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 10/23/15 EST. NO. 022 TIME 09:39 AM R.E. NAME: WU, ADRIAN 12-0C5604 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 002 0140 72.11 E.W. @ U.P (+) 030915 N 120 0 0143 288.48 031115 N 123 0 0144 288.46 031315 N 124 0 0145 288.46 031715 N 125 0 0146 257.50 032415 N 150 0 0147 154.40 033015 N 151 0 0148 205.74 040615 N 152 0 0150 205.74 041315 N 155 0 0151 205.74 042015 N 156 0 0152 205.74 042715 N 157 0 0153 288.46 051115 N 158 0 0155 257.30 040415 N 160 0 031 0001 21,102.33 A.C. @ L.S.(+) 100715 N 031001 23,820.46 TOTAL THIS ESTIMATE 605,792.95 TOTAL PREVIOUS ESTIMATE 629,613.41 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 10/23/15 EST. NO. 022 TIME 09:39 AM R.E. NAME: WU, ADRIAN 12-0C5604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE SWPPP DEFICIENCIES -263,629.05 011 PILE ANOMILIES -2,000.00 012 REFUND FOR SWPPP COR 263,629.05 012 MISSING CEM-2070 -10,000.00 019 RFND CEM-2070 SBMTL 10,000.00 020 0.00 -2,000.00 LABOR COMPLIANCE VIOLATION 9/9/14 LTR. -10,000.00 015 RET 9/9/14 LETTERDED 10,000.00 021 0.00 0.00 TOTAL DEDUCTIONS 0.00 -2,000.00 PROGRAM CAS145 PAGE 1 DATE 10/23/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0C5604 TIME 09:39 AM ESTIMATE NO. 022 BID OPENING 08/08/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/15 R.E. NAME: WU, ADRIAN DATE OF THIS ESTIMATE 10/23/15 LOCATION PROGRESS ESTIMATE 12-ORA-91-8.1/9.5 ----------------- OHL USA INC IN ORANGE COUNTY IN ANAHEIM FROM 1920 MAIN STREET SUITE 310 0.3 MILE WEST OF TUSTIN AVENUE OC IRVINE CA 92614 TO 0.3 MILE E OF 91/55 SEPARATION AND AT LAKEVIEW AVE OC FED. AID NO. N O N E WIDEN RDWY AND BRIDGE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 1.000 2,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,000.0000 5,000.00 0.020 100.00 0.940 4,700 003 TIME-RELATED OVERHEAD (WDAY) WDAY 1,200.0000 600,000.00 22.000 26,400.00 419.000 502,800 004 CONSTRUCTION AREA SIGNS LS 50,000.0000 50,000.00 0.020 1,000.00 0.840 42,000 005 TRAFFIC CONTROL SYSTEM LS 75,000.0000 75,000.00 0.010 750.00 0.910 68,250 006 TYPE III BARRICADE EA 100.0000 800.00 0.000 0 007 CHANNELIZER (SURFACE MOUNTED) EA 50.0000 3,950.00 9.000 450.00 50.000 2,500 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 25,000.0000 25,000.00 0.010 250.00 0.910 22,750 009 TEMPORARY RAILING (TYPE K) LF 20.0000 202,000.00 8,669.000 173,380 010 TEMPORARY CRASH CUSHION MODULE EA 200.0000 14,000.00 49.000 9,800 011 TEMPORARY TRAFFIC SCREEN LF 10.0000 101,000.00 6,860.000 68,600 012 JOB SITE MANAGEMENT LS 65,000.0000 65,000.00 0.020 1,300.00 0.850 55,250 013 PREPARE STORM WATER POLLUTION PREVENTION LS 3,000.0000 3,000.00 1.000 3,000 PLAN 014 RAIN EVENT ACTION PLAN EA 500.0000 21,000.00 1.000 500.00 14.000 7,000 015 STORM WATER SAMPLING AND ANALYSIS DAY EA 500.0000 8,500.00 6.000 3,000 016 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 1.000 2,000 017 TEMPORARY HYDRAULIC MULCH SQYD 1.0000 6,620.00 1,200.000 1,200 (BONDED FIBER MATRIX) 018 TEMPORARY DRAINAGE INLET PROTECTION EA 250.0000 13,250.00 2.000 500.00 7.000 1,750 019 TEMPORARY FIBER ROLL LF 3.0000 7,200.00 10,108.000 30,324 020 TEMPORARY GRAVEL BAG BERM LF 10.0000 25,100.00 200.000 2,000.00 500.000 5,000 021 TEMPORARY CONSTRUCTION ENTRANCE EA 5,000.0000 10,000.00 1.580 7,900 022 STREET SWEEPING LS 70,000.0000 70,000.00 0.020 1,400.00 0.827 57,890 PROGRAM CAS145 PAGE 2 DATE 10/23/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0C5604 TIME 09:39 AM ESTIMATE NO. 022 BID OPENING 08/08/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/15 R.E. NAME: WU, ADRIAN DATE OF THIS ESTIMATE 10/23/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY CONCRETE WASHOUT LS 30,000.0000 30,000.00 0.020 600.00 0.840 25,200 024 REMOVE YELLOW PAINTED TRAFFIC STRIPE LF 1.1000 3,432.00 2,159.000 2,374 (HAZARDOUS WASTE) 025 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.1000 8,019.00 3,816.000 4,197 STRIPE (HAZARDOUS WASTE) 026 TREATED WOOD WASTE LB 0.3700 18,315.00 6,063.000 2,243 027 RAPID SETTING CONCRETE (PATCH) CF 2,500.0000 5,000.00 0.000 0 028 REMOVE CHAIN LINK FENCE LF 10.0000 17,600.00 2,052.000 20,520 029 REMOVE METAL BEAM GUARD RAILING LF 10.0000 35,800.00 3,598.000 35,980 030 REMOVE PAINTED TRAFFIC STRIPE LF 0.7000 14,770.00 16,901.000 11,830 031 REMOVE PAINTED PAVEMENT MARKING SQFT 2.5000 1,475.00 398.000 995 032 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 12,810.00 8,328.000 5,829 033 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.5000 1,825.00 0.000 0 034 REMOVE PAVEMENT MARKER EA 1.2500 6,425.00 1,742.000 2,177 035 REMOVE ROADSIDE SIGN EA 600.0000 10,800.00 10.000 6,000 036 REMOVE ROADSIDE SIGN EA 55.0000 165.00 2.000 110 (STRAP AND SADDLE BRACKET METHOD) 037 REMOVE SIGN STRUCTURE (EA) EA 1,650.0000 4,950.00 3.000 4,950 038 REMOVE BRIDGE MOUNTED SIGN EA 1,650.0000 3,300.00 1.000 1,650 039 REMOVE CULVERT (LF) LF 40.0000 16,400.00 71.300 2,852.00 307.400 12,296 040 REMOVE INLET EA 1,000.0000 6,000.00 2.000 2,000.00 5.000 5,000 041 REMOVE HEADWALL EA 1,000.0000 8,000.00 9.000 9,000 042 REMOVE DELINEATOR EA 50.0000 650.00 0.000 0 043 RELOCATE ROADSIDE SIGN-ONE POST EA 260.0000 520.00 0.000 0 044 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 20.0000 2,200.00 0.000 0 045 REMOVE CONCRETE (CURB AND GUTTER) LF 10.0000 7,000.00 154.000 1,540 046 REMOVE CONCRETE (CHANNEL) CY 100.0000 39,000.00 519.470 51,947 047 REMOVE UNSOUND CONCRETE CF 700.0000 1,400.00 0.000 0 048 REMOVE CONCRETE (MISCELLANEOUS) (CY) CY 100.0000 19,000.00 20.000 2,000.00 170.000 17,000 049 CORE CONCRETE (4 1/2") LF 100.0000 9,000.00 119.300 11,930 PROGRAM CAS145 PAGE 3 DATE 10/23/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0C5604 TIME 09:39 AM ESTIMATE NO. 022 BID OPENING 08/08/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/15 R.E. NAME: WU, ADRIAN DATE OF THIS ESTIMATE 10/23/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 CORE CONCRETE (6") LF 100.0000 14,700.00 147.000 14,700 051 CAP INLET EA 800.0000 800.00 0.000 0 052 BRIDGE REMOVAL (PORTION), LOCATION A LS 18,000.0000 18,000.00 1.000 18,000 053 BRIDGE REMOVAL (PORTION), LOCATION B LS 350,000.0000 350,000.00 1.000 350,000 054 REMOVE OBSTRUCTION LF 80.0000 4,000.00 50.000 4,000 (ABANDONED WATER PIPE) 055 CLEARING AND GRUBBING (LS) LS 200,000.0000 200,000.00 1.000 200,000 056 ROADWAY EXCAVATION CY 15.5000 503,750.00 587.000 9,098.50 24,570.000 380,835 057 ROADWAY EXCAVATION (TYPE Y-1) CY 12.0000 26,760.00 2,075.000 24,900 (AERIALLY DEPOSITED LEAD) 058 STRUCTURE EXCAVATION CY 73.0000 41,464.00 568.000 41,464 (F) 059 STRUCTURE EXCAVATION (BRIDGE) CY 290.0000 21,170.00 73.000 21,170 (F) 060 STRUCTURE EXCAVATION (TYPE A), CY 250.0000 282,250.00 1,129.000 282,250 (F) LOCATION A 061 STRUCTURE EXCAVATION (TYPE A), CY 250.0000 62,750.00 251.000 62,750 (F) LOCATION B 062 STRUCTURE EXCAVATION (TYPE A), CY 250.0000 155,250.00 838.000 209,500 (F) LOCATION LEVEE 063 STRUCTURE EXCAVATION (RETAINING WALL) CY 74.0000 309,024.00 3,983.000 294,742 (F) 064 STRUCTURE EXCAVATION (SOIL NAIL WALL) CY 90.0000 68,760.00 764.000 68,760 (F) 065 STRUCTURE EXCAVATION (TYPE Y-1) CY 90.0000 15,750.00 175.000 15,750 (AERIALLY DEPOSITED LEAD) 066 STRUCTURE EXCAVATION (GROUND ANCHOR CY 75.0000 6,750.00 90.000 6,750 (F) WALL) 067 STRUCTURE BACKFILL CY 105.0000 14,280.00 136.000 14,280 (F) 068 STRUCTURE BACKFILL (BRIDGE) CY 110.0000 125,070.00 1,137.000 125,070 (F) 069 STRUCTURE BACKFILL (BRIDGE), CY 75.0000 48,900.00 685.000 51,375 (F) LOCATION LEVEE 070 STRUCTURE BACKFILL (RETAINING WALL) CY 36.0000 229,464.00 6,302.000 226,872 (F) 071 STRUCTURE BACKFILL (GROUND ANCHOR WALL) CY 200.0000 1,600.00 6.000 1,200.00 6.000 1,200 (F) 072 STRUCTURE BACKFILL (SOIL NAIL WALL) CY 75.0000 6,825.00 80.000 6,000 (F) 073 PERVIOUS BACKFILL MATERIAL (RETAINING CY 60.0000 46,980.00 783.000 46,980 (F) WALL) 074 DITCH EXCAVATION CY 200.0000 18,800.00 0.000 0 075 ROADSIDE CLEARING LS 14,000.0000 14,000.00 0.010 140.00 0.840 11,760 076 SOIL AMENDMENT CY 62.0000 124.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 10/23/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0C5604 TIME 09:39 AM ESTIMATE NO. 022 BID OPENING 08/08/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/15 R.E. NAME: WU, ADRIAN DATE OF THIS ESTIMATE 10/23/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 MULCH CY 28.0000 44,800.00 0.000 0 078 ORGANIC FERTILIZER LB 4.0000 84.00 0.000 0 079 PLANT (GROUP F) EA 0.4000 14,840.00 0.000 0 080 PLANT (GROUP Z) EA 1,500.0000 25,500.00 0.000 0 081 PLANT (GROUP A) EA 7.0000 1,050.00 0.000 0 082 PLANT (GROUP U) EA 100.0000 1,200.00 0.000 0 083 MAINTAIN EXISTING PLANTED AREAS LS 11,000.0000 11,000.00 0.040 440.00 0.850 9,350 084 PLANT ESTABLISHMENT WORK LS 13,000.0000 13,000.00 0.000 0 085 MAINTAIN EXISTING IRRIGATION FACILITIES LS 6,500.0000 6,500.00 0.040 260.00 0.850 5,525 086 CONTROL AND NEUTRAL CONDUCTORS LS 9,500.0000 9,500.00 0.000 0 087 1" ELECTRIC REMOTE CONTROL VALVE EA 275.0000 1,650.00 0.000 0 088 1 1/2" ELECTRIC REMOTE CONTROL VALVE EA 340.0000 3,400.00 0.000 0 089 2" ELECTRIC REMOTE CONTROL VALVE EA 380.0000 1,140.00 0.000 0 090 SPRINKLER (TYPE A-5) EA 40.0000 3,960.00 0.000 0 091 SPRINKLER (TYPE A-6) EA 75.0000 3,900.00 0.000 0 092 SPRINKLER (TYPE A-7) EA 40.0000 120.00 0.000 0 093 SPRINKLER (TYPE B-1) EA 27.0000 2,322.00 0.000 0 094 SPRINKLER (TYPE B-3) EA 27.0000 2,268.00 0.000 0 095 SPRINKLER (TYPE B-4) EA 65.0000 910.00 0.000 0 096 SPRINKLER (TYPE C-1) EA 12.0000 336.00 0.000 0 097 3" GATE VALVE EA 830.0000 4,150.00 0.000 0 098 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 2.3000 22,367.50 0.000 0 (F) LINE) 099 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 2.7500 3,231.25 0.000 0 (F) (SUPPLY LINE) 100 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 3.0000 3,075.00 0.000 0 (F) (SUPPLY LINE) 101 2" PLASTIC PIPE (SCHEDULE 40) LF 3.0000 6,075.00 0.000 0 (F) (SUPPLY LINE) 102 3" PLASTIC PIPE (SCHEDULE 40) LF 4.0000 9,800.00 0.000 0 (F) (SUPPLY LINE) 103 BALL VALVE EA 275.0000 1,650.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 10/23/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0C5604 TIME 09:39 AM ESTIMATE NO. 022 BID OPENING 08/08/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/15 R.E. NAME: WU, ADRIAN DATE OF THIS ESTIMATE 10/23/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 10" CORRUGATED HIGH DENSITY LF 80.0000 24,000.00 32.000 2,560 (F) POLYETHYLENE PIPE CONDUIT 105 CLASS 3 AGGREGATE SUBBASE CY 28.0000 420,000.00 977.800 27,378.40 9,330.800 261,262 106 CLASS 2 AGGREGATE BASE (CY) CY 25.0000 240,250.00 334.300 8,357.50 4,370.200 109,255 107 LEAN CONCRETE BASE CY 215.0000 150,500.00 40.000 8,600.00 394.040 84,718 108 HOT MIX ASPHALT (TYPE A) TON 71.0000 332,990.00 967.900 68,720 109 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 95.0000 222,300.00 0.000 0 110 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.5000 315.00 0.000 0 111 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.5000 3,345.00 0.000 0 112 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.5000 1,965.00 491.000 736 113 JOINTED PLAIN CONCRETE PAVEMENT CY 240.0000 376,800.00 120.000 28,800.00 702.010 168,482 114 JOINTED PLAIN CONCRETE PAVEMENT, CY 350.0000 122,500.00 0.000 0 RAPID STRENGTH CONCRETE 115 GROUND ANCHOR (SUBHORIZONTAL) EA 2,625.0000 60,375.00 23.000 60,375 116 SOIL NAIL LF 24.0000 321,840.00 13,320.000 319,680 117 VIBRATION MONITORING LS 15,000.0000 15,000.00 1.000 15,000 118 FURNISH STEEL PILING (HP 10 X 57) LF 30.0000 305,460.00 9,910.100 297,303 119 DRIVE STEEL PILE (HP 10 X 57) EA 1,610.0000 357,420.00 218.000 350,980 120 36" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 250.0000 21,250.00 85.000 21,250 121 60" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 275.0000 90,200.00 328.000 90,200 122 FURNISH PILING (CLASS 200) LF 36.0000 216,540.00 6,015.000 216,540 (ALTERNATIVE X) 123 DRIVE PILE (CLASS 200) EA 1,600.0000 190,400.00 119.000 190,400 (ALTERNATIVE X) 124 36" CAST-IN-DRILLED-HOLE CONCRETE LF 580.0000 25,520.00 20.000 11,600 PILE (SIGN FOUNDATION) 125 54" CAST-IN-DRILLED-HOLE CONCRETE LF 660.0000 39,600.00 60.000 39,600 PILE (SIGN FOUNDATION) 126 60" CAST-IN-DRILLED-HOLE CONCRETE LF 830.0000 91,300.00 35.000 29,050.00 66.000 54,780 PILE (SIGN FOUNDATION) 127 SEAL COURSE CONCRETE CY 90.0000 42,120.00 515.500 46,395 128 STRUCTURAL CONCRETE CY 400.0000 65,200.00 163.000 65,200 (F) 129 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 500.0000 187,000.00 374.000 187,000 (F) 130 STRUCTURAL CONCRETE, BRIDGE CY 661.0000 1,224,172.00 1,841.000 1,216,901 (F) PROGRAM CAS145 PAGE 6 DATE 10/23/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0C5604 TIME 09:39 AM ESTIMATE NO. 022 BID OPENING 08/08/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/15 R.E. NAME: WU, ADRIAN DATE OF THIS ESTIMATE 10/23/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 STRUCTURAL CONCRETE, RETAINING WALL CY 335.0000 968,485.00 22.000 7,370.00 2,805.000 939,675 (F) 132 STRUCTURAL CONCRETE, BARRIER SLAB CY 300.0000 169,500.00 190.000 57,000.00 190.000 57,000 (F) 133 AGGREGATE BASE (APPROACH SLAB) CY 1,500.0000 4,500.00 3.750 5,625 134 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,000.0000 48,000.00 48.000 48,000 (F) (TYPE N) 135 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,500.0000 40,500.00 33.480 50,220 (TYPE R) 136 MINOR CONCRETE (MINOR STRUCTURE) CY 1,400.0000 142,940.00 10.000 14,000.00 99.620 139,468 (F) 137 MINOR CONCRETE (ANCHOR BLOCK) CY 1,000.0000 11,000.00 0.000 0 138 DIAPHRAGM BOLSTER EA 1,200.0000 67,200.00 0.000 0 139 CONCRETE SURFACE TEXTURE SQFT 60.0000 468,000.00 858.000 51,480.00 7,800.000 468,000 (F) 140 FRACTURED RIB TEXTURE SQFT 7.0000 176,050.00 24,430.000 171,010 (F) 141 DRILL AND BOND DOWEL LF 11.0000 15,664.00 1,219.000 13,409 142 CLEAN EXPANSION JOINT LF 6.0000 2,358.00 0.000 0 143 JOINT SEAL (MR 2") LF 50.0000 23,400.00 0.000 0 144 BAR REINFORCING STEEL LB 1.0000 32,763.00 32,736.000 32,736 (F) 145 BAR REINFORCING STEEL (BRIDGE) LB 0.9000 779,256.00 831,041.000 747,936 (F) 146 BAR REINFORCING STEEL (RETAINING WALL) LB 0.9000 474,914.70 449,316.000 404,384 (F) 147 STRUCTURAL SHOTCRETE CY 760.0000 156,560.00 206.000 156,560 (F) 148 FURNISH SIGN STRUCTURE (BRIDGE MOUNTED LB 4.4000 35,904.00 5,560.000 24,464 (F) WITH WALKWAY) 149 INSTALL SIGN STRUCTURE (BRIDGE MOUNTED LB 1.9000 15,504.00 5,560.000 10,564 (F) WITH WALKWAY) 150 FURNISH SIGN STRUCTURE (LIGHTWEIGHT) LB 5.4000 44,042.40 4,078.000 22,021 (F) 151 INSTALL SIGN STRUCTURE (LIGHTWEIGHT) LB 0.6500 5,301.40 4,078.000 2,650 (F) 152 FURNISH SIGN STRUCTURE (TRUSS) LB 3.7500 303,435.00 18,150.000 68,062.50 58,197.000 218,238 (F) 153 INSTALL SIGN STRUCTURE (TRUSS) LB 0.2000 16,183.20 18,150.000 3,630.00 58,197.000 11,639 (F) 154 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 33.0000 43,560.00 704.000 23,232 155 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 3,000.00 0.000 0 (0.063"-UNFRAMED) 156 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.0000 2,880.00 0.000 0 (0.080"-UNFRAMED) 157 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 3,000.00 0.000 0 (0.063"-FRAMED) PROGRAM CAS145 PAGE 7 DATE 10/23/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0C5604 TIME 09:39 AM ESTIMATE NO. 022 BID OPENING 08/08/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/15 R.E. NAME: WU, ADRIAN DATE OF THIS ESTIMATE 10/23/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 158 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 500.00 0.000 0 (0.080"-FRAMED) 159 METAL (RAIL MOUNTED SIGN) LB 16.0000 18,880.00 0.000 0 160 ROADSIDE SIGN - ONE POST EA 350.0000 7,000.00 0.000 0 161 ROADSIDE SIGN - TWO POST EA 775.0000 5,425.00 0.000 0 162 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 150.0000 600.00 0.000 0 METHOD) 163 18" REINFORCED CONCRETE PIPE LF 115.0000 37,950.00 353.200 40,618 164 24" REINFORCED CONCRETE PIPE LF 78.0000 117,780.00 1,307.500 101,985 165 36" REINFORCED CONCRETE PIPE LF 60.0000 157,800.00 442.000 26,520.00 2,630.000 157,800 166 54" REINFORCED CONCRETE PIPE LF 191.0000 76,400.00 0.000 0 167 18" BITUMINOUS COATED CORRUGATED STEEL LF 132.0000 1,188.00 9.000 1,188 PIPE (.079" THICK) 168 GRATED LINE DRAIN LF 138.0000 8,694.00 48.000 6,624 169 18" BITUMINOUS COATED CORRUGATED STEEL LF 200.0000 2,600.00 3.700 740 PIPE RISER (.079" THICK) 170 6" WELDED STEEL PIPE CASING (BRIDGE) LF 75.0000 5,775.00 96.000 7,200 171 36" PRECAST CONCRETE PIPE MANHOLE LF 1,000.0000 7,000.00 4.000 4,000 172 DERRICK STONE (PIER NOSE) CY 99.0000 43,956.00 444.000 43,956 173 BEDDING STONE (PIER NOSE) CY 90.0000 20,340.00 226.000 20,340 174 RECONSTRUCT FACING STONE CY 80.0000 5,040.00 50.000 4,000 175 ROCK SLOPE PROTECTION CY 90.0000 684.00 0.000 0 (F) (FACING, METHOD B) (CY) 176 CONCRETE (DITCH LINING) CY 850.0000 27,200.00 0.000 0 177 GROUTING RIPRAP CY 150.0000 2,400.00 16.000 2,400 178 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 4.0000 100.00 25.000 100 179 MINOR CONCRETE (GUTTER) (CY) CY 693.0000 9,702.00 0.000 0 180 DETECTABLE WARNING SURFACE SQFT 69.0000 828.00 0.000 0 181 MINOR CONCRETE (TEXTURED PAVING) CY 453.0000 108,720.00 0.000 0 182 MINOR CONCRETE (CURB RAMP) CY 6,500.0000 1,300.00 0.000 0 183 MISCELLANEOUS IRON AND STEEL LB 2.0000 39,582.00 0.000 0 (F) 184 MISCELLANEOUS METAL LB 13.0000 11,648.00 495.000 6,435.00 807.000 10,491 (F) (RESTRAINER - BAR TYPE) PROGRAM CAS145 PAGE 8 DATE 10/23/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0C5604 TIME 09:39 AM ESTIMATE NO. 022 BID OPENING 08/08/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/15 R.E. NAME: WU, ADRIAN DATE OF THIS ESTIMATE 10/23/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 185 MISCELLANEOUS METAL LB 7.0000 107,975.00 0.000 0 (F) (RESTRAINER - CABLE TYPE) 186 MISCELLANEOUS METAL (BRIDGE) LB 24.0000 25,824.00 1,076.000 25,824 (F) 187 BRIDGE DECK DRAINAGE SYSTEM LB 10.0000 1,610.00 161.000 1,610 (F) 188 CHAIN LINK FENCE (TYPE CL-6) LF 16.0000 29,120.00 0.000 0 189 4' CHAIN LINK GATE (TYPE CL-6) EA 1,800.0000 1,800.00 0.000 0 190 DELINEATOR (CLASS 1) EA 50.0000 500.00 0.000 0 191 GUARD RAILING DELINEATOR EA 15.0000 600.00 0.000 0 192 OBJECT MARKER (TYPE P) EA 25.0000 125.00 6.000 150 193 METAL BEAM GUARD RAILING (WOOD POST) LF 29.0000 38,280.00 491.000 14,239 194 CABLE RAILING LF 27.0000 9,963.00 0.000 0 (F) 195 TRANSITION RAILING (TYPE WB) EA 3,200.0000 22,400.00 0.000 0 196 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,200.0000 4,800.00 2.000 2,400 197 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,300.0000 6,600.00 0.000 0 198 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,300.0000 13,800.00 0.000 0 199 CONCRETE BARRIER (TYPE 60C MODIFIED) LF 70.0000 7,000.00 0.000 0 200 CONCRETE BARRIER (TYPE 60) LF 45.0000 63,450.00 0.000 0 201 CONCRETE BARRIER (TYPE 60D) LF 115.0000 22,885.00 0.000 0 202 CONCRETE BARRIER (TYPE 60D MODIFIED 1) LF 85.0000 51,000.00 0.000 0 203 CONCRETE BARRIER (TYPE 60D MODIFIED 2) LF 55.0000 4,400.00 0.000 0 204 CONCRETE BARRIER (TYPE 60D MODIFIED 3) LF 85.0000 8,670.00 0.000 0 205 CONCRETE BARRIER (TYPE 736) LF 75.0000 125,400.00 1,052.000 78,900 (F) 206 CONCRETE BARRIER (TYPE 736A) LF 110.0000 206,690.00 1,321.000 145,310 (F) 207 CONCRETE BARRIER (TYPE 736B) LF 175.0000 1,592.50 0.000 0 (F) 208 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 8,950.00 0.000 0 209 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 6,285.00 0.000 0 210 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 1,965.00 0.000 0 (BROKEN 12-3) 211 THERMOPLASTIC PAVEMENT MARKING SQFT 7.0000 12,250.00 0.000 0 PROGRAM CAS145 PAGE 9 DATE 10/23/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0C5604 TIME 09:39 AM ESTIMATE NO. 022 BID OPENING 08/08/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/15 R.E. NAME: WU, ADRIAN DATE OF THIS ESTIMATE 10/23/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 212 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 210.00 0.000 0 (BROKEN 6-1) 213 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 11,650.00 0.000 0 (BROKEN 36-12) 214 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 740.00 0.000 0 (BROKEN 17-7) 215 PAINT TRAFFIC STRIPE (2-COAT) LF 0.5000 14,150.00 28,342.000 14,171 216 PAINT PAVEMENT MARKING (2-COAT) SQFT 7.0000 4,130.00 478.000 3,346 217 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.0000 6,860.00 1,048.000 2,096 218 PAVEMENT MARKER (RETROREFLECTIVE) EA 7.0000 16,170.00 1,437.000 10,059 219 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,650.0000 1,650.00 0.570 940 SYSTEM ELEMENTS DURING CONSTRUCTION 220 SIGNAL AND LIGHTING (TEMPORARY) LS 11,100.0000 11,100.00 0.820 9,102 221 SIGNAL AND LIGHTING LS 3,300.0000 3,300.00 0.280 924 222 LIGHTING (TEMPORARY) LS 49,000.0000 49,000.00 0.910 44,590 223 LIGHTING AND SIGN ILLUMINATION LS 175,000.0000 175,000.00 0.020 3,500.00 0.780 136,500 224 OCTA FACILITY (TEMPORARY) LS 175,000.0000 175,000.00 0.900 157,500 225 COMMUNICATION CONDUIT (BRIDGE) LF 13.0000 22,568.00 1,736.000 22,568 (F) (MODIFIED) 226 COMMUNICATION SYSTEM LS 235,000.0000 235,000.00 0.360 84,600 227 COMMUNICATION SYSTEM (TEMPORARY) LS 65,000.0000 65,000.00 0.900 58,500 228 OCTA FACILITY LS 200,000.0000 200,000.00 0.510 102,000 229 RAMP METERING SYSTEM AND ELECTRIC LS 86,500.0000 86,500.00 0.190 16,435 SERVICE (IRRIGATION) 230 SYSTEM TESTING AND DOCUMENTATION LS 48,000.0000 48,000.00 0.000 0 231 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 232 BRIDGE REMOVAL (PORTION), LOCATION C LS 15,000.0000 15,000.00 1.000 15,000 233 STRUCTURE EXCAVATION (TYPE D), CY 250.0000 426,750.00 1,707.000 426,750 (F) LOCATION A 234 STRUCTURE EXCAVATION (TYPE D), CY 250.0000 142,500.00 570.000 142,500 (F) LOCATION LEVEE PROGRAM CAS145 PAGE 10 DATE 10/23/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0C5604 TIME 09:39 AM ESTIMATE NO. 022 BID OPENING 08/08/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/15 R.E. NAME: WU, ADRIAN DATE OF THIS ESTIMATE 10/23/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 393,423.90 13,141,079.26 ADJUSTMENT OF COMPENSATION 21,102.33 236,225.88 EXTRA WORK 2,718.13 393,387.53 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 417,244.36 13,770,692.67 235 MOBILIZATION LS 1,800,000.0000 1,800,000.00 1.000 1,800,000 ORIGINAL CONTRACT AMOUNT 18,596,892.95 TOTAL WORK COMPLETED 417,244.36 15,570,692.67 MATERIALS ON HAND ON SITE 146,191.47 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -2,000.00 TOTAL 417,244.36 15,714,884.14 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 11/01/13 750 01/23/14 12/26/13 01/31/17 418 35 35 0 79% 53% PROGRESS IS SATISFACTORY WU, ADRIAN RESIDENT ENGINEER PROGRAM CAS145 DATE 10/23/15