCK LF 4.4500 405,310.45 5,611.000 24,968.95 44,761.000 199,186 127 HYDROSEED SQFT 0.1300 438,321.00 0.000 0 128 COMPOST (CY) CY 45.0000 211,905.00 1,027.000 46,215.00 4,048.090 182,164 129 INCORPORATE MATERIALS SQFT 0.1000 3,021.20 0.000 0 130 CLASS 2 AGGREGATE BASE (CY) CY 47.5000 4,140,385.00 479.000 22,752.50 81,990.303 3,894,539 PROGRAM CAS145 PAGE 6 DATE 01/22/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2T2184 TIME 10:59 AM ESTIMATE NO. 039 BID OPENING 08/17/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/22 R.E. NAME: PAK, YONG DATE OF THIS ESTIMATE 01/22/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 LEAN CONCRETE BASE RAPID SETTING CY 517.0000 2,808,344.00 5,773.032 2,984,657 132 ASPHALTIC EMULSION (FOG SEAL COAT) TON 2,320.0000 32,944.00 0.000 0 133 HOT MIX ASPHALT (TYPE A) TON 123.0000 9,434,223.00 2,232.220 274,563.06 64,920.580 7,985,231 134 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 168.0000 2,150,568.00 3,329.460 559,349 135 PLACE HOT MIX ASPHALT DIKE LF 3.7500 266,756.25 38,328.000 143,730 136 PLACE HOT MIX ASPHALT SQYD 47.0000 214,555.00 589.000 27,683 (MISCELLANEOUS AREA) 137 TACK COAT TON 920.0000 43,240.00 0.000 0 138 REMOVE ASPHALT CONCRETE PAVEMENT (CY) CY 40.0000 2,960.00 0.000 0 139 REMOVE ASPHALT CONCRETE DIKE LF 11.0000 8,140.00 0.000 0 140 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 20.0000 219,920.00 2,275.880 45,517.60 3,878.010 77,560 141 JOINTED PLAIN CONCRETE PAVEMENT CY 323.0000 19,531,164.00 63,793.503 20,605,301 (F) 142 JOINTED PLAIN CONCRETE PAVEMENT CY 948.0000 6,180,012.00 6,937.227 6,576,491 (RSC) 143 SPALL REPAIR (FAST-SETTING CONCRETE) SQYD 1,865.0000 419,625.00 124.585 232,351 144 JOINT SEAL (PREFORMED COMPRESSION) LF 6.0000 82,332.00 13,722.000 82,332 145 ISOLATION JOINT SEAL (SILICONE) LF 14.0000 2,043,202.00 135,726.990 1,900,177 146 GRIND EXISTING CONCRETE SQYD 8.0000 525,552.00 67,088.356 536,706 PAVEMENT 147 60" CAST-IN-DRILLED-HOLE CONCRETE LF 1,100.0000 1,294,700.00 1,122.000 1,234,200 PILE (SIGN FOUNDATION) 148 STRUCTURAL CONCRETE, RETAINING WALL CY 630.0000 119,070.00 0.000 0 149 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,565.0000 313,000.00 168.100 263,076 (TYPE R) 150 STRUCTURAL CONCRETE, BOX CULVERT CY 1,400.0000 337,400.00 241.000 337,400 (F) 151 STRUCTURAL CONCRETE, HEADWALL CY 2,100.0000 388,500.00 -4.700 -9,870.00 371.900 780,990 (F) 152 STRUCTURAL CONCRETE, DRAINAGE INLET CY 2,850.0000 3,035,250.00 4.700 13,395.00 1,188.710 3,387,823 (F) 153 STRUCTURAL CONCRETE, JUNCTION STRUCTURE CY 1,500.0000 264,000.00 3.800 5,700.00 180.800 271,200 (F) 154 MINOR CONCRETE (MINOR STRUCTURE) CY 1,200.0000 915,600.00 14.000 16,800.00 417.000 500,400 (F) 155 PAVING NOTCH EXTENSION CF 250.0000 29,750.00 124.000 31,000 156 LARGE STRIATED TEXTURE SQFT 37.0000 71,410.00 1,695.000 62,715 (F) 157 CONCRETE SURFACE TEXTURE (RANDOM FLUTE) SQFT 21.0000 100,968.00 800.000 16,800 (F) PROGRAM CAS145 PAGE 7 DATE 01/22/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2T2184 TIME 10:59 AM ESTIMATE NO. 039 BID OPENING 08/17/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/22 R.E. NAME: PAK, YONG DATE OF THIS ESTIMATE 01/22/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 158 JOINT SEAL (MR 1") LF 280.0000 49,280.00 97.100 27,188 159 BAR REINFORCING STEEL (RETAINING WALL) LB 1.6000 35,910.40 0.000 0 160 BAR REINFORCING STEEL (BOX CULVERT) LB 2.1500 80,429.35 37,409.000 80,429 (F) 161 SHADE STRUCTURE AND KIOSKS LS 220,000.0000 220,000.00 0.000 0 162 FURNISH SIGN STRUCTURE (TUBULAR) LB 4.5500 2,234,345.75 28,855.000 131,290.25 491,065.000 2,234,345 (F) 163 INSTALL SIGN STRUCTURE (TUBULAR) LB 0.4000 196,426.00 245,532.000 98,212.80 462,178.000 184,871 (F) 164 FURNISH SIGN STRUCTURE (TRUSS) LB 4.4000 66,000.00 15,000.000 66,000 (F) 165 INSTALL SIGN STRUCTURE (TRUSS) LB 0.5500 8,250.00 15,000.000 8,250 (F) 166 FURNISH SIGN STRUCTURE (BRIDGE MOUNTED LB 11.0000 225,852.00 20,532.000 225,852.00 20,532.000 225,852 (F) WITHOUT WALKWAY) 167 INSTALL SIGN STRUCTURE (BRIDGE MOUNTED LB 6.5000 133,458.00 1,466.000 9,529.00 1,466.000 9,529 (F) WITHOUT WALKWAY) 168 REMOVE SIGN STRUCTURE (EA) EA 1,645.0000 32,900.00 21.000 34,545 169 REMOVE BRIDGE MOUNTED SIGN EA 1,100.0000 15,400.00 0.000 0 170 SOUND WALL (LOCATION S6446) LS 1,510,000.0000 1,510,000.00 0.000 0 171 SOUND WALL (LOCATION S652) LS 415,000.0000 415,000.00 0.000 0 172 SOUND WALL (LOCATION S654A) LS 500,000.0000 500,000.00 0.070 35,000.00 0.920 460,000 173 SOUND WALL (LOCATION S686A) LS 250,000.0000 250,000.00 0.300 75,000 174 SOUND WALL (LOCATION S686B) LS 385,000.0000 385,000.00 0.470 180,950.00 0.950 365,750 175 SOUND WALL (LOCATION S686C) LS 265,000.0000 265,000.00 0.450 119,250.00 0.950 251,750 176 SOUND WALL (LOCATION S750A) LS 3,357,000.0000 3,357,000.00 0.550 1,846,350 177 SOUND WALL (LOCATION S750B) LS 1,860,000.0000 1,860,000.00 0.050 93,000.00 0.950 1,767,000 178 SOUND WALL (LOCATION WALL1) LS 51,500.0000 51,500.00 1.000 51,500 179 REMOVE RETAINING WALL (LF) LF 28.0000 2,548.00 0.000 0 180 BRIDGE REMOVAL (PORTION) LS 15,000.0000 15,000.00 1.000 15,000 181 12" ALTERNATIVE PIPE CULVERT LF 72.0000 29,376.00 98.100 7,063 182 18" ALTERNATIVE PIPE CULVERT LF 140.0000 1,338,400.00 27.300 3,822.00 9,659.560 1,352,338 183 24" ALTERNATIVE PIPE CULVERT LF 148.0000 2,144,668.00 9,124.400 1,350,411 184 30" ALTERNATIVE PIPE CULVERT LF 200.0000 131,400.00 903.500 180,700 PROGRAM CAS145 PAGE 8 DATE 01/22/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2T2184 TIME 10:59 AM ESTIMATE NO. 039 BID OPENING 08/17/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/22 R.E. NAME: PAK, YONG DATE OF THIS ESTIMATE 01/22/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 185 ASSESSMENT CULVERT CLEANING LF 11.0000 436,975.00 0.000 0 186 ASSESSMENT CULVERT VIDEO RECORDING LF 5.5000 218,487.50 0.000 0 187 18" SLOTTED PLASTIC PIPE DRAIN LF 240.0000 21,600.00 83.000 19,920 188 18" REINFORCED CONCRETE PIPE LF 336.0000 126,000.00 1,520.880 511,015 (F) 189 24" REINFORCED CONCRETE PIPE LF 386.0000 825,268.00 5,078.350 1,960,243 (F) 190 30" REINFORCED CONCRETE PIPE LF 536.0000 126,496.00 264.000 141,504 (F) 191 36" REINFORCED CONCRETE PIPE LF 425.0000 641,325.00 1,581.800 672,265 (F) 192 42" REINFORCED CONCRETE PIPE LF 455.0000 434,980.00 1,641.700 746,973 (F) 193 48" REINFORCED CONCRETE PIPE LF 560.0000 788,480.00 1,413.400 791,504 (F) 194 54" REINFORCED CONCRETE PIPE LF 550.0000 764,500.00 1,394.400 766,920 (F) 195 60" REINFORCED CONCRETE PIPE LF 430.0000 121,690.00 283.000 121,690 (F) 196 66" REINFORCED CONCRETE PIPE LF 620.0000 442,060.00 713.400 442,308 (F) 197 72" REINFORCED CONCRETE PIPE LF 685.0000 1,234,370.00 1,801.300 1,233,890 (F) 198 84" REINFORCED CONCRETE PIPE LF 760.0000 1,583,840.00 2,083.500 1,583,460 (F) 199 6" PERFORATED PLASTIC PIPE UNDERDRAIN LF 57.0000 32,034.00 0.000 0 200 PRECAST MODULAR INFILTRATION SYSTEM EA 548,000.0000 1,096,000.00 2.000 1,096,000 201 CLASS 1 PERMEABLE MATERIAL (BLANKET) CY 84.0000 86,856.00 1,034.000 86,856 202 18" HDPE DOWNDRAIN LF 130.0000 118,430.00 5.000 650.00 1,035.200 134,576 203 24" HDPE DOWNDRAIN LF 228.0000 67,716.00 259.600 59,188 204 DRAINAGE INLET MARKER EA 165.0000 3,135.00 0.000 0 205 GRATED LINE DRAIN LF 307.0000 397,872.00 1,088.000 334,016 206 18" ALTERNATIVE FLARED END SECTION EA 1,260.0000 10,080.00 2.000 2,520 (F) 207 24" ALTERNATIVE FLARED END SECTION EA 1,413.0000 12,717.00 3.000 4,239 (F) 208 36" REINFORCED CONCRETE PIPE RISER LF 565.0000 63,845.00 146.000 82,490 (F) 209 ABANDON CULVERT (LF) LF 68.0000 20,128.00 413.500 28,118 210 REMOVE CULVERT (LF) LF 80.0000 365,840.00 5,923.900 473,912 211 REMOVE INLET EA 2,480.0000 153,760.00 3.000 7,440.00 75.000 186,000 PROGRAM CAS145 PAGE 9 DATE 01/22/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2T2184 TIME 10:59 AM ESTIMATE NO. 039 BID OPENING 08/17/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/22 R.E. NAME: PAK, YONG DATE OF THIS ESTIMATE 01/22/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 212 REMOVE HEADWALL EA 1,270.0000 21,590.00 29.000 36,830 213 ADJUST INLET EA 1,550.0000 20,150.00 16.000 24,800 214 ADJUST MANHOLE TO GRADE EA 1,250.0000 1,250.00 2.000 2,500 215 MODIFY INLET EA 3,850.0000 57,750.00 6.000 23,100 216 PLASTIC PIPE LINER LF 275.0000 275,000.00 2,214.000 608,850 217 CAP INLET EA 1,775.0000 3,550.00 1.000 1,775 218 CLEANING, INSPECTING, AND PREPARING LF 27.4000 926,942.00 0.000 0 CULVERT (LF) 219 CULVERT CONTACT GROUTING CY 1,100.0000 1,100.00 0.000 0 220 GROUT PORTS EA 110.0000 110.00 0.000 0 221 CONCRETE INVERT PAVING CY 1,645.0000 1,645.00 0.000 0 222 CULVERT SLURRY-CEMENT BACKFILL CY 100.0000 5,000.00 27.800 2,780 223 SAND BACKFILL CY 395.0000 12,245.00 0.000 0 224 EPDM RUBBER PIPE JOINT SEAL LF 165.0000 900,900.00 0.000 0 225 CURED IN PLACE PIPELINER LF 550.0000 126,500.00 230.000 126,500.00 230.000 126,500 226 MACHINE SPIRAL WOUND PVC PIPELINER LF 550.0000 2,051,500.00 0.000 0 (GROUTED) 227 ALTERNATIVE PIPELINER LF 109.0000 2,403,450.00 0.000 0 228 WELDED STEEL PIPELINER LF 825.0000 1,122,000.00 0.000 0 229 CONCRETE (SLOPE PROTECTION) CY 2,420.0000 21,780.00 0.000 0 (F) 230 CONCRETE (DITCH LINING) CY 828.0000 981,180.00 -70.300 -58,208.40 900.480 745,597 (F) 231 CONCRETE (CONCRETE APRON) CY 1,775.0000 76,325.00 6.700 11,892.50 81.800 145,195 (F) 232 ROCK SLOPE PROTECTION CY 242.0000 136,730.00 253.100 61,250 (1/4 T, CLASS V, METHOD B) (CY) 233 ROCK SLOPE PROTECTION CY 270.0000 5,400.00 17.500 4,725 (300 LB, CLASS IV, METHOD B) (CY) 234 ROCK SLOPE PROTECTION CY 195.0000 33,540.00 182.300 35,548 (150 LB, CLASS III, METHOD B) (CY) 235 ROCK SLOPE PROTECTION CY 450.0000 79,200.00 124.600 56,070 (60 LB, CLASS II, METHOD B) (CY) 236 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 5.5000 18,408.50 1,289.300 7,091 237 MINOR CONCRETE (GUTTER) (LF) LF 53.0000 7,473.00 0.000 0 238 DETECTABLE WARNING SURFACE SQFT 35.0000 11,725.00 0.000 0 PROGRAM CAS145 PAGE 10 DATE 01/22/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2T2184 TIME 10:59 AM ESTIMATE NO. 039 BID OPENING 08/17/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/22 R.E. NAME: PAK, YONG DATE OF THIS ESTIMATE 01/22/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 239 MINOR CONCRETE (MISCELLANEOUS CY 800.0000 646,400.00 198.220 158,576 (F) CONSTRUCTION) 240 MINOR CONCRETE (LITHOCRETE) SQFT 30.0000 821,340.00 4,914.000 147,420.00 4,914.000 147,420 (F) 241 MINOR CONCRETE (EXPOSED AGGREGATE SQFT 14.7500 1,431,708.75 14,375.000 212,031.25 77,647.000 1,145,293 (F) CONCRETE) 242 PRE/POST CONSTRUCTION SURVEYS EA 2,550.0000 22,950.00 0.000 0 243 BOOSTER PUMP ASSEMBLY "ZONE 107" EA 34,000.0000 68,000.00 0.000 0 244 BOOSTER PUMP ASSEMBLY "ZONE 106" EA 34,000.0000 34,000.00 0.000 0 245 MISCELLANEOUS IRON AND STEEL LB 2.8500 410,474.10 2,634.000 7,506.90 132,243.000 376,892 (F) 246 WEATHERING STEEL ACCENT EA 2,750.0000 189,750.00 0.000 0 (F) 247 12" CML AND C STEEL PIPE LF 750.0000 63,750.00 84.500 63,375 248 12" PVC (C-900, DR-14) LF 190.0000 527,820.00 2,778.000 527,820 249 12" HDPE (DR-9) BYPASS LF 116.0000 338,256.00 2,775.000 321,900 250 12" GATE VALVE EA 8,500.0000 34,000.00 2.000 17,000 251 2" WATER SERVICE EA 8,125.0000 24,375.00 0.000 0 252 3" WATER SERVICE EA 9,000.0000 9,000.00 0.000 0 (CARLSBAD MUNICIPAL WATER DISTRICT) 253 UTILITY-SEGMENT 1-PACKAGE 3 LS 1,041,000.0000 1,041,000.00 0.404 420,564 254 ABANDON 12" PVC LF 7.0000 19,530.00 2,790.000 19,530 255 CITY OF ENCINITAS SANITARY SEWER LS 207,000.0000 207,000.00 0.950 196,650 256 ROCK STAIN SQFT 2.5000 34,775.00 13,910.000 34,775 257 PARKING BUMPER (PRECAST CONCRETE) EA 195.0000 23,400.00 0.000 0 258 TRENCHLESS CULVERT INSTALLATION LF 450.0000 515,250.00 534.000 240,300 259 CHAIN LINK FENCE (TYPE CL-3 MOD) LF 37.0000 148,259.00 0.000 0 (F) 260 CHAIN LINK FENCE (TYPE CL-4) LF 31.0000 12,493.00 395.000 12,245.00 395.000 12,245 (F) 261 LODGE POLE FENCE LF 44.0000 29,700.00 0.000 0 262 CHAIN LINK FENCE (TYPE CL-6) LF 46.0000 284,786.00 3,170.000 145,820 (F) 263 REMOVE WOOD FENCE LF 33.0000 16,434.00 0.000 0 264 REMOVE CHAIN LINK FENCE LF 11.0000 74,569.00 421.000 4,631.00 6,032.000 66,352 265 DELINEATOR (CLASS 1) EA 88.0000 37,664.00 0.000 0 PROGRAM CAS145 PAGE 11 DATE 01/22/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2T2184 TIME 10:59 AM ESTIMATE NO. 039 BID OPENING 08/17/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/22 R.E. NAME: PAK, YONG DATE OF THIS ESTIMATE 01/22/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 266 GUARD RAILING DELINEATOR EA 38.0000 22,914.00 27.000 1,026.00 431.000 16,378 267 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.5000 113,897.00 7,980.000 27,930 268 TYPE R MARKER EA 109.0000 76,954.00 0.000 0 269 REMOVE ROADSIDE SIGN EA 137.0000 47,128.00 0.000 0 270 RESET ROADSIDE SIGN (ONE POST) EA 358.0000 9,666.00 0.000 0 271 FURNISH LAMINATED PANEL SIGN FOR SQFT 32.0000 249,344.00 2,337.600 74,803 RETROREFLECTIVE SHEETING(TYPE XI) (1"-TYPE A) 272 FURNISH LAMINATED PANEL SIGN FOR SQFT 28.0000 8,456.00 0.000 0 RETROREFLECTIVE SHEETING(TYPE XI) (1"-TYPE B) 273 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 8.0000 30,440.00 0.000 0 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 274 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 8.0000 27,680.00 0.000 0 (0.080"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 275 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 14,660.00 0.000 0 (0.063"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 276 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 21.0000 18,081.00 0.000 0 (0.80"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 277 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 4.7000 78,250.30 2,703.600 12,706 278 ROADSIDE SIGN - ONE POST EA 325.0000 123,825.00 0.000 0 279 ROADSIDE SIGN-ONE METAL POST-BIKE SIGN EA 360.0000 11,520.00 0.000 0 280 ROADSIDE SIGN - TWO POST EA 1,020.0000 55,080.00 0.000 0 281 SIGN POST SUPPORT SYSTEM EA 4,440.0000 204,240.00 0.000 0 282 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 138.0000 7,038.00 0.000 0 METHOD) 283 INSTAL SIGN (MAST-ARM MOUNTED) EA 658.0000 23,688.00 0.000 0 284 MIDWEST GUARDRAIL SYSTEM LF 46.0000 1,102,068.00 662.000 30,452.00 19,279.000 886,834 285 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 53.0000 137,376.00 2,592.000 137,376 286 MIDWEST GUARDRAIL SYSTEM (7' STEEL POST) LF 60.0000 61,500.00 1,025.000 61,500 287 VEGETATION CONTROL (MINOR CONCRETE) SQYD 62.0000 842,642.00 3,670.000 227,540 288 BIKE NODE RAILING LF 520.0000 29,120.00 0.000 0 289 TUBULAR RAILING LF 150.0000 25,500.00 0.000 0 PROGRAM CAS145 PAGE 12 DATE 01/22/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2T2184 TIME 10:59 AM ESTIMATE NO. 039 BID OPENING 08/17/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/22 R.E. NAME: PAK, YONG DATE OF THIS ESTIMATE 01/22/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 290 CHAIN LINK RAILING (TYPE 7) LF 172.0000 24,080.00 140.000 24,080 (F) 291 CABLE RAILING LF 62.0000 77,314.00 854.400 52,972 292 TRANSITION RAILING (TYPE WB-31) EA 5,380.0000 96,840.00 3.000 16,140.00 11.000 59,180 293 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,200.0000 40,800.00 1.000 1,200.00 29.000 34,800 294 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 5,800.0000 220,400.00 5.000 29,000.00 32.000 185,600 295 ALTERNATIVE CRASH CUSHION EA 54,000.0000 270,000.00 0.000 0 296 CONCRETE BARRIER (TYPE 60M) LF 80.0000 6,541,200.00 738.000 59,040.00 85,803.000 6,864,240 297 CONCRETE BARRIER (TYPE 60MC) LF 171.0000 243,846.00 0.000 0 298 CONCRETE BARRIER (TYPE 60MD) LF 70.0000 13,510.00 191.000 13,370 299 CONCRETE BARRIER (TYPE 60MC MOD) LF 232.0000 498,568.00 688.000 159,616 300 CONCRETE BARRIER (TYPE 60M MOD) LF 185.0000 77,700.00 0.000 0 301 CONCRETE BARRIER (TYPE 60SD) LF 560.0000 143,920.00 0.000 0 302 CONCRETE BARRIER (TYPE 60SD MOD) LF 750.0000 37,500.00 0.000 0 303 CONCRETE BARRIER (TYPE 736B) LF 200.0000 66,800.00 334.000 66,800 304 CONCRETE BARRIER (TYPE 742A) LF 130.0000 24,700.00 0.000 0 305 REMOVE GUARDRAIL LF 9.9000 264,864.60 26,028.000 257,677 306 REMOVE CONCRETE BARRIER LF 9.5000 737,361.50 79,381.000 754,119 307 REMOVE CRASH CUSHION (SAND FILLED) EA 1,200.0000 2,400.00 1.000 1,200 308 REMOVE HIGH TENSION CABLE BARRIER LF 3.3000 127,244.70 38,559.000 127,244 309 THERMOPLASTIC PAVEMENT MARKING SQFT 3.8500 103,834.50 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 310 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.3000 1,131.60 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 8-4) 311 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 4,312.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 9-3) 312 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.1500 1,137.35 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) 313 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 12,446.40 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 314 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.9000 2,381.40 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) PROGRAM CAS145 PAGE 13 DATE 01/22/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2T2184 TIME 10:59 AM ESTIMATE NO. 039 BID OPENING 08/17/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/22 R.E. NAME: PAK, YONG DATE OF THIS ESTIMATE 01/22/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 315 PAINT TRAFFIC STRIPE (2-COAT) LF 0.2300 150,480.72 711,546.000 163,655 316 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7700 193,865.98 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 317 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.3000 263,140.80 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 318 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.2500 1,465.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 319 REMOVE PAINTED TRAFFIC STRIPE LF 0.7000 439,637.80 528,047.000 369,632 320 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 14,353.50 25,584.000 17,908 321 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.2500 13,587.75 1,483.000 3,336 322 CONTRAST STRIPE LF 0.3400 92,451.10 0.000 0 323 6" TRAFFIC STRIPE TAPE WITH BLACK FILM LF 2.9500 806,471.00 0.000 0 (BROKEN 36-12)(WARRANTY) 324 8" TRAFFIC STRIPE TAPE WITH BLACK FILM LF 4.5000 6,025.50 0.000 0 (WARRANTY) 325 8" TRAFFIC STRIPE TAPE WITH BLACK FILM LF 4.0000 45,300.00 0.000 0 (BROKEN 12-3)(WARRANTY) 326 8" TRAFFIC STRIPE TAPE WITH BLACK FILM LF 4.0000 32,380.00 0.000 0 (BROKEN 36-12)(WARRANTY) 327 LIGHTING (PAVILION) LS 114,000.0000 114,000.00 0.000 0 328 LIGHTING (BIKE TRAIL) LS 460,000.0000 460,000.00 0.045 20,700.00 0.456 209,760 329 LIGHTING (PARKING LOT) LS 275,000.0000 275,000.00 0.000 0 330 ELECTRIC VEHICLE CHARGING STATION LS 70,000.0000 70,000.00 0.000 0 331 LIGHTING (STREET) LS 118,000.0000 118,000.00 0.000 0 332 SIGNAL AND LIGHTING SYSTEM LS 450,000.0000 450,000.00 0.000 0 333 WEIGH-IN-MOTION SYSTEM LS 530,000.0000 530,000.00 0.293 155,290 334 CHANGEABLE MESSAGE SIGN SYSTEM LS 40,000.0000 40,000.00 0.342 13,680 335 CLOSED CIRCUIT TELEVISION SYSTEM LS 4,850,000.0000 4,850,000.00 0.027 130,950.00 0.825 4,001,250 336 MODIFYING EXISTING ELECTRICAL SYSTEM LS 5,850,000.0000 5,850,000.00 0.045 263,250.00 0.723 4,229,550 337 SUBSURFACE LOCATORS LS 55,000.0000 55,000.00 0.600 33,000 338 2" WATER METER CHARGES LS 4,400.0000 4,400.00 0.000 0 339 3" WATER METER CHARGES LS 3,800.0000 3,800.00 0.000 0 340 IRRIGATION WATER SERVICE CHARGES LS 455,000.0000 455,000.00 0.000 0 PROGRAM CAS145 PAGE 14 DATE 01/22/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2T2184 TIME 10:59 AM ESTIMATE NO. 039 BID OPENING 08/17/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/22 R.E. NAME: PAK, YONG DATE OF THIS ESTIMATE 01/22/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 3,382,205.14 168,237,521.08 ADJUSTMENT OF COMPENSATION 0.00 84,963.00 EXTRA WORK 17,763.95 12,514,690.61 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 3,399,969.09 180,837,174.69 341 MOBILIZATION LS 22,400,000.0000 22,400,000.00 1.000 22,400,000 ORIGINAL CONTRACT AMOUNT 224,000,000.00 TOTAL WORK COMPLETED 3,399,969.09 203,237,174.69 MATERIALS ON HAND ON SITE 2,369.17 1,436,384.30 DEDUCTIONS -10,000.00 -29,000.00 TOTAL 3,392,338.26 204,644,558.99 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 10/29/18 920 12/02/18 11/30/18 12/30/22 656 125 0 0 84% 71% PROGRESS IS SATISFACTORY PAK, YONG RESIDENT ENGINEER PROGRAM CAS145 DATE 01/22/22