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 12/21/15 EST. NO. 011 TIME 03:47 PM R.E. NAME: CHUAH, ANDREW 12-0F96A4 --------------------------------------------------------------------------- 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 12/21/15 EST. NO. 011 TIME 03:47 PM R.E. NAME: CHUAH, ANDREW 12-0F96A4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE JPCP THICKNESS DEDUC -4,573.09 004 JPCP THICKNESSCREDIT 3,733.12 005 0.00 -839.97 TOTAL DEDUCTIONS 0.00 -839.97 PROGRAM CAS145 PAGE 1 DATE 12/21/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0F96A4 TIME 03:47 PM ESTIMATE NO. 011 BID OPENING 10/23/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/15 R.E. NAME: CHUAH, ANDREW DATE OF THIS ESTIMATE 12/21/15 LOCATION PROGRESS ESTIMATE 12-ORA-5-3.0/3.7 ----------------- FLATIRON WEST, INC. OC. I-5 FROM SOUTH OF AVENIDA PICO 1770 LA COSTA MEADOWS DRIVE TO SOUTH OF AVENIDA VISTA HERMOSA SAN MARCOS CA 92078 FED. AID NO. NHPI-005 -2(972)75E,PLN-6212(16)E ADD ONE HOV LANE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 8,000.0000 8,000.00 1.000 8,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 10,000.0000 10,000.00 0.250 2,500 003 TIME-RELATED OVERHEAD (WDAY) WDAY 2,500.0000 1,700,000.00 16.000 40,000.00 200.000 500,000 004 CONSTRUCTION AREA SIGNS LS 90,000.0000 90,000.00 0.040 3,600.00 0.640 57,600 005 TRAFFIC CONTROL SYSTEM LS 665,000.0000 665,000.00 0.020 13,300.00 0.300 199,500 006 TYPE II BARRICADE EA 270.0000 2,970.00 0.000 0 007 TYPE III BARRICADE EA 130.0000 2,990.00 6.000 780 008 CHANNELIZER (SURFACE MOUNTED) EA 43.0000 21,930.00 50.000 2,150.00 138.000 5,934 009 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 2,900.0000 46,400.00 7.000 20,300 010 TEMPORARY RAILING (TYPE K) LF 6.7500 318,600.00 1,680.000 11,340.00 22,113.000 149,262 011 TEMPORARY CRASH CUSHION MODULE EA 170.0000 45,900.00 11.000 1,870.00 120.000 20,400 012 TEMPORARY TRAFFIC SCREEN LF 2.5000 49,500.00 2,520.000 6,300 013 JOB SITE MANAGEMENT LS 165,000.0000 165,000.00 0.020 3,300.00 0.200 33,000 014 PREPARE STORM WATER POLLUTION PREVENTION LS 1,000.0000 1,000.00 1.000 1,000 PLAN 015 RAIN EVENT ACTION PLAN EA 500.0000 34,500.00 4.000 2,000 016 STORM WATER SAMPLING AND ANALYSIS DAY EA 250.0000 5,750.00 2.000 500 017 STORM WATER ANNUAL REPORT EA 2,000.0000 6,000.00 1.000 2,000 018 TEMPORARY HYDRAULIC MULCH SQYD 0.5500 13,365.00 8,442.000 4,643.10 8,442.000 4,643 (BONDED FIBER MATRIX) 019 TEMPORARY CHECK DAM LF 10.0000 12,800.00 304.000 3,040 020 TEMPORARY DRAINAGE INLET PROTECTION EA 165.0000 24,750.00 41.000 6,765 021 TEMPORARY FIBER ROLL LF 6.0000 53,100.00 2,377.000 14,262.00 10,152.000 60,912 022 TEMPORARY GRAVEL BAG BERM LF 7.0000 11,550.00 259.500 1,816 PROGRAM CAS145 PAGE 2 DATE 12/21/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0F96A4 TIME 03:47 PM ESTIMATE NO. 011 BID OPENING 10/23/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/15 R.E. NAME: CHUAH, ANDREW DATE OF THIS ESTIMATE 12/21/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY SILT FENCE LF 3.0000 18,720.00 5,855.000 17,565 024 TEMPORARY CONSTRUCTION ENTRANCE EA 6,000.0000 114,000.00 5.000 30,000 025 STREET SWEEPING LS 280,000.0000 280,000.00 0.020 5,600.00 0.200 56,000 026 TEMPORARY CONCRETE WASHOUT LS 66,000.0000 66,000.00 0.020 1,320.00 0.200 13,200 027 TEMPORARY FENCE (TYPE ESA) LF 8.0000 6,560.00 820.000 6,560 028 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.0500 6,237.00 6,636.000 6,967 STRIPE (HAZARDOUS WASTE) 029 TREATED WOOD WASTE LB 0.2000 6,940.00 0.000 0 030 ABANDON CULVERT (LF) LF 12.1000 46,948.00 231.000 2,795 031 ABANDON INLET EA 500.0000 18,500.00 13.000 6,500 032 ABANDON MANHOLE EA 715.0000 1,430.00 0.000 0 033 REMOVE CHAIN LINK FENCE LF 6.7500 5,805.00 860.000 5,805 034 REMOVE GUARDRAIL LF 10.0000 13,800.00 877.000 8,770 035 REMOVE IRRIGATION FACILITY LS 18,000.0000 18,000.00 0.800 14,400 036 REMOVE PAINTED TRAFFIC STRIPE LF 0.3000 39,300.00 3,985.000 1,195.50 13,645.000 4,093 037 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 37,000.00 33,901.000 13,560 038 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.2000 1,908.00 414.000 496 039 REMOVE PAVEMENT MARKER EA 0.4000 5,120.00 228.000 91.20 5,109.000 2,043 040 REMOVE ROADSIDE SIGN EA 100.0000 8,300.00 0.000 0 041 REMOVE SIGN STRUCTURE (EA) EA 4,100.0000 28,700.00 2.000 8,200 042 REMOVE ASPHALT CONCRETE PAVEMENT (SQFT) SQFT 0.8000 59,920.00 6,648.000 5,318.40 111,792.000 89,433 043 REMOVE GRATED LINE DRAIN LF 11.0000 2,420.00 0.000 0 044 REMOVE PIPE (LF) LF 14.0000 24,500.00 0.000 0 045 REMOVE INLET EA 610.0000 21,960.00 14.000 8,540 046 REMOVE MANHOLE EA 800.0000 800.00 0.000 0 047 REMOVE RETAINING WALL (LF) LF 81.0000 19,440.00 729.000 59,049 048 REMOVE RETAINING WALL (PORTION) (LF) LF 98.0000 45,080.00 0.000 0 049 REMOVE CONCRETE PAVEMENT (SQYD) SQYD 11.0000 380,600.00 7,263.000 79,893.00 11,691.800 128,609 PROGRAM CAS145 PAGE 3 DATE 12/21/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0F96A4 TIME 03:47 PM ESTIMATE NO. 011 BID OPENING 10/23/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/15 R.E. NAME: CHUAH, ANDREW DATE OF THIS ESTIMATE 12/21/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 RELOCATE ROADSIDE SIGN EA 340.0000 1,020.00 0.000 0 051 ADJUST WATER VALVE COVER TO GRADE EA 375.0000 4,500.00 0.000 0 052 ADJUST SEWER MANHOLE EA 1,750.0000 22,750.00 0.000 0 053 ADJUST IRRIGATION CONTROLLER TO GRADE EA 4,225.0000 12,675.00 0.000 0 054 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.1000 66,150.00 0.000 0 055 REMOVE CONCRETE (CY) CY 94.0000 25,380.00 64.000 6,016 056 REMOVE CONCRETE CURB (LF) LF 4.0000 18,600.00 555.000 2,220.00 797.000 3,188 057 REMOVE CONCRETE (CHANNEL) CY 255.0000 5,865.00 12.000 3,060 058 REMOVE CONCRETE BARRIER LF 12.0000 46,800.00 3,900.000 46,800 059 CAP INLET EA 1,200.0000 6,000.00 5.000 6,000 060 SAND BACKFILL CY 78.0000 34,320.00 26.800 2,090 061 BRIDGE REMOVAL LS 310,000.0000 310,000.00 0.330 102,300 062 CLEARING AND GRUBBING (LS) LS 200,000.0000 200,000.00 0.300 60,000.00 0.900 180,000 063 DUST PALLIATIVE LS 17,000.0000 17,000.00 0.000 0 064 ROADWAY EXCAVATION CY 19.0000 4,218,000.00 3,000.000 57,000.00 66,532.000 1,264,108 065 STRUCTURE EXCAVATION (BRIDGE) CY 94.0000 630,740.00 865.000 81,310.00 1,865.000 175,310 (F) 066 STRUCTURE EXCAVATION (RETAINING WALL) CY 20.0000 117,360.00 1,640.000 32,800 (F) 067 STRUCTURE EXCAVATION (GROUND ANCHOR CY 34.0000 50,320.00 0.000 0 (F) WALL) 068 STRUCTURE BACKFILL (BRIDGE) CY 64.0000 348,800.00 0.000 0 (F) 069 STRUCTURE BACKFILL (RETAINING WALL) CY 14.0000 83,580.00 1,640.000 22,960 (F) 070 STRUCTURE BACKFILL (GROUND ANCHOR WALL) CY 80.0000 4,560.00 0.000 0 (F) 071 GROUND MONITORING LS 105,000.0000 105,000.00 0.500 52,500.00 0.500 52,500 072 DITCH EXCAVATION CY 40.0000 13,600.00 0.000 0 073 IMPORTED BORROW (CY) CY 13.0000 1,859,000.00 1,974.000 25,662.00 30,702.000 399,126 074 ROADSIDE CLEARING LS 28,000.0000 28,000.00 0.000 0 075 PRUNE EXISTING PLANTS LS 48,000.0000 48,000.00 0.000 0 076 ROCK BLANKET SQFT 7.0000 49,980.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 12/21/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0F96A4 TIME 03:47 PM ESTIMATE NO. 011 BID OPENING 10/23/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/15 R.E. NAME: CHUAH, ANDREW DATE OF THIS ESTIMATE 12/21/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 WEED GERMINATION SQYD 0.0700 3,255.00 0.000 0 078 CULTIVATION SQYD 0.4100 12,915.00 0.000 0 079 IRON SULFATE (LB) LB 0.9600 3,936.00 0.000 0 080 SOIL AMENDMENT CY 26.0000 15,600.00 0.000 0 081 PACKET FERTILIZER EA 0.2100 3,906.00 0.000 0 082 PLANT (GROUP C) EA 1,400.0000 44,800.00 0.000 0 083 PLANT (GROUP K) EA 300.0000 25,200.00 0.000 0 084 PLANT (GROUP A) EA 8.0000 110,400.00 0.000 0 085 PLANT (GROUP B) EA 16.0000 31,200.00 0.000 0 086 PLANT (GROUP U) EA 84.0000 3,780.00 0.000 0 087 MAINTAIN EXISTING PLANTED AREAS LS 54,000.0000 54,000.00 0.000 0 088 PLANT ESTABLISHMENT WORK LS 40,000.0000 40,000.00 0.000 0 089 WOOD MULCH CY 46.0000 162,380.00 0.000 0 090 ROOT BARRIER LF 9.0000 18,000.00 0.000 0 091 CHECK AND TEST EXISTING IRRIGATION LS 13,500.0000 13,500.00 1.000 13,500 FACILITIES 092 OPERATE EXISTING IRRIGATION FACILITIES LS 7,500.0000 7,500.00 0.000 0 093 CONTROL AND NEUTRAL CONDUCTORS LS 56,000.0000 56,000.00 0.000 0 094 1" REMOTE CONTROL VALVE EA 350.0000 9,100.00 0.000 0 095 1 1/2" REMOTE CONTROL VALVE EA 390.0000 14,430.00 0.000 0 096 2" REMOTE CONTROL VALVE EA 5,000.0000 55,000.00 0.000 0 097 12 STATION IRRIGATION CONTROLLER EA 12,200.0000 24,400.00 0.000 0 (PEDESTAL MOUNTED) 098 48 STATION IRRIGATION CONTROLLER EA 13,200.0000 39,600.00 0.000 0 (PEDESTAL MOUNTED) 099 4" SUPPLY LINE (BRIDGE) LF 150.0000 36,000.00 0.000 0 (F) 100 IRRIGATION CONTROLLER ENCLOSURE EA 1,365.0000 6,825.00 0.000 0 CABINET 101 1 1/2" BACKFLOW PREVENTER ASSEMBLY EA 1,865.0000 3,730.00 0.000 0 102 FLOW SENSOR EA 1,265.0000 6,325.00 0.000 0 103 RISER SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 82.0000 3,772.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 12/21/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0F96A4 TIME 03:47 PM ESTIMATE NO. 011 BID OPENING 10/23/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/15 R.E. NAME: CHUAH, ANDREW DATE OF THIS ESTIMATE 12/21/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 POP-UP SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 97.0000 23,280.00 0.000 0 105 RISER SPRINKLER ASSEMBLY EA 42.0000 21,000.00 0.000 0 106 POP-UP SPRINKLER ASSEMBLY EA 38.0000 5,700.00 0.000 0 107 2" GATE VALVE EA 295.0000 590.00 0.000 0 108 3" GATE VALVE EA 265.0000 1,590.00 0.000 0 109 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 3.7500 54,225.00 0.000 0 (F) LINE) 110 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 4.0000 40,140.00 0.000 0 (F) (SUPPLY LINE) 111 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 4.0000 8,180.00 0.000 0 (F) (SUPPLY LINE) 112 2" PLASTIC PIPE (SCHEDULE 40) LF 4.4000 26,906.00 0.000 0 (F) (SUPPLY LINE) 113 2 1/2" PLASTIC PIPE (SCHEDULE 40) LF 6.6000 29,667.00 0.000 0 (F) (SUPPLY LINE) 114 3" PLASTIC PIPE (SCHEDULE 40) LF 8.1500 51,467.25 0.000 0 (F) (SUPPLY LINE) 115 4" PLASTIC PIPE (SCHEDULE 40) LF 27.0000 4,266.00 0.000 0 (F) (SUPPLY LINE) 116 6" PLASTIC PIPE (SCHEDULE 40) LF 29.0000 870.00 0.000 0 (F) (SUPPLY LINE) 117 BALL VALVE EA 266.0000 3,724.00 0.000 0 118 12" CORRUGATED HIGH DENSITY LF 63.0000 39,690.00 40.000 2,520.00 40.000 2,520 POLYETHYLENE PIPE CONDUIT 119 1 1/2" RECYCLED WATER CONNECTION EA 9,000.0000 18,000.00 0.000 0 ASSEMBLY 120 2" RECYCLED WATER CONNECTION ASSEMBLY EA 9,500.0000 28,500.00 0.000 0 121 FINISHING ROADWAY LS 15,000.0000 15,000.00 0.000 0 122 CLASS 2 AGGREGATE BASE (CY) CY 36.0000 197,280.00 410.000 14,760.00 1,440.000 51,840 123 LEAN CONCRETE BASE CY 120.0000 742,800.00 851.000 102,120 124 LEAN CONCRETE BASE RAPID SETTING CY 277.0000 83,100.00 0.000 0 125 BASE BOND BREAKER SQYD 0.8500 44,965.00 1,449.000 1,231 126 PREPAVING INERTIAL PROFILER LS 7,500.0000 7,500.00 0.000 0 127 HOT MIX ASPHALT (TYPE A) TON 77.0000 2,695,000.00 3,133.000 241,241.00 7,538.050 580,429 128 HOT MIX ASPHALT (OPEN GRADED) TON 94.0000 313,020.00 0.000 0 129 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 97.0000 948,660.00 987.000 95,739.00 1,352.720 131,213 130 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 3.6500 365.00 0.000 0 PROGRAM CAS145 PAGE 6 DATE 12/21/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0F96A4 TIME 03:47 PM ESTIMATE NO. 011 BID OPENING 10/23/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/15 R.E. NAME: CHUAH, ANDREW DATE OF THIS ESTIMATE 12/21/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 PLACE HOT MIX ASPHALT DIKE LF 3.0000 600.00 0.000 0 (TYPE C MODIFIED) 132 PLACE HOT MIX ASPHALT DIKE LF 3.0000 7,770.00 0.000 0 (TYPE E MODIFIED) 133 PLACE HOT MIX ASPHALT DIKE LF 3.0000 2,760.00 0.000 0 (TYPE F MODIFIED) 134 TACK COAT TON 1,000.0000 140,000.00 1.700 1,700.00 2.200 2,200 135 JOINTED PLAIN CONCRETE PAVEMENT CY 185.0000 3,108,000.00 2,432.000 449,920 136 JOINTED PLAIN CONCRETE PAVEMENT CY 415.0000 311,250.00 0.000 0 (RAMP TERMINI WITH RAPID STRENGTH CONCRETE) 137 ISOLATION JOINT SEAL (ASPHALT RUBBER) LF 9.0000 44,370.00 0.000 0 138 GROUND ANCHOR (SUBHORIZONTAL) EA 2,500.0000 1,580,000.00 0.000 0 139 MECHANICALLY STABILIZED EMBANKMENT, SQFT 41.2500 642,468.75 15,575.000 642,468 (F) LOCATION A 140 MECHANICALLY STABILIZED EMBANKMENT, SQFT 76.0000 881,600.00 0.000 0 (F) LOCATION B 141 MECHANICALLY STABILIZED EMBANKMENT, SQFT 98.0000 2,525,460.00 0.000 0 (F) LOCATION C 142 TEMPORARY SUPPORT LS 45,000.0000 45,000.00 0.800 36,000 143 FURNISH STEEL PILING (HP 10 X 57) LF 31.0000 96,937.00 3,127.000 96,937 144 DRIVE STEEL PILE (HP 10 X 57) EA 1,300.0000 93,600.00 10.000 13,000.00 10.000 13,000 145 FURNISH STEEL PILING (HP 14 X 117) LF 63.0000 1,282,365.00 20,355.000 1,282,365 146 DRIVE STEEL PILE (HP 14 X 117) EA 1,000.0000 344,000.00 100.000 100,000.00 100.000 100,000 147 36" CAST-IN-DRILLED-HOLE CONCRETE LF 625.0000 32,500.00 0.000 0 PILE (SIGN FOUNDATION) 148 60" CAST-IN-DRILLED-HOLE CONCRETE LF 670.0000 134,000.00 0.000 0 PILE (SIGN FOUNDATION) 149 PRESTRESSING CAST-IN-PLACE CONCRETE LS 284,000.0000 284,000.00 0.000 0 150 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 200.0000 224,000.00 0.000 0 (F) 151 STRUCTURAL CONCRETE, BRIDGE CY 640.0000 2,807,680.00 0.000 0 (F) 152 STRUCTURAL CONCRETE, RETAINING WALL CY 600.0000 564,000.00 0.000 0 (F) 153 STRUCTURAL CONCRETE, BARRIER SLAB CY 540.0000 642,600.00 100.000 54,000 (F) 154 STRUCTURAL CONCRETE, APPROACH SLAB CY 815.0000 299,105.00 0.000 0 (F) (TYPE N) 155 MINOR CONCRETE (MINOR STRUCTURE) CY 1,500.0000 582,000.00 11.400 17,100.00 64.800 97,200 (F) 156 MINOR CONCRETE (BACKFILL) CY 3,700.0000 1,110.00 0.000 0 PROGRAM CAS145 PAGE 7 DATE 12/21/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0F96A4 TIME 03:47 PM ESTIMATE NO. 011 BID OPENING 10/23/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/15 R.E. NAME: CHUAH, ANDREW DATE OF THIS ESTIMATE 12/21/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 157 ARCHITECTURAL TREATMENT SQFT 9.0000 177,300.00 0.000 0 (F) 158 JOINT SEAL (MR 2") LF 80.0000 28,800.00 0.000 0 159 BAR REINFORCING STEEL (BRIDGE) LB 1.2000 1,426,428.00 0.000 0 (F) 160 BAR REINFORCING STEEL (RETAINING WALL) LB 1.2000 330,528.00 0.000 0 (F) 161 STRUCTURAL SHOTCRETE CY 535.0000 329,560.00 0.000 0 (F) 162 FURNISH SIGN STRUCTURE (BRIDGE MOUNTED LB 4.2500 27,200.00 0.000 0 (F) WITH WALKWAY) 163 INSTALL SIGN STRUCTURE (BRIDGE MOUNTED LB 0.7000 4,480.00 0.000 0 (F) WITH WALKWAY) 164 FURNISH SIGN STRUCTURE (LIGHTWEIGHT) LB 4.1000 61,934.60 0.000 0 (F) 165 INSTALL SIGN STRUCTURE (LIGHTWEIGHT) LB 0.3500 5,287.10 0.000 0 (F) 166 FURNISH SIGN STRUCTURE (TRUSS) LB 2.8500 433,752.90 0.000 0 (F) 167 INSTALL SIGN STRUCTURE (TRUSS) LB 0.1300 19,785.22 0.000 0 (F) 168 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 29.0000 54,520.00 0.000 0 169 FURNISH LAMINATED PANEL SIGN (1"-TYPE B) SQFT 29.0000 5,220.00 0.000 0 170 FURNISH LAMINATED PANEL SIGN SQFT 34.0000 11,220.00 0.000 0 (2 1/2"-TYPE B) 171 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.0000 10,780.00 0.000 0 (0.063"-UNFRAMED) 172 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 7,350.00 0.000 0 (0.080"-UNFRAMED) 173 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 4,800.00 0.000 0 (0.063"-FRAMED) 174 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 21.0000 7,560.00 0.000 0 (0.080"-FRAMED) 175 METAL (ROADSIDE SIGN) LB 3.1500 4,977.00 0.000 0 176 METAL (RAIL MOUNTED SIGN) LB 10.2500 27,265.00 0.000 0 177 ROADSIDE SIGN - ONE POST EA 260.0000 14,040.00 0.000 0 178 ROADSIDE SIGN - TWO POST EA 625.0000 6,250.00 0.000 0 179 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 175.0000 2,275.00 0.000 0 METHOD) 180 INSTALL ROADSIDE SIGN EA 955.0000 3,820.00 0.000 0 (LAMINATED WOOD BOX POST) 181 18" ALTERNATIVE PIPE CULVERT LF 84.0000 12,600.00 45.000 3,780 182 24" ALTERNATIVE PIPE CULVERT LF 80.0000 277,600.00 401.000 32,080.00 709.000 56,720 183 6" PLASTIC PIPE LF 217.0000 78,120.00 0.000 0 PROGRAM CAS145 PAGE 8 DATE 12/21/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0F96A4 TIME 03:47 PM ESTIMATE NO. 011 BID OPENING 10/23/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/15 R.E. NAME: CHUAH, ANDREW DATE OF THIS ESTIMATE 12/21/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 184 8" PLASTIC PIPE LF 94.0000 5,170.00 0.000 0 185 12" PLASTIC PIPE LF 50.0000 15,000.00 0.000 0 186 24" REINFORCED CONCRETE PIPE LF 105.0000 478,800.00 36.000 3,780.00 625.000 65,625 (CLASS IV, RUBBER GASKET JOINT) 187 36" REINFORCED CONCRETE PIPE LF 225.0000 2,250.00 0.000 0 (CLASS IV, RUBBER GASKET JOINT) 188 34" X 53" OVAL SHAPED REINFORCED LF 320.0000 89,600.00 123.200 39,424 CONCRETE PIPE (CLASS III) 189 18" SLOTTED CORRUGATED STEEL PIPE LF 115.0000 58,650.00 110.000 12,650 (.064" THICK) 190 6" PERFORATED PLASTIC PIPE UNDERDRAIN LF 36.0000 82,080.00 544.000 19,584 191 6" NON-PERFORATED PLASTIC PIPE LF 37.0000 3,700.00 0.000 0 UNDERDRAIN 192 8" PERFORATED PLASTIC PIPE UNDERDRAIN LF 48.0000 108,480.00 1,321.000 63,408 193 8" NON-PERFORATED PLASTIC PIPE LF 121.0000 12,100.00 263.000 31,823 UNDERDRAIN 194 CLASS 4 PERMEABLE MATERIAL CY 70.0000 4,340.00 0.000 0 (F) 195 CLASS 5 PERMEABLE MATERIAL CY 70.0000 6,440.00 0.000 0 (F) 196 DRAINAGE INLET MARKER EA 16.0000 48.00 0.000 0 197 36" CORRUGATED STEEL PIPE INLET LF 500.0000 49,000.00 70.600 35,300 (.109" THICK) 198 GRATED LINE DRAIN LF 160.0000 59,200.00 0.000 0 199 24" CONCRETE FLARED END SECTION EA 525.0000 4,200.00 0.000 0 200 ROCK SLOPE PROTECTION CY 125.0000 16,250.00 0.000 0 (LIGHT, METHOD B) (CY) 201 ROCK SLOPE PROTECTION (NO. 2, METHOD B) CY 150.0000 600.00 0.000 0 (CY) 202 CONCRETE (CHANNEL LINING) CY 405.0000 30,375.00 0.000 0 203 CONCRETED-ROCK SLOPE PROTECTION CY 185.0000 40,700.00 0.000 0 (1/4 T, METHOD B) (CY) 204 GABION CY 500.0000 11,000.00 0.000 0 (F) 205 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 5.2500 1,102.50 0.000 0 206 DETECTABLE WARNING SURFACE SQFT 33.0000 6,930.00 0.000 0 207 MINOR CONCRETE (MISCELLANEOUS CY 400.0000 164,000.00 0.000 0 CONSTRUCTION) 208 MINOR CONCRETE (MISCELLANEOUS CY 505.0000 27,775.00 0.000 0 CONSTRUCTION) (RAPID STRENGTH) 209 MINOR CONCRETE (TEXTURED PAVING) CY 780.0000 241,800.00 0.000 0 210 PRE/POST CONSTRUCTION SURVEYS EA 1,100.0000 13,200.00 0.000 0 PROGRAM CAS145 PAGE 9 DATE 12/21/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0F96A4 TIME 03:47 PM ESTIMATE NO. 011 BID OPENING 10/23/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/15 R.E. NAME: CHUAH, ANDREW DATE OF THIS ESTIMATE 12/21/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 211 MISCELLANEOUS IRON AND STEEL LB 1.1500 51,936.30 3,773.000 4,338 (F) 212 LIGHTING (CITY STREET) LS 82,000.0000 82,000.00 0.000 0 213 MODIFY SIGNAL AND LIGHTING (CITY) LS 200,000.0000 200,000.00 0.000 0 (LOCATION 3) 214 12' CHAIN LINK GATE (TYPE CL-6) EA 1,950.0000 1,950.00 0.000 0 215 DELINEATOR (CLASS 1) EA 48.0000 3,312.00 0.000 0 216 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 24.0000 42,480.00 0.000 0 217 VEGETATION CONTROL (MINOR CONCRETE) SQYD 70.0000 107,800.00 0.000 0 218 CABLE RAILING LF 21.5000 16,555.00 0.000 0 (F) 219 TRANSITION RAILING (TYPE WB-31) EA 3,500.0000 14,000.00 0.000 0 220 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,150.0000 13,800.00 0.000 0 221 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,500.0000 17,500.00 0.000 0 222 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,015.0000 18,090.00 0.000 0 223 CONCRETE BARRIER (TYPE 60P) LF 236.0000 5,664.00 0.000 0 224 CONCRETE BARRIER (TYPE 60) LF 90.0000 349,200.00 0.000 0 225 CONCRETE BARRIER (TYPE 60A) LF 115.0000 27,600.00 0.000 0 (F) 226 CONCRETE BARRIER (TYPE 60D) LF 46.0000 68,080.00 0.000 0 227 CONCRETE BARRIER (TYPE 60D MODIFIED) LF 56.0000 51,744.00 420.000 23,520.00 420.000 23,520 228 CONCRETE BARRIER (TYPE 60R) LF 235.0000 56,400.00 0.000 0 229 CONCRETE BARRIER (TYPE 60F MODIFIED) LF 214.0000 100,580.00 0.000 0 230 CONCRETE BARRIER (TYPE 736 MODIFIED) LF 112.0000 313,264.00 756.000 84,672 (F) 231 THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 13,590.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 232 PAINT TRAFFIC STRIPE (2-COAT) LF 0.2000 32,800.00 10,001.000 2,000.20 88,803.000 17,760 233 PAINT PAVEMENT MARKING (2-COAT) SQFT 3.7000 4,773.00 60.000 222.00 582.000 2,153 234 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2500 7,550.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 235 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 710.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) 236 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 4,074.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) PROGRAM CAS145 PAGE 10 DATE 12/21/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0F96A4 TIME 03:47 PM ESTIMATE NO. 011 BID OPENING 10/23/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/15 R.E. NAME: CHUAH, ANDREW DATE OF THIS ESTIMATE 12/21/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 237 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2400 8,808.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 238 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 636.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 239 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.8500 7,752.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 240 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 1,224.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 241 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 2,864.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 242 PAVEMENT MARKER (NON-REFLECTIVE) EA 0.9000 8,289.00 3,328.000 2,995 243 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.8500 16,416.00 243.000 692.55 2,183.000 6,221 244 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 5,500.0000 5,500.00 0.050 275 SYSTEM ELEMENTS DURING CONSTRUCTION 245 SIGNAL AND LIGHTING LS 15,000.0000 15,000.00 0.000 0 (STAGE CONSTRUCTION) (LOCATION 1) (STAGE 1B) 246 SIGNAL AND LIGHTING LS 48,000.0000 48,000.00 0.000 0 (STAGE CONSTRUCTION) (LOCATION 1) (STAGE 2A) 247 SIGNAL AND LIGHTING LS 135,000.0000 135,000.00 0.000 0 (STAGE CONSTRUCTION) (LOCATION 1) (STAGE 2B) 248 SIGNAL AND LIGHTING LS 14,000.0000 14,000.00 0.000 0 (STAGE CONSTRUCTION) (LOCATION 1) (FINAL STAGE) 249 SIGNAL AND LIGHTING LS 22,000.0000 22,000.00 0.000 0 (STAGE CONSTRUCTION) (LOCATION 2) (STAGE 1B) 250 SIGNAL AND LIGHTING LS 15,000.0000 15,000.00 0.000 0 (STAGE CONSTRUCTION) (LOCATION 2) (STAGE 1C) 251 SIGNAL AND LIGHTING LS 45,000.0000 45,000.00 0.000 0 (STAGE CONSTRUCTION) (LOCATION 2) (STAGE 2A) 252 SIGNAL AND LIGHTING LS 68,000.0000 68,000.00 0.000 0 (STAGE CONSTRUCTION) (LOCATION 2) (STAGE 2B) 253 SIGNAL AND LIGHTING LS 90,000.0000 90,000.00 0.000 0 (STAGE CONSTRUCTION) (LOCATION 2) (FINAL STAGE) 254 LIGHTING AND SIGN ILLUMINATION LS 40,000.0000 40,000.00 0.000 0 (STAGE CONSTRUCTION) (STAGE 1A) 255 LIGHTING AND SIGN ILLUMINATION LS 130,000.0000 130,000.00 0.310 40,300 (STAGE CONSTRUCTION) (STAGE 1B) 256 LIGHTING AND SIGN ILLUMINATION LS 155,000.0000 155,000.00 0.000 0 (STAGE CONSTRUCTION) (STAGE 1C) 257 LIGHTING AND SIGN ILLUMINATION LS 170,000.0000 170,000.00 0.000 0 (STAGE CONSTRUCTION) (STAGE 2A) PROGRAM CAS145 PAGE 11 DATE 12/21/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0F96A4 TIME 03:47 PM ESTIMATE NO. 011 BID OPENING 10/23/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/15 R.E. NAME: CHUAH, ANDREW DATE OF THIS ESTIMATE 12/21/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 258 LIGHTING AND SIGN ILLUMINATION LS 150,000.0000 150,000.00 0.000 0 (STAGE CONSTRUCTION) (STAGE 2B) 259 LIGHTING AND SIGN ILLUMINATION LS 187,000.0000 187,000.00 0.000 0 (STAGE CONSTRUCTION) (FINAL STAGE) 260 COMMUNICATION CONDUIT (BRIDGE) (LS) LS 34,000.0000 34,000.00 0.000 0 (F) 261 TEMPORARY COMMUNICATION SYSTEM LS 175,000.0000 175,000.00 0.000 0 262 MODIFY COMMUNICATION SYSTEM LS 385,000.0000 385,000.00 0.000 0 263 ELECTRIC SERVICE (IRRIGATION) LS 41,000.0000 41,000.00 0.000 0 264 CLOSED CIRCUIT TELEVISION SYSTEM LS 41,000.0000 41,000.00 0.000 0 265 CLOSED CIRCUIT TELEVISION SYSTEM LS 10,000.0000 10,000.00 0.000 0 (STAGE CONSTRUCTION) 266 RAMP METERING SYSTEM LS 40,000.0000 40,000.00 0.000 0 (STAGE CONSTRUCTION) (LOCATION 1) (STAGE 1A) 267 RAMP METERING SYSTEM LS 3,000.0000 3,000.00 0.000 0 (STAGE CONSTRUCTION) (LOCATION 1) (STAGE 1B) 268 RAMP METERING SYSTEM LS 80,000.0000 80,000.00 0.000 0 (STAGE CONSTRUCTION) (LOCATION 1) (STAGE 1C) 269 RAMP METERING SYSTEM LS 5,500.0000 5,500.00 0.000 0 (STAGE CONSTRUCTION) (LOCATION 1) (STAGE 1D) 270 RAMP METERING SYSTEM LS 10,000.0000 10,000.00 0.000 0 (STAGE CONSTRUCTION) (LOCATION 1) (STAGE 2A) 271 RAMP METERING SYSTEM LS 60,000.0000 60,000.00 0.000 0 (STAGE CONSTRUCTION) (LOCATION 1) (FINAL STAGE) 272 RAMP METERING SYSTEM LS 38,000.0000 38,000.00 0.000 0 (STAGE CONSTRUCTION) (LOCATION 2) (STAGE 1A) 273 RAMP METERING SYSTEM LS 2,000.0000 2,000.00 0.000 0 (STAGE CONSTRUCTION) (LOCATION 2) (STAGE 1B) 274 RAMP METERING SYSTEM LS 10,000.0000 10,000.00 0.000 0 (STAGE CONSTRUCTION) (LOCATION 2) (STAGE 1C) 275 RAMP METERING SYSTEM LS 2,000.0000 2,000.00 0.000 0 (STAGE CONSTRUCTION) (LOCATION 2) (STAGE 1D) 276 RAMP METERING SYSTEM LS 62,000.0000 62,000.00 0.000 0 (STAGE CONSTRUCTION) (LOCATION 2) (STAGE 2A) 277 RAMP METERING SYSTEM LS 48,000.0000 48,000.00 0.000 0 (STAGE CONSTRUCTION) (LOCATION 2) (STAGE 2B) 278 RAMP METERING SYSTEM LS 44,000.0000 44,000.00 0.000 0 (STAGE CONSTRUCTION) (LOCATON 2) (FINAL STAGE) PROGRAM CAS145 PAGE 12 DATE 12/21/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0F96A4 TIME 03:47 PM ESTIMATE NO. 011 BID OPENING 10/23/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/15 R.E. NAME: CHUAH, ANDREW DATE OF THIS ESTIMATE 12/21/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 279 SYSTEM TESTING AND DOCUMENTATION LS 8,500.0000 8,500.00 0.000 0 280 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 281 RUBBERIZED HOT MIX ASPHALT (OPEN GRADED) TON 98.0000 370,440.00 309.790 30,359 PROGRAM CAS145 PAGE 13 DATE 12/21/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0F96A4 TIME 03:47 PM ESTIMATE NO. 011 BID OPENING 10/23/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/15 R.E. NAME: CHUAH, ANDREW DATE OF THIS ESTIMATE 12/21/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,014,929.95 8,062,957.56 ADJUSTMENT OF COMPENSATION 0.00 138,575.31 EXTRA WORK 0.00 110,246.20 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,014,929.95 8,311,779.07 282 MOBILIZATION LS 4,340,000.0000 4,340,000.00 0.750 3,255,000 ORIGINAL CONTRACT AMOUNT 49,439,932.62 TOTAL WORK COMPLETED 1,014,929.95 11,566,779.07 MATERIALS ON HAND ON SITE 687,784.64 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -839.97 TOTAL 1,014,929.95 12,253,723.74 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 12/22/14 930 02/17/15 02/17/15 07/30/18 200 12 0 0 23% 22% PROGRESS IS SATISFACTORY CHUAH, ANDREW RESIDENT ENGINEER PROGRAM CAS145 DATE 12/21/15