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 03/24/15 EST. NO. 006 TIME 09:17 AM R.E. NAME: KINALY,STEVE 12-0F96C4 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 006 0003 225.00 E.W. @ F.A.(+) 031615 N 1003 0 225.00 TOTAL THIS ESTIMATE 38,854.97 TOTAL PREVIOUS ESTIMATE 39,079.97 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 03/24/15 EST. NO. 006 TIME 09:17 AM R.E. NAME: KINALY,STEVE 12-0F96C4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 03/24/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0F96C4 TIME 09:17 AM ESTIMATE NO. 006 BID OPENING 04/17/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/15 R.E. NAME: KINALY,STEVE DATE OF THIS ESTIMATE 03/24/15 LOCATION PROGRESS ESTIMATE 12-ORA-5-3.7/6.2 ----------------- FLATIRON WEST INC OC. I-5 FROM SOUTH OF AVENIDA VISTA 1770 LA COSTA MEADOWS DRIVE HERMOSA TO S OF PACIFIC COAST HWY. SAN MARCOS CA 92078 FED. AID NO. NHPI-005 -2(966)75E,CMLN-6212(15)E ADD HOV LANE IN EACH DIRECTION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 4,000.0000 4,000.00 1.000 4,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 6,500.0000 6,500.00 0.250 1,625 003 TIME-RELATED OVERHEAD (WDAY) WDAY 2,600.0000 1,300,000.00 20.000 52,000.00 128.000 332,800 004 CONSTRUCTION AREA SIGNS LS 30,000.0000 30,000.00 0.400 12,000 005 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.2500 53,750.00 157,662.000 39,415 006 CHANNELIZER (SURFACE MOUNTED) EA 51.0000 18,360.00 106.000 5,406 007 TEMPORARY PAVEMENT MARKER EA 2.5000 28,750.00 10,324.000 25,810 008 TEMPORARY RAILING (TYPE K) LF 7.0000 411,600.00 26,760.000 187,320 009 TEMPORARY CRASH CUSHION MODULE EA 250.0000 100,000.00 3.000 750.00 187.000 46,750 010 TEMPORARY CRASH CUSHION (ABSORB 350) EA 2,500.0000 17,500.00 0.000 0 011 TEMPORARY TRAFFIC SCREEN LF 2.1500 120,400.00 21,968.000 47,231 012 JOB SITE MANAGEMENT LS 40,000.0000 40,000.00 0.160 6,400 013 PREPARE STORM WATER POLLUTION PREVENTION LS 3,500.0000 3,500.00 0.500 1,750 PLAN 014 RAIN EVENT ACTION PLAN EA 500.0000 31,500.00 5.000 2,500 015 STORM WATER SAMPLING AND ANALYSIS DAY EA 250.0000 9,500.00 2.000 500 016 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 017 MOVE-IN/MOVE-OUT EA 600.0000 7,200.00 1.000 600.00 1.000 600 (TEMPORARY EROSION CONTROL) 018 TEMPORARY HYDRAULIC MULCH SQYD 0.3500 40,600.00 6,667.000 2,333.45 6,667.000 2,333 019 TEMPORARY COVER SQYD 1.4500 53,360.00 222.000 321 020 TEMPORARY CHECK DAM LF 6.8500 11,097.00 360.000 2,466 021 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 44,000.00 74.000 14,800 022 TEMPORARY FIBER ROLL LF 2.5000 121,500.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 03/24/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0F96C4 TIME 09:17 AM ESTIMATE NO. 006 BID OPENING 04/17/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/15 R.E. NAME: KINALY,STEVE DATE OF THIS ESTIMATE 03/24/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY LARGE SEDIMENT BARRIER LF 9.0000 35,460.00 0.000 0 024 TEMPORARY CONSTRUCTION ENTRANCE EA 4,500.0000 85,500.00 0.000 0 025 STREET SWEEPING LS 160,000.0000 160,000.00 0.160 25,600 026 TEMPORARY CONCRETE WASHOUT LS 60,000.0000 60,000.00 0.160 9,600 027 TEMPORARY FENCE (TYPE ESA) LF 5.0000 53,000.00 7,845.000 39,225 028 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.5000 14,150.00 28,165.000 14,082 STRIPE (HAZARDOUS WASTE) 029 ADL BURIAL LOCATION REPORT LS 7,100.0000 7,100.00 0.000 0 030 TREATED WOOD WASTE LB 0.2000 4,820.00 0.000 0 031 ABANDON CULVERT (LF) LF 14.0000 8,820.00 0.000 0 032 REMOVE GUARDRAIL LF 7.0000 12,810.00 1,225.000 8,575 033 REMOVE FLARED END SECTION EA 235.0000 235.00 0.000 0 034 REMOVE IRRIGATION FACILITY LS 23,000.0000 23,000.00 1.000 23,000 035 REMOVE PAINTED TRAFFIC STRIPE LF 0.1500 16,650.00 0.000 0 036 REMOVE PAINTED PAVEMENT MARKING SQFT 2.2000 59.40 0.000 0 037 REMOVE ROADSIDE SIGN EA 100.0000 1,000.00 0.000 0 038 REMOVE SIGN STRUCTURE (EA) EA 4,500.0000 40,500.00 0.000 0 039 REMOVE ASPHALT CONCRETE DIKE LF 4.5000 585.00 0.000 0 040 REMOVE CULVERT (LF) LF 18.0000 27,180.00 0.000 0 041 REMOVE PIPE (LF) LF 5.0000 4,950.00 0.000 0 042 REMOVE INLET EA 600.0000 45,600.00 2.000 1,200 043 REMOVE HEADWALL EA 600.0000 1,800.00 0.000 0 044 REMOVE SLOPE PAVING (SQFT) SQFT 1.0000 1,439.00 0.000 0 045 RESET ROADSIDE SIGN EA 250.0000 3,750.00 0.000 0 046 RELOCATE ROADSIDE SIGN EA 250.0000 5,750.00 0.000 0 047 REMOVE CONCRETE (CURB AND GUTTER) LF 3.0000 4,290.00 756.000 2,268 048 REMOVE CONCRETE (CHANNEL) CY 79.0000 17,380.00 0.000 0 049 REMOVE CONCRETE BARRIER LF 30.0000 62,700.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 03/24/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0F96C4 TIME 09:17 AM ESTIMATE NO. 006 BID OPENING 04/17/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/15 R.E. NAME: KINALY,STEVE DATE OF THIS ESTIMATE 03/24/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 REMOVE CONCRETE (MISCELLANEOUS) (SQFT) SQFT 5.0000 2,500.00 0.000 0 051 REMOVE SOUND WALL (SQFT) SQFT 2.5000 9,775.00 12,925.000 32,312 052 CAP INLET EA 1,000.0000 4,000.00 0.000 0 053 SAND BACKFILL CY 93.0000 5,208.00 0.000 0 054 BRIDGE REMOVAL (PORTION) LS 60,000.0000 60,000.00 0.000 0 055 CLEARING AND GRUBBING (LS) LS 375,000.0000 375,000.00 0.800 300,000 056 ROADWAY EXCAVATION CY 18.0000 3,942,000.00 4,347.300 78,251 057 ROADWAY EXCAVATION (TYPE Y-1) CY 20.0000 15,200.00 0.000 0 (AERIALLY DEPOSITED LEAD) 058 GROUND MONITORING PROGRAM LS 32,000.0000 32,000.00 0.050 1,600.00 0.425 13,600 059 STRUCTURE EXCAVATION (BRIDGE) CY 60.0000 16,800.00 0.000 0 (F) 060 STRUCTURE EXCAVATION (RETAINING WALL) CY 52.0000 1,734,356.00 1,699.000 88,348.00 14,965.400 778,200 (F) 061 STRUCTURE EXCAVATION (GROUND ANCHOR CY 84.0000 42,336.00 0.000 0 (F) WALL) 062 STRUCTURE BACKFILL (BRIDGE) CY 92.0000 19,964.00 0.000 0 (F) 063 STRUCTURE BACKFILL (SLURRY CEMENT) CY 500.0000 1,500.00 0.000 0 (F) 064 STRUCTURE BACKFILL (RETAINING WALL) CY 70.0000 1,799,350.00 2,044.000 143,080.00 2,044.000 143,080 (F) 065 STRUCTURE BACKFILL (GROUND ANCHOR WALL) CY 110.0000 4,620.00 0.000 0 (F) 066 PERVIOUS BACKFILL MATERIAL (RETAINING CY 125.0000 151,500.00 0.000 0 WALL) 067 DITCH EXCAVATION CY 45.0000 32,850.00 0.000 0 068 ROADSIDE CLEARING LS 45,000.0000 45,000.00 0.000 0 069 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 070 WEED GERMINATION SQYD 0.1500 12,195.00 0.000 0 071 CULTIVATION SQYD 0.3000 24,390.00 0.000 0 072 IRON SULFATE (LB) LB 0.7500 2,767.50 0.000 0 073 SOIL AMENDMENT CY 16.0000 8,640.00 0.000 0 074 PACKET FERTILIZER EA 0.1000 3,510.00 0.000 0 075 SLOW-RELEASE FERTILIZER LB 0.5000 2,455.00 0.000 0 076 PLANT (GROUP F) EA 0.6000 48,960.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 03/24/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0F96C4 TIME 09:17 AM ESTIMATE NO. 006 BID OPENING 04/17/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/15 R.E. NAME: KINALY,STEVE DATE OF THIS ESTIMATE 03/24/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 PLANT (GROUP K) EA 290.0000 58,000.00 0.000 0 078 PLANT (GROUP A) EA 5.7500 66,700.00 0.000 0 079 PLANT (GROUP B) EA 18.0000 43,560.00 0.000 0 080 MAINTAIN EXISTING PLANTED AREAS LS 70,000.0000 70,000.00 0.200 14,000 081 PLANT ESTABLISHMENT WORK LS 40,000.0000 40,000.00 0.000 0 082 WOOD MULCH CY 53.0000 124,020.00 0.000 0 083 CHECK AND TEST EXISTING IRRIGATION LS 14,000.0000 14,000.00 1.000 14,000 FACILITIES 084 OPERATE EXISTING IRRIGATION FACILITIES LS 7,000.0000 7,000.00 0.200 1,400 085 CONTROL AND NEUTRAL CONDUCTORS LS 284,000.0000 284,000.00 0.000 0 086 1" REMOTE CONTROL VALVE EA 266.0000 3,724.00 0.000 0 087 1 1/2" REMOTE CONTROL VALVE EA 313.0000 43,820.00 0.000 0 088 2" REMOTE CONTROL VALVE EA 357.0000 22,134.00 0.000 0 089 REMOTE CONTROL VALVE WITH FLOW SENSOR EA 1,310.0000 11,790.00 0.000 0 090 48 STATION IRRIGATION CONTROLLER EA 14,000.0000 112,000.00 0.000 0 (PEDESTAL MOUNTED) 091 CERTIFY EXISTING BACKFLOW PREVENTERS LS 2,500.0000 2,500.00 0.000 0 092 RISER SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 25.0000 57,000.00 0.000 0 093 RISER SPRINKLER ASSEMBLY EA 27.0000 9,720.00 0.000 0 094 6" GATE VALVE EA 1,100.0000 1,100.00 0.000 0 095 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 2.5000 9,505.00 0.000 0 (F) LINE) 096 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 2.7000 47,155.50 0.000 0 (F) LINE) 097 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 2.9000 40,747.90 0.000 0 (F) (SUPPLY LINE) 098 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 2.9000 28,002.40 0.000 0 (F) (SUPPLY LINE) 099 2" PLASTIC PIPE (SCHEDULE 40) LF 3.2500 31,135.00 0.000 0 (F) (SUPPLY LINE) 100 2 1/2" PLASTIC PIPE (SCHEDULE 40) LF 4.7500 46,184.25 0.000 0 (F) (SUPPLY LINE) 101 3" PLASTIC PIPE (SCHEDULE 40) LF 5.2500 92,683.50 0.000 0 (F) (SUPPLY LINE) 102 8" PLASTIC PIPE (SCHEDULE 40) LF 22.0000 9,900.00 0.000 0 (F) (SUPPLY LINE) 103 3" PLASTIC PIPE (CLASS 315) LF 7.6000 159,144.00 0.000 0 (F) (SUPPLY LINE) PROGRAM CAS145 PAGE 5 DATE 03/24/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0F96C4 TIME 09:17 AM ESTIMATE NO. 006 BID OPENING 04/17/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/15 R.E. NAME: KINALY,STEVE DATE OF THIS ESTIMATE 03/24/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 6" PLASTIC PIPE (CLASS 315) LF 17.5000 221,112.50 0.000 0 (F) (SUPPLY LINE) 105 BALL VALVE EA 300.0000 10,500.00 0.000 0 106 8" WELDED STEEL PIPE CONDUIT LF 200.0000 222,000.00 0.000 0 107 10" WELDED STEEL PIPE CONDUIT LF 145.0000 6,525.00 0.000 0 108 12" WELDED STEEL PIPE CONDUIT LF 400.0000 188,000.00 0.000 0 109 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 600.0000 7,200.00 0.000 0 110 FIBER ROLLS LF 2.5000 59,500.00 0.000 0 111 COMPOST SQFT 0.0500 2,325.00 0.000 0 112 INCORPORATE MATERIALS SQFT 0.0700 3,255.00 0.000 0 113 LIME STABILIZED SOIL SQYD 4.0000 346,400.00 0.000 0 114 CLASS 3 AGGREGATE SUBBASE CY 16.0000 728,000.00 0.000 0 115 CLASS 2 AGGREGATE BASE (CY) CY 31.0000 249,550.00 579.000 17,949 116 LEAN CONCRETE BASE CY 116.0000 642,640.00 0.000 0 117 LEAN CONCRETE BASE RAPID SETTING CY 320.0000 112,000.00 0.000 0 118 ASPHALT TREATED PERMEABLE BASE CY 124.0000 266,600.00 0.000 0 119 BASE BOND BREAKER SQYD 1.3500 48,330.00 0.000 0 120 HOT MIX ASPHALT (TYPE A) TON 66.0000 2,072,400.00 1,026.000 67,716 121 HOT MIX ASPHALT (TYPE B) TON 85.0000 33,150.00 0.000 0 122 HOT MIX ASPHALT (OPEN GRADED) TON 81.0000 473,850.00 0.000 0 123 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 86.0000 1,014,800.00 0.000 0 124 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 3.9000 14,547.00 0.000 0 125 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 2.5000 23,525.00 0.000 0 126 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 2.5000 2,975.00 0.000 0 127 PLACE HOT MIX ASPHALT SQYD 600.0000 2,400.00 0.000 0 (MISCELLANEOUS AREA) 128 JOINTED PLAIN CONCRETE PAVEMENT CY 180.0000 2,718,000.00 0.000 0 129 JOINTED PLAIN CONCRETE PAVEMENT CY 385.0000 365,750.00 0.000 0 (RSC) 130 GROUND ANCHOR (VERTICAL) EA 1,600.0000 267,200.00 0.000 0 PROGRAM CAS145 PAGE 6 DATE 03/24/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0F96C4 TIME 09:17 AM ESTIMATE NO. 006 BID OPENING 04/17/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/15 R.E. NAME: KINALY,STEVE DATE OF THIS ESTIMATE 03/24/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 GROUND ANCHOR (SUBHORIZONTAL) EA 2,700.0000 396,900.00 0.000 0 132 24" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 86.0000 88,494.00 0.000 0 133 18" CAST-IN-DRILLED-HOLE CONCRETE LF 78.0000 239,382.00 0.000 0 PILING (SOUND WALL) 134 24" CAST-IN-DRILLED-HOLE CONCRETE LF 177.0000 4,248.00 0.000 0 PILING (SOUND WALL) 135 36" CAST-IN-DRILLED-HOLE CONCRETE LF 575.0000 14,950.00 0.000 0 PILE (SIGN FOUNDATION) 136 60" CAST-IN-DRILLED-HOLE CONCRETE LF 650.0000 175,500.00 0.000 0 PILE (SIGN FOUNDATION) 137 PRESTRESSING CAST-IN-PLACE CONCRETE LS 74,000.0000 74,000.00 0.000 0 138 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 240.0000 14,400.00 0.000 0 (F) 139 STRUCTURAL CONCRETE, BRIDGE CY 900.0000 427,500.00 0.000 0 (F) 140 STRUCTURAL CONCRETE, RETAINING WALL CY 326.0000 2,830,984.00 0.000 0 (F) 141 AGGREGATE BASE (APPROACH SLAB) CY 225.0000 58,275.00 0.000 0 142 STRUCTURAL CONCRETE, APPROACH SLAB CY 835.0000 81,830.00 0.000 0 (F) (TYPE N) 143 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,050.0000 271,950.00 0.000 0 (TYPE R) 144 MINOR CONCRETE CY 400.0000 400.00 0.000 0 (F) 145 MINOR CONCRETE (MINOR STRUCTURE) CY 1,000.0000 428,000.00 0.000 0 (F) 146 MINOR CONCRETE (SOUND WALL) CY 550.0000 2,200.00 0.000 0 (F) 147 PAVING NOTCH EXTENSION CF 260.0000 45,500.00 0.000 0 148 ARCHITECTURAL TREATMENT SQFT 6.0000 14,268.00 0.000 0 (F) 149 ARCHITECTURAL TREATMENT SQFT 35.0000 1,279,110.00 0.000 0 (F) (CONCRETE PANEL) 150 FRACTURED RIB TEXTURE SQFT 8.0000 321,928.00 0.000 0 (F) 151 DRILL AND BOND DOWEL LF 200.0000 2,400.00 0.000 0 152 DRILL AND BOND DOWEL (CHEMICAL ADHESIVE) EA 31.0000 5,890.00 0.000 0 153 JOINT SEAL (MR 1 1/2") LF 68.0000 22,576.00 0.000 0 154 BAR REINFORCING STEEL (BRIDGE) LB 0.9000 140,211.00 0.000 0 (F) 155 BAR REINFORCING STEEL (RETAINING WALL) LB 0.9200 1,015,223.68 0.000 0 (F) 156 BAR REINFORCING STEEL (SOUND WALL) LB 2.0000 1,928.00 0.000 0 (F) 157 STRUCTURAL SHOTCRETE CY 500.0000 117,000.00 0.000 0 (F) PROGRAM CAS145 PAGE 7 DATE 03/24/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0F96C4 TIME 09:17 AM ESTIMATE NO. 006 BID OPENING 04/17/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/15 R.E. NAME: KINALY,STEVE DATE OF THIS ESTIMATE 03/24/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 158 FURNISH SIGN STRUCTURE (BRIDGE MOUNTED LB 5.0000 18,000.00 0.000 0 (F) WITH WALKWAY) 159 INSTALL SIGN STRUCTURE (BRIDGE MOUNTED LB 1.0000 3,600.00 0.000 0 (F) WITH WALKWAY) 160 FURNISH SIGN STRUCTURE (LIGHTWEIGHT) LB 5.6000 38,606.40 0.000 0 (F) 161 INSTALL SIGN STRUCTURE (LIGHTWEIGHT) LB 0.3000 2,068.20 0.000 0 (F) 162 FURNISH SIGN STRUCTURE (TRUSS) LB 3.5500 736,838.00 0.000 0 (F) 163 INSTALL SIGN STRUCTURE (TRUSS) LB 0.1500 31,134.00 0.000 0 (F) 164 FURNISH CMS SIGN STRUCTURE LB 4.7500 53,565.75 0.000 0 (F) 165 INSTALL CMS SIGN STRUCTURE LB 0.2700 3,044.79 0.000 0 (F) 166 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 34.0000 79,900.00 0.000 0 167 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 0.5000 250.00 0.000 0 (0.063"-UNFRAMED) 168 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.0000 1,692.00 0.000 0 (0.080"-UNFRAMED) 169 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 1,320.00 0.000 0 (0.063"-FRAMED) 170 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 21.0000 2,310.00 0.000 0 (0.080"-FRAMED) 171 METAL (BARRIER MOUNTED SIGN) LB 34.0000 13,940.00 0.000 0 172 METAL (RAIL MOUNTED SIGN) LB 45.0000 8,100.00 0.000 0 173 ROADSIDE SIGN - ONE POST EA 400.0000 4,800.00 0.000 0 174 ROADSIDE SIGN - TWO POST EA 900.0000 900.00 0.000 0 175 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 130.0000 390.00 0.000 0 METHOD) 176 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 26.0000 3,900.00 0.000 0 177 SOUND WALL (MASONRY BLOCK) SQFT 13.0000 582,322.00 0.000 0 (F) 178 ACCESS GATE (SOUND WALL) (MODIFIED) EA 4,200.0000 12,600.00 0.000 0 (F) 179 18" REINFORCED CONCRETE PIPE LF 90.0000 74,700.00 0.000 0 180 24" REINFORCED CONCRETE PIPE LF 97.0000 349,200.00 0.000 0 181 36" REINFORCED CONCRETE PIPE (CLASS IV) LF 475.0000 37,050.00 0.000 0 182 3" PLASTIC PIPE UNDERDRAIN LF 9.0000 3,375.00 0.000 0 183 4" PLASTIC PIPE UNDERDRAIN LF 9.0000 3,717.00 0.000 0 184 3" PLASTIC PIPE (EDGE DRAIN) LF 15.0000 79,200.00 0.000 0 PROGRAM CAS145 PAGE 8 DATE 03/24/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0F96C4 TIME 09:17 AM ESTIMATE NO. 006 BID OPENING 04/17/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/15 R.E. NAME: KINALY,STEVE DATE OF THIS ESTIMATE 03/24/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 185 3" PLASTIC PIPE (EDGE DRAIN OUTLET) LF 32.0000 14,080.00 0.000 0 186 GEOCOMPOSITE DRAIN SQFT 5.0000 3,925.00 0.000 0 187 8" ALTERNATIVE PIPE UNDERDRAIN LF 16.7500 242,875.00 0.000 0 188 GRATED LINE DRAIN LF 150.0000 6,600.00 0.000 0 189 24" ALTERNATIVE FLARED END SECTION EA 625.0000 1,250.00 0.000 0 190 18" ALTERNATIVE PIPE RISER LF 47.0000 658.00 0.000 0 191 ROCK SLOPE PROTECTION CY 125.0000 2,625.00 0.000 0 (F) (NO. 3, METHOD B) (CY) 192 CONCRETE (DITCH LINING) CY 350.0000 80,500.00 0.000 0 193 SLOPE PAVING (ROCK BLANKET) CY 460.0000 142,600.00 0.000 0 194 SLOPE PAVING (RANDOM SLATE PATTERN) CY 460.0000 49,680.00 0.000 0 195 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 8.0000 504.00 0.000 0 196 MINOR CONCRETE (GUTTER) (LF) LF 22.0000 67,452.00 0.000 0 197 MINOR CONCRETE (CURB AND GUTTER) CY 457.0000 7,769.00 0.000 0 198 MINOR CONCRETE (TEXTURED PAVING) CY 535.0000 625,950.00 0.000 0 199 MINOR CONCRETE (CURB RAMP) CY 455.0000 15,925.00 0.000 0 200 MISCELLANEOUS IRON AND STEEL LB 2.0000 103,226.00 0.000 0 (F) 201 MISCELLANEOUS METAL LB 7.0000 6,895.00 0.000 0 (F) 202 DELINEATOR (CLASS 1) EA 44.0000 11,880.00 0.000 0 203 MARKER (CULVERT) EA 81.0000 891.00 0.000 0 204 GUARD RAILING DELINEATOR EA 16.0000 2,080.00 0.000 0 205 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 27.0000 55,080.00 0.000 0 206 VEGETATION CONTROL (MINOR CONCRETE) SQYD 48.0000 69,120.00 0.000 0 207 CABLE RAILING LF 22.0000 66,836.00 0.000 0 (F) 208 TRANSITION RAILING (TYPE WB-31) EA 3,200.0000 35,200.00 0.000 0 209 END ANCHOR ASSEMBLY (TYPE SFT) EA 705.0000 11,280.00 0.000 0 210 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,100.0000 31,000.00 0.000 0 211 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,700.0000 29,700.00 0.000 0 PROGRAM CAS145 PAGE 9 DATE 03/24/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0F96C4 TIME 09:17 AM ESTIMATE NO. 006 BID OPENING 04/17/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/15 R.E. NAME: KINALY,STEVE DATE OF THIS ESTIMATE 03/24/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 212 CONCRETE BARRIER (TYPE 60P) LF 130.0000 39,000.00 0.000 0 213 CONCRETE BARRIER (TYPE 60C) LF 100.0000 177,000.00 0.000 0 214 CONCRETE BARRIER (TYPE 60D) LF 40.0000 129,200.00 0.000 0 215 CONCRETE BARRIER (TYPE 736 MODIFIED) LF 118.0000 46,964.00 0.000 0 (F) 216 CONCRETE BARRIER LF 100.0000 218,700.00 0.000 0 (F) (TYPE 736S MODIFIED 2) 217 CONCRETE BARRIER LF 205.0000 20,910.00 0.000 0 (F) (TYPE 736SV MODIFIED) 218 CONCRETE BARRIER LF 97.0000 126,003.00 0.000 0 (F) (TYPE 736S MODIFIED 1) 219 CONCRETE BARRIER LF 85.0000 16,490.00 0.000 0 (F) (TYPE 736S MODIFIED 3) 220 THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 16,080.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 221 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3500 53,200.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 222 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 39,200.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 223 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.0000 7,350.00 0.000 0 224 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.2500 10,147.50 0.000 0 225 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 11,000.0000 11,000.00 0.240 2,640 SYSTEM ELEMENTS DURING CONSTRUCTION 226 LIGHTING AND SIGN ILLUMINATION LS 700,000.0000 700,000.00 0.000 0 (STAGE CONSTRUCTION) 227 LIGHTING AND SIGN ILLUMINATION LS 500,000.0000 500,000.00 0.000 0 228 CHANGEABLE MESSAGE SIGN (LOCATION 1) LS 22,000.0000 22,000.00 0.000 0 (STAGE CONSTRUCTION) 229 CHANGEABLE MESSAGE SIGN (LOCATION 2) LS 22,000.0000 22,000.00 0.000 0 (STAGE CONSTRUCTION) 230 ELECTRIC SERVICE (IRRIGATION) LS 5,000.0000 5,000.00 0.000 0 231 TRAFFIC MONITORING STATION (LOCATION 1) LS 44,000.0000 44,000.00 0.000 0 (STAGE CONSTRUCTION) 232 TRAFFIC MONITORING STATION (LOCATION 2) LS 55,000.0000 55,000.00 0.000 0 (STAGE CONSTRUCTION) 233 SIGNAL AND LIGHTING (STAGE CONSTRUCTION) LS 44,000.0000 44,000.00 0.000 0 234 CLOSED CIRCUIT TELEVISION SYSTEM LS 55,000.0000 55,000.00 0.000 0 (LOCATION 1) (STAGE CONSTRUCTION) 235 CLOSED CIRCUIT TELEVISION SYSTEM LS 77,000.0000 77,000.00 0.000 0 (LOCATION 2) (STAGE CONSTRUCTION) 236 CLOSED CIRCUIT TELEVISION SYSTEM LS 35,000.0000 35,000.00 0.000 0 (LOCATION 3) (STAGE CONSTRUCTION) 237 RAMP METERING SYSTEM (LOCATION 1) LS 30,000.0000 30,000.00 0.000 0 (STAGE CONSTRUCTION) 238 RAMP METERING SYSTEM (LOCATION 2) LS 60,000.0000 60,000.00 0.000 0 (STAGE CONSTRUCTION) PROGRAM CAS145 PAGE 10 DATE 03/24/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0F96C4 TIME 09:17 AM ESTIMATE NO. 006 BID OPENING 04/17/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/15 R.E. NAME: KINALY,STEVE DATE OF THIS ESTIMATE 03/24/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 239 RAMP METERING SYSTEM (LOCATION 3) LS 26,000.0000 26,000.00 0.000 0 (STAGE CONSTRUCTION) 240 RAMP METERING SYSTEM (LOCATION 4) LS 38,000.0000 38,000.00 0.000 0 (STAGE CONSTRUCTION) 241 RAMP METERING SYSTEM (LOCATION 5) LS 42,000.0000 42,000.00 0.000 0 (STAGE CONSTRUCTION) 242 RAMP METERING SYSTEM (LOCATION 6) LS 31,000.0000 31,000.00 0.000 0 (STAGE CONSTRUCTION) 243 RELOCATE EXTINGUISHABLE MESSAGE SIGN LS 37,000.0000 37,000.00 0.000 0 244 TEMPORARY COMMUNICATION SYSTEM LS 425,000.0000 425,000.00 0.400 170,000 245 MODIFY COMMUNICATION SYSTEM LS 850,000.0000 850,000.00 0.000 0 246 SYSTEM TESTING AND DOCUMENTATION LS 21,000.0000 21,000.00 0.000 0 247 TRAINING LS 11,000.0000 11,000.00 0.000 0 248 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 249 TRAFFIC CONTROL SYSTEM LS 850,000.0000 850,000.00 0.040 34,000.00 0.340 289,000 250 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 25,000.0000 25,000.00 0.040 1,000.00 0.240 6,000 251 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 25,000.00 61,866.000 30,933 252 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 6.0000 1,800.00 479.000 2,874 253 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 6.0000 4,800.00 0.000 0 254 PRE/POST CONSTRUCTION SURVEYS EA 500.0000 3,000.00 0.000 0 255 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 256 LIME TON 225.0000 459,000.00 0.000 0 PROGRAM CAS145 PAGE 11 DATE 03/24/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0F96C4 TIME 09:17 AM ESTIMATE NO. 006 BID OPENING 04/17/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/15 R.E. NAME: KINALY,STEVE DATE OF THIS ESTIMATE 03/24/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 323,711.45 2,819,536.25 ADJUSTMENT OF COMPENSATION 0.00 15,402.89 EXTRA WORK 225.00 23,677.08 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 323,936.45 2,858,616.22 257 MOBILIZATION LS 3,905,000.0000 3,905,000.00 0.500 1,952,500 ORIGINAL CONTRACT AMOUNT 44,312,578.27 TOTAL WORK COMPLETED 323,936.45 4,811,116.22 MATERIALS ON HAND ON SITE 505,936.91 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 323,936.45 5,317,053.13 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 07/03/14 750 09/02/14 08/27/14 09/21/16 128 14 0 0 11% 17% PROGRESS IS SATISFACTORY KINALY,STEVE RESIDENT ENGINEER PROGRAM CAS145 DATE 03/24/15