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 12/14/23 EST. NO. 001 TIME 03:46 PM R.E. NAME: YONG PAK 11-2T36U4 --------------------------------------------------------------------------- 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 12/14/23 EST. NO. 001 TIME 03:46 PM R.E. NAME: YONG PAK 11-2T36U4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 12/14/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2T36U4 TIME 03:46 PM ESTIMATE NO. 001 BID OPENING 10/20/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/14/23 R.E. NAME: YONG PAK DATE OF THIS ESTIMATE 12/14/23 LOCATION PROGRESS ESTIMATE 11-SD-5-R37.4/R52.6 ----------------- FLATIRON-SKANSKA-STACY AND SAN DIEGO COUNTY AT VARIOUS LOCATIONS FROM WITBECK, A JOINT VENTURE LOMAS SANTA FE DRIVE UNDERCROSSING TO 0.2 12121 SCRIPPS SUMMIT DR #400 MILES NORTH OF OCEANSIDE BOULEVARD SAN DIEGO CA 92131 UNDERCROSSING FED. AID NO. ACIM-051(996) E ,6211-156 ( ) CONSTRUCT MULTI-MODAL ENHANCEMENT, SOUND W ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,000.0000 3,000.00 0.000 0 002 LEVEL 2 CRITICAL PATH METHOD SCHEDULE LS 88,000.0000 88,000.00 0.000 0 003 TIME-RELATED OVERHEAD (WDAY) WDAY 14,522.5000 5,809,000.00 0.000 0 004 DISPUTE RESOLUTION BOARD ON-SITE MEETING EA 6,000.0000 12,000.00 0.000 0 005 HOURLY OFF-SITE HR 200.0000 24,000.00 0.000 0 DISPUTE-RESOLUTION-BOARD-RELATED TASKS 006 SAFETY QUALITY CONTROL MANAGER LS 475,000.0000 475,000.00 0.000 0 007 DEVELOP WATER SUPPLY LS 316,000.0000 316,000.00 0.000 0 008 QUALITY VALIDATION LS 3,722,590.5500 3,722,590.55 0.780 2,903,620.63 0.780 2,903,620 009 CONSTRUCTION AREA SIGNS LS 225,000.0000 225,000.00 0.000 0 010 TRAFFIC CONTROL SYSTEM LS 2,965,000.0000 2,965,000.00 0.000 0 011 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 1,060.0000 95,400.00 0.000 0 012 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 6.0000 342.00 0.000 0 013 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.9500 38,446.50 0.000 0 014 PLASTIC TRAFFIC DRUMS EA 60.0000 50,280.00 0.000 0 015 PORTABLE RADAR SPEED FEEDBACK SIGN EA 165.0000 41,250.00 0.000 0 SYSTEM DAY 016 TEMPORARY BARRIER SYSTEM LF 23.5000 198,340.00 0.000 0 017 PORTABLE CHANGEABLE MESSAGE SIGN (F) EA 23,000.0000 184,000.00 0.000 0 (F) (EA) 018 TEMPORARY CRASH CUSHION MODULE EA 400.0000 28,000.00 0.000 0 019 ALTERNATIVE TEMPORARY CRASH CUSHION-TL-3 EA 18,650.0000 130,550.00 0.000 0 020 TEMPORARY RADAR SPEED FEEDBACK SIGN EA 11,360.0000 45,440.00 0.000 0 SYSTEM 021 JOB SITE MANAGEMENT LS 240,000.0000 240,000.00 0.000 0 022 PREPARE STORM WATER POLLUTION PREVENTION LS 6,000.0000 6,000.00 0.000 0 PLAN PROGRAM CAS145 PAGE 2 DATE 12/14/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2T36U4 TIME 03:46 PM ESTIMATE NO. 001 BID OPENING 10/20/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/14/23 R.E. NAME: YONG PAK DATE OF THIS ESTIMATE 12/14/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 RAIN EVENT ACTION PLAN EA 500.0000 11,500.00 0.000 0 024 STORM WATER SAMPLING AND ANALYSIS DAY EA 575.0000 4,600.00 0.000 0 025 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 0.000 0 026 TEMPORARY HYDRAULIC MULCH (BONDED FIBER SQYD 0.9000 35,135.10 0.000 0 MATRIX) 027 TEMPORARY CHECK DAM LF 10.5000 30,954.00 0.000 0 028 TEMPORARY DRAINAGE INLET PROTECTION (F) EA 920.0000 86,480.00 0.000 0 (F) 029 TEMPORARY FIBER ROLL LF 9.1000 316,179.50 0.000 0 030 TEMPORARY REINFORCED SILT FENCE LF 9.0000 9,351.00 0.000 0 031 TEMPORARY SILT FENCE LF 8.9000 28,239.70 0.000 0 032 TEMPORARY CONSTRUCTION ENTRANCE (F) EA 15,000.0000 255,000.00 0.000 0 (F) 033 STREET SWEEPING LS 980,000.0000 980,000.00 0.000 0 034 TEMPORARY CONCRETE WASHOUT (F) LS 84,300.0000 84,300.00 0.000 0 (F) 035 ASBESTOS COMPLIANCE PLAN LS 5,800.0000 5,800.00 0.000 0 036 HEALTH AND SAFETY PLAN LS 5,800.0000 5,800.00 1.000 5,800.00 1.000 5,800 037 MANAGE SOLID WASTE GENERATED BY THE HR 285.0000 257,925.00 0.000 0 PUBLIC 038 TREATED WOOD WASTE LB 0.3800 58,626.40 0.000 0 039 REMOVE CONCRETE (CY) CY 335.0000 123,280.00 0.000 0 040 TEMPORARY PROTECTION FENCE (ROPE) LF 10.0000 33,360.00 0.000 0 041 CLEARING AND GRUBBING (F) (ACRE) ACRE 36,700.0000 653,260.00 0.000 0 (F) 042 DUST PALLIATIVE (GAL) GAL 6.5000 68,250.00 0.000 0 (F) 043 ROADWAY EXCAVATION (F) CY 57.2500 3,297,600.00 0.000 0 (F) 044 STRUCTURE EXCAVATION (RETAINING WALL) CY 95.0000 69,255.00 0.000 0 (F) 045 STRUCTURE EXCAVATION (SOUND WALL) CY 1,150.0000 82,800.00 0.000 0 (F) 046 STRUCTURE EXCAVATION (SOIL NAIL WALL) CY 220.0000 17,160.00 0.000 0 (F) 047 STRUCTURE EXCAVATION (GROUND ANCHOR CY 175.0000 43,750.00 0.000 0 (F) WALL) 048 STRUCTURE BACKFILL (RETAINING WALL) CY 229.0000 170,834.00 0.000 0 (F) 049 STRUCTURE BACKFILL (GROUND ANCHOR WALL) CY 230.0000 5,290.00 0.000 0 (F) PROGRAM CAS145 PAGE 3 DATE 12/14/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2T36U4 TIME 03:46 PM ESTIMATE NO. 001 BID OPENING 10/20/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/14/23 R.E. NAME: YONG PAK DATE OF THIS ESTIMATE 12/14/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 STRUCTURE BACKFILL (SOIL NAIL WALL) CY 370.0000 4,070.00 0.000 0 (F) 051 MECHANICALLY STABILIZED LAYER (GEOGRID SQFT 18.6000 103,192.80 0.000 0 (F) CLASS R3) 052 MECHANICALLY STABILIZED LAYER (GEOGRID SQYD 8.3000 253,017.20 0.000 0 (F) CLASS R2) 053 ROADSIDE CLEARING LS 77,000.0000 77,000.00 0.000 0 054 ROCK BLANKET SQFT 64.0000 9,344.00 0.000 0 055 ROCK MULCH (TYPE 1) SQFT 8.2500 19,107.00 0.000 0 056 ROCK MULCH (TYPE 2) SQFT 8.0000 81,544.00 0.000 0 057 ROCK MULCH (TYPE 3) SQFT 10.0000 11,550.00 0.000 0 058 ROCK MULCH (TYPE 4) SQFT 25.0000 5,000.00 0.000 0 059 WEED GERMINATION SQYD 0.3000 23,119.50 0.000 0 060 PACKET FERTILIZER EA 0.4000 18,002.40 0.000 0 061 PLANT (GROUP I) EA 4.5500 498,147.65 0.000 0 062 PLANT (GROUP A) EA 14.5000 608,623.00 0.000 0 063 PLANT (GROUP B) EA 35.0000 41,965.00 0.000 0 064 PLANT (GROUP U) EA 232.0000 56,376.00 0.000 0 065 SOD SQYD 52.0000 121,680.00 0.000 0 066 EXISTING TREE PRUNING LS 9,000.0000 9,000.00 0.000 0 067 MAINTAIN EXISTING PLANTED AREAS LS 48,000.0000 48,000.00 0.000 0 068 PLANT ESTABLISHMENT WORK LS 300,000.0000 300,000.00 0.000 0 069 WOOD MULCH CY 136.0000 171,360.00 0.000 0 070 CHECK AND TEST EXISTING IRRIGATION LS 25,000.0000 25,000.00 0.000 0 FACILITIES 071 REMOVE IRRIGATION FACILITY LS 2,600.0000 2,600.00 0.000 0 072 CONTROL AND NEUTRAL CONDUCTORS LS 200,000.0000 200,000.00 0.000 0 073 1 1/2" REMOTE CONTROL VALVE EA 910.0000 85,540.00 0.000 0 074 AUTO FLUSH VALVE & AIR/VACUUM RELIEF EA 360.0000 1,080.00 0.000 0 VALVE 075 MANUAL FILTER & PRESSURE REGULATOR VALVE EA 640.0000 640.00 0.000 0 076 RECYCLED WATER IDENTIFICATION AND LS 13,300.0000 13,300.00 0.000 0 WARNING SIGNS PROGRAM CAS145 PAGE 4 DATE 12/14/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2T36U4 TIME 03:46 PM ESTIMATE NO. 001 BID OPENING 10/20/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/14/23 R.E. NAME: YONG PAK DATE OF THIS ESTIMATE 12/14/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 10" SUPPLY LINE (BRIDGE) LF 416.0000 104,000.00 0.000 0 (F) 078 5/8" DRIP IRRIGATION TUBING LF 3.3000 3,828.00 0.000 0 (F) 079 TREE WELL SPRINKLER ASSEMBLY EA 72.0000 17,568.00 0.000 0 080 RISER SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 75.0000 30,825.00 0.000 0 081 POP-UP SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 139.0000 50,318.00 0.000 0 082 RISER SPRINKLER ASSEMBLY EA 75.0000 31,275.00 0.000 0 083 POP-UP SPRINKLER ASSEMBLY EA 92.0000 3,312.00 0.000 0 084 REPLACE VALVE BOX COVER EA 29.0000 261.00 0.000 0 085 2" GATE VALVE EA 810.0000 22,680.00 0.000 0 086 3" GATE VALVE EA 2,030.0000 12,180.00 0.000 0 087 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 6.5000 109,135.00 0.000 0 (F) LINE) 088 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 7.2500 108,206.25 0.000 0 (F) (SUPPLY LINE) 089 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 8.0000 39,096.00 0.000 0 (F) (SUPPLY LINE) 090 2" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 9.0000 22,860.00 0.000 0 (F) LINE) 091 2 1/2" PLASTIC PIPE (SCHEDULE 40) LF 12.0000 128,760.00 0.000 0 (F) (SUPPLY LINE) 092 3" PLASTIC PIPE (CLASS 315) (SUPPLY LF 18.8000 164,030.00 0.000 0 (F) LINE) 093 4" PLASTIC PIPE (CLASS 315) (SUPPLY LF 26.0000 125,840.00 0.000 0 (F) LINE) 094 10" C-900 (DR-14) PVC PIPE (RECYCLED LF 260.0000 350,740.00 0.000 0 WATER DISTRIBUTION LINE) 095 2" COMBINATION AIR RELEASE VALVE EA 210.0000 420.00 0.000 0 096 10" CORRUGATED HIGH DENSITY POLYETHYLENE LF 152.0000 63,840.00 0.000 0 PIPE CONDUIT 097 COMPOST SOCK LF 13.1500 520,766.30 0.000 0 098 HYDROSEED SQFT 0.1800 108,915.48 0.000 0 099 COMPOST (CY) CY 65.0000 56,745.00 0.000 0 100 INCORPORATE MATERIALS SQFT 0.4300 6,624.15 0.000 0 101 CLASS 2 AGGREGATE BASE (F) (CY) CY 110.0000 1,167,870.00 0.000 0 (F) 102 LEAN CONCRETE BASE RAPID SETTING CY 767.0000 855,972.00 0.000 0 103 REPLACE BASE CY 1,780.0000 71,200.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 12/14/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2T36U4 TIME 03:46 PM ESTIMATE NO. 001 BID OPENING 10/20/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/14/23 R.E. NAME: YONG PAK DATE OF THIS ESTIMATE 12/14/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 ASPHALTIC EMULSION (FOG SEAL COAT) TON 3,400.0000 10,540.00 0.000 0 105 HOT MIX ASPHALT (TYPE A) TON 220.0000 2,143,460.00 0.000 0 106 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 291.0000 542,424.00 0.000 0 107 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 5.8000 9,790.40 0.000 0 108 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 5.7000 40,561.20 0.000 0 109 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 5.8000 82,447.00 0.000 0 110 PLACE HOT MIX ASPHALT (MISCELLANEOUS SQYD 182.0000 260,988.00 0.000 0 AREA) 111 TACK COAT TON 1,140.0000 7,980.00 0.000 0 112 REMOVE ASPHALT CONCRETE PAVEMENT (CY) CY 440.0000 48,400.00 0.000 0 113 REMOVE ASPHALT CONCRETE DIKE LF 4.2500 49,257.50 0.000 0 114 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 26.5000 57,955.50 0.000 0 115 JOINTED PLAIN CONCRETE PAVEMENT (F) CY 523.5000 2,916,942.00 0.000 0 (F) 116 JOINTED PLAIN CONCRETE PAVEMENT (RSC) CY 1,348.0000 1,806,320.00 0.000 0 117 SPALL REPAIR (POLYESTER CONCRETE) SQYD 3,689.2000 162,324.80 0.000 0 118 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 2,438.8300 426,795.25 0.000 0 119 ISOLATION JOINT SEAL (SILICONE) LF 21.0000 185,472.00 0.000 0 120 GRIND EXISTING CONCRETE PAVEMENT SQYD 8.5000 33,354.00 0.000 0 121 GRIND EXISTING BRIDGE DECK SQYD 72.0000 19,224.00 0.000 0 122 GROUND ANCHOR (SUBHORIZONTAL) EA 4,710.0000 263,760.00 0.000 0 123 SOIL NAIL LF 120.0000 132,000.00 0.000 0 124 16" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 130.0000 567,840.00 0.000 0 (BARRIER) 125 16" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 230.0000 66,010.00 0.000 0 (SOUND WALL) 126 60" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 2,805.0000 1,141,635.00 0.000 0 (SIGN FOUNDATION) 127 STRUCTURAL CONCRETE, BRIDGE CY 12,290.0000 282,670.00 0.000 0 (F) 128 STRUCTURAL CONCRETE, RETAINING WALL CY 1,310.0000 247,590.00 0.000 0 (F) 129 STRUCTURAL CONCRETE, SOUND WALL CY 2,000.0000 114,000.00 0.000 0 (F) 130 STRUCTURAL CONCRETE, WALL FACING CY 2,535.0000 342,225.00 0.000 0 (F) PROGRAM CAS145 PAGE 6 DATE 12/14/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2T36U4 TIME 03:46 PM ESTIMATE NO. 001 BID OPENING 10/20/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/14/23 R.E. NAME: YONG PAK DATE OF THIS ESTIMATE 12/14/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 STRUCTURAL CONCRETE, HEADWALL CY 8,700.0000 687,300.00 0.000 0 (F) 132 STRUCTURAL CONCRETE, DRAINAGE INLET CY 5,095.0000 1,034,285.00 0.000 0 (F) 133 STRUCTURAL CONCRETE, APPROACH SLAB (TYPE CY 1,612.0000 591,604.00 0.000 0 R MODIFIED) 134 STRUCTURAL CONCRETE, JUNCTION STRUCTURE CY 3,860.0000 127,380.00 0.000 0 (F) 135 MINOR CONCRETE (MINOR STRUCTURE) CY 6,000.0000 18,000.00 0.000 0 (F) 136 PAVING NOTCH EXTENSION CF 550.0000 99,000.00 0.000 0 137 CONCRETE SURFACE TEXTURE (RANDOM FLUTE) SQFT 16.5000 64,927.50 0.000 0 (F) 138 DRILL AND BOND DOWEL LF 105.0000 40,005.00 0.000 0 139 CLEAN EXPANSION JOINT LF 90.0000 7,200.00 0.000 0 140 JOINT SEAL (MR 1/2") LF 236.0000 74,104.00 0.000 0 141 BAR REINFORCING STEEL (BRIDGE) LB 3.8500 40,151.65 0.000 0 (F) 142 BAR REINFORCING STEEL (RETAINING WALL) LB 0.8500 65,232.40 0.000 0 (F) 143 STRUCTURAL SHOTCRETE CY 1,565.0000 214,405.00 0.000 0 (F) 144 FURNISH SIGN STRUCTURE (TUBULAR) LB 7.1000 1,111,576.00 0.000 0 (F) 145 INSTALL SIGN STRUCTURE (TUBULAR) LB 0.7200 112,723.20 0.000 0 (F) 146 FURNISH SIGN STRUCTURE (VERSATILE TRUSS) LB 7.7500 127,030.25 0.000 0 (F) (F) 147 INSTALL SIGN STRUCTURE (VERSATILE TRUSS) LB 0.6000 9,834.60 0.000 0 (F) (F) 148 REMOVE PEDESTRIAN BARRICADE EA 575.0000 10,925.00 0.000 0 149 REMOVE SIGN STRUCTURE (EA) EA 4,200.0000 42,000.00 0.000 0 150 PEDESTRIAN BARRICADE EA 4,000.0000 16,000.00 0.000 0 151 SOUND WALL (MASONRY BLOCK) SQFT 58.0000 198,012.00 0.000 0 (F) 152 PUBLIC SAFETY PLAN LS 11,500.0000 11,500.00 0.000 0 153 RAPID SETTING CONCRETE (PATCH) CF 390.0000 58,110.00 0.000 0 154 REMOVE RETAINING WALL (LF) LF 107.0000 9,951.00 0.000 0 155 REMOVE UNSOUND CONCRETE CF 112.0000 16,688.00 0.000 0 156 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.9000 35,170.20 0.000 0 157 FURNISH POLYESTER CONCRETE OVERLAY CF 128.0000 416,896.00 0.000 0 PROGRAM CAS145 PAGE 7 DATE 12/14/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2T36U4 TIME 03:46 PM ESTIMATE NO. 001 BID OPENING 10/20/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/14/23 R.E. NAME: YONG PAK DATE OF THIS ESTIMATE 12/14/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 158 PLACE POLYESTER CONCRETE OVERLAY SQFT 6.4400 251,662.32 0.000 0 (F) 159 BRIDGE REMOVAL (PORTION) LS 160,000.0000 160,000.00 0.000 0 160 18" ALTERNATIVE PIPE CULVERT (F) LF 199.0000 23,084.00 0.000 0 (F) 161 24" ALTERNATIVE PIPE CULVERT (F) LF 198.0000 760,320.00 0.000 0 (F) 162 18" REINFORCED CONCRETE PIPE (F) LF 216.7000 197,197.00 0.000 0 (F) 163 24" REINFORCED CONCRETE PIPE (F) LF 359.7100 237,768.31 0.000 0 (F) 164 30" REINFORCED CONCRETE PIPE (F) LF 800.0000 324,800.00 0.000 0 (F) 165 36" REINFORCED CONCRETE PIPE (F) LF 922.0000 35,036.00 0.000 0 (F) 166 48" REINFORCED CONCRETE PIPE (F) LF 651.0000 710,241.00 0.000 0 (F) 167 60" REINFORCED CONCRETE PIPE (F) LF 933.0000 553,269.00 0.000 0 (F) 168 24" CORRUGATED STEEL PIPE DOWNDRAIN LF 380.0000 30,780.00 0.000 0 (.138" THICK) 169 GRATED LINE DRAIN (F) LF 610.0000 107,360.00 0.000 0 (F) 170 18" CONCRETE FLARED END SECTION EA 7,500.0000 7,500.00 0.000 0 171 24" CONCRETE FLARED END SECTION EA 9,000.0000 9,000.00 0.000 0 172 36" CONCRETE FLARED END SECTION EA 12,000.0000 12,000.00 0.000 0 173 24" ALTERNATIVE FLARED END SECTION EA 2,900.0000 2,900.00 0.000 0 174 36" REINFORCED CONCRETE PIPE RISER LF 950.0000 9,025.00 0.000 0 175 36" CONCRETE PIPE INLET LF 6,000.0000 18,000.00 0.000 0 176 REMOVE OVERSIDE DRAIN EA 2,400.0000 2,400.00 0.000 0 177 REMOVE CULVERT (F) (LF) LF 73.0000 137,094.00 0.000 0 (F) 178 REMOVE INLET (F) EA 2,800.0000 53,200.00 0.000 0 (F) 179 REMOVE HEADWALL EA 2,600.0000 5,200.00 0.000 0 180 ADJUST INLET EA 4,200.0000 21,000.00 0.000 0 181 MODIFY INLET EA 9,500.0000 9,500.00 0.000 0 182 REMOVE CONCRETE (CHANNEL) CY 118.0000 10,502.00 0.000 0 183 CAP INLET EA 2,000.0000 4,000.00 0.000 0 184 CLEAN SLOTTED CORRUGATED STEEL PIPE EA 6,300.0000 6,300.00 0.000 0 PROGRAM CAS145 PAGE 8 DATE 12/14/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2T36U4 TIME 03:46 PM ESTIMATE NO. 001 BID OPENING 10/20/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/14/23 R.E. NAME: YONG PAK DATE OF THIS ESTIMATE 12/14/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 185 REMOVE SLOPE PAVING (SQYD) SQYD 32.0000 34,304.00 0.000 0 186 CONCRETE (DITCH LINING) (F) CY 855.0000 199,215.00 0.000 0 (F) 187 CONCRETE (CONCRETE APRON) (F) CY 1,700.0000 85,000.00 0.000 0 (F) 188 SLOPE PAVING (ROCK COBBLE) (SQFT) SQFT 46.0000 263,672.00 0.000 0 189 ROCK SLOPE PROTECTION (1/4 T, CLASS V, CY 395.0000 496,910.00 0.000 0 METHOD B) (CY) 190 ROCK SLOPE PROTECTION (300 LB, CLASS IV, CY 330.0000 8,580.00 0.000 0 METHOD B) (CY) 191 ROCK SLOPE PROTECTION (60 LB, CLASS II, CY 277.0000 159,552.00 0.000 0 METHOD B) (CY) 192 ROCK SLOPE PROTECTION (20 LB, CLASS I, CY 235.0000 382,345.00 0.000 0 METHOD B) (CY) 193 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 10.4000 55,182.40 0.000 0 194 MINOR CONCRETE (GUTTER) (LF) LF 39.0000 22,776.00 0.000 0 195 DETECTABLE WARNING SURFACE SQFT 62.5000 44,562.50 0.000 0 196 MINOR CONCRETE (MISCELLANEOUS CY 1,535.0000 686,145.00 0.000 0 (F) CONSTRUCTION) (F) 197 MINOR CONCRETE (EXPOSED AGGREGATE SQFT 22.0000 329,120.00 0.000 0 (F) CONCRETE) (F) 198 PRE/POST CONSTRUCTION SURVEYS EA 2,850.0000 114,000.00 0.000 0 199 MISCELLANEOUS IRON AND STEEL LB 4.5000 133,204.50 0.000 0 (F) 200 STAIN GALVANIZED SURFACES (LF) LF 35.0000 16,065.00 0.000 0 201 TEMPORARY FENCE (TYPE CL-6) LF 28.0000 11,788.00 0.000 0 202 CHAIN LINK FENCE (TYPE CL-6) LF 53.0000 50,774.00 0.000 0 203 CHAIN LINK FENCE (TYPE CL-6 MOD) LF 350.0000 5,250.00 0.000 0 204 4' CHAIN LINK GATE (TYPE CL-6) EA 1,500.0000 3,000.00 0.000 0 205 REMOVE FENCE LF 25.0000 7,125.00 0.000 0 206 REMOVE CHAIN LINK FENCE LF 13.0000 14,105.00 0.000 0 207 REMOVE GATE EA 463.0000 463.00 0.000 0 208 DELINEATOR (CLASS 1) EA 109.0000 33,899.00 0.000 0 209 GUARD RAILING DELINEATOR EA 55.0000 23,045.00 0.000 0 210 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0500 68,141.25 0.000 0 211 MARKER EA 55.0000 6,435.00 0.000 0 PROGRAM CAS145 PAGE 9 DATE 12/14/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2T36U4 TIME 03:46 PM ESTIMATE NO. 001 BID OPENING 10/20/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/14/23 R.E. NAME: YONG PAK DATE OF THIS ESTIMATE 12/14/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 212 REMOVE ROADSIDE SIGN MOUNTED ON MAST ARM EA 480.0000 480.00 0.000 0 213 REMOVE ROADSIDE SIGN EA 270.0000 12,420.00 0.000 0 214 REMOVE ROADSIDE SIGN (STRAP AND SADDLE EA 244.0000 1,464.00 0.000 0 BRACKET METHOD) 215 RESET ROADSIDE SIGN EA 475.0000 2,375.00 0.000 0 216 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 53.0000 104,993.00 0.000 0 217 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.0000 11,206.00 0.000 0 (0.063"-UNFRAMED) 218 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.0000 5,740.00 0.000 0 (0.080"-UNFRAMED) 219 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 21.5000 4,278.50 0.000 0 (0.063"-FRAMED) 220 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 22.0000 880.00 0.000 0 (0.080"-FRAMED) 221 METAL (ROADSIDE SIGN) LB 15.0000 4,200.00 0.000 0 222 ROADSIDE SIGN - ONE POST EA 485.0000 46,560.00 0.000 0 223 ROADSIDE SIGN - TWO POST EA 1,225.0000 11,025.00 0.000 0 224 SIGN POST SUPPORT SYSTEM EA 6,000.0000 60,000.00 0.000 0 225 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 180.0000 3,060.00 0.000 0 METHOD) 226 INSTALL SIGN (MAST-ARM MOUNTED) EA 655.0000 3,930.00 0.000 0 227 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 24.0000 4,608.00 0.000 0 228 INSTALL ROADSIDE SIGN PANEL ON EXISTING EA 300.0000 600.00 0.000 0 POST 229 MIDWEST GUARDRAIL SYSTEM LF 45.3000 776,442.00 0.000 0 230 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 51.0000 12,036.00 0.000 0 231 VEGETATION CONTROL (MINOR CONCRETE) SQYD 153.0000 1,166,625.00 0.000 0 232 CABLE RAILING LF 44.0000 20,196.00 0.000 0 (F) 233 TRANSITION RAILING (TYPE WB-31) EA 6,400.0000 83,200.00 0.000 0 234 END ANCHOR ASSEMBLY (TYPE SFT-M) EA 2,810.0000 47,770.00 0.000 0 235 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 5,500.0000 99,000.00 0.000 0 236 CONCRETE BARRIER (TYPE 60M) (F) LF 1,735.0000 52,050.00 0.000 0 (F) 237 CONCRETE BARRIER (TYPE 60MC MODIFIED) LF 1,242.0000 505,494.00 0.000 0 (F) 238 CONCRETE BARRIER (TYPE 836SV MOD) LF 275.0000 397,375.00 0.000 0 (F) PROGRAM CAS145 PAGE 10 DATE 12/14/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2T36U4 TIME 03:46 PM ESTIMATE NO. 001 BID OPENING 10/20/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/14/23 R.E. NAME: YONG PAK DATE OF THIS ESTIMATE 12/14/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 239 CONCRETE BARRIER (TYPE 85 MODIFIED) LF 414.0000 207,414.00 0.000 0 (F) 240 CONCRETE BARRIER (TYPE 842A MODIFIED) LF 275.0000 52,250.00 0.000 0 (F) 241 REMOVE GUARDRAIL LF 10.5000 120,382.50 0.000 0 242 SALVAGE METAL BRIDGE RAILING LF 26.0000 11,362.00 0.000 0 243 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 8.9000 349,494.10 0.000 0 WET NIGHT VISIBILITY) 244 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.4000 1,275.40 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) 245 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.9500 9,951.25 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 246 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.4500 240,657.95 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 247 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.3500 793.80 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 8-4) 248 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.9200 17,447.04 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 249 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.7000 2,870.10 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 250 12" THERMOPLASTIC TRAFFIC STRIPE LF 3.7000 78,269.80 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 251 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.6000 29,387.80 0.000 0 252 8" TRAFFIC STRIPE TAPE WITH CONTRAST LF 4.7500 102,110.75 0.000 0 (WARRANTY) (BROKEN 12-3) 253 METHYL METHACRYLATE PAVEMENT MARKING SQFT 8.7000 102,085.80 0.000 0 254 CONTRAST STRIPE PAINT (2-COAT) LF 0.5200 104,815.88 0.000 0 255 REMOVE TRAFFIC STRIPE LF 0.6000 30,517.80 0.000 0 256 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 4.1500 7,457.55 0.000 0 (WARRANTY) (BROKEN 17-7) 257 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 3.5900 699,091.47 0.000 0 (WARRANTY) (BROKEN 36-12) 258 8" TRAFFIC STRIPE TAPE WITH CONTRAST LF 14.9000 218,687.30 0.000 0 (WARRANTY) 259 8" TRAFFIC STRIPE TAPE WITH CONTRAST LF 5.2000 272,402.00 0.000 0 (WARRANTY) (BROKEN 36-12) 260 FLASHING BEACON SYSTEM LS 45,000.0000 45,000.00 0.000 0 261 ROADSIDE UNIT SYSTEM LS 1,350,000.0000 1,350,000.00 0.000 0 262 WRONG WAY DETECTION SYSTEM LS 230,000.0000 230,000.00 0.000 0 263 CHANGEABLE MESSAGE SIGN SYSTEM LS 100,000.0000 100,000.00 0.000 0 PROGRAM CAS145 PAGE 11 DATE 12/14/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2T36U4 TIME 03:46 PM ESTIMATE NO. 001 BID OPENING 10/20/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/14/23 R.E. NAME: YONG PAK DATE OF THIS ESTIMATE 12/14/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 264 CAMERA SYSTEMS LS 145,000.0000 145,000.00 0.000 0 265 FIBER OPTIC CABLE SYSTEMS LS 705,600.0000 705,600.00 0.000 0 266 MODIFYING LIGHTING SYSTEMS LS 1,000,000.0000 1,000,000.00 0.000 0 267 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 2,100,000.0000 2,100,000.00 0.000 0 268 MODIFYING RAMP METERING SYSTEMS LS 660,000.0000 660,000.00 0.000 0 269 SUBSURFACE LOCATOR LS 280,000.0000 280,000.00 0.000 0 PROGRAM CAS145 PAGE 12 DATE 12/14/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2T36U4 TIME 03:46 PM ESTIMATE NO. 001 BID OPENING 10/20/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/14/23 R.E. NAME: YONG PAK DATE OF THIS ESTIMATE 12/14/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 2,909,420.63 2,909,420.63 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 2,909,420.63 2,909,420.63 270 MOBILIZATION LS 7,252,000.0000 7,252,000.00 0.000 0 ORIGINAL CONTRACT AMOUNT 72,520,000.00 TOTAL WORK COMPLETED 2,909,420.63 2,909,420.63 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 2,909,420.63 2,909,420.63 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 11/20/23 650 11/27/23 11/27/23 07/09/26 13 1 0 0 4% 2% PROGRESS IS SATISFACTORY YONG PAK RESIDENT ENGINEER