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 06/19/14 EST. NO.05 TIME 08:43 AM R.E. NAME: MAHDAVI, SAEED 12-0F96E4 --------------------------------------------------------------------------- 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 06/19/14 EST. NO.05 TIME 08:43 AM R.E. NAME: MAHDAVI, SAEED 12-0F96E4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/19/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0F96E4 TIME 08:43 AM ESTIMATE NO. 05 BID OPENING 10/31/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/14 R.E. NAME: MAHDAVI, SAEED DATE OF THIS ESTIMATE 06/19/14 LOCATION PROGRESS ESTIMATE 12-ORA-5-6.2/8.7 ----------------- SHIMMICK CONSTRUCTION COMPANY OC. I-5 FROM S OF PACIFIC COAST HWY INC TO SAN JUAN CREEK ROAD. 16481 SCIENTIFIC WAY IRVINE CA 92618 FED. AID NO. N O N 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 5,000.0000 5,000.00 0.500 2,500 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 7,500.0000 7,500.00 0.250 1,875 003 TIME-RELATED OVERHEAD (WDAY) WDAY 3,500.0000 1,750,000.00 22.000 77,000.00 65.000 227,500 004 CONSTRUCTION AREA SIGNS LS 100,000.0000 100,000.00 0.700 70,000 005 TRAFFIC CONTROL SYSTEM LS 700,000.0000 700,000.00 0.040 28,000.00 0.130 91,000 006 TYPE III BARRICADE EA 60.0000 2,640.00 44.000 2,640 007 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 4.0000 4,440.00 780.000 3,120 008 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.2500 42,000.00 99,261.000 24,815 009 CHANNELIZER (SURFACE MOUNTED) EA 40.0000 5,600.00 85.000 3,400 010 TEMPORARY PAVEMENT MARKER EA 3.5000 33,460.00 5,709.000 19,981 011 SIGNAL AND LIGHTING LS 150,000.0000 150,000.00 0.000 0 (STAGE CONSTRUCTION) (LOCATION 1) 012 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 1,500.0000 40,500.00 3.000 4,500 013 TEMPORARY RAILING (TYPE K) LF 14.0000 569,800.00 2,980.000 41,720.00 14,380.000 201,320 014 TEMPORARY CRASH CUSHION MODULE EA 200.0000 60,000.00 125.000 25,000 015 TEMPORARY TRAFFIC SCREEN LF 2.5000 71,500.00 2,180.000 5,450.00 2,180.000 5,450 016 JOB SITE MANAGEMENT LS 165,000.0000 165,000.00 0.040 6,600.00 0.130 21,450 017 PREPARE STORM WATER POLLUTION PREVENTION LS 5,000.0000 5,000.00 0.200 1,000.00 0.900 4,500 PLAN 018 RAIN EVENT ACTION PLAN EA 500.0000 24,000.00 2.000 1,000 019 STORM WATER SAMPLING AND ANALYSIS DAY EA 100.0000 4,800.00 0.000 0 020 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 021 TEMPORARY HYDRAULIC MULCH SQYD 0.3000 8,850.00 0.000 0 022 TEMPORARY CHECK DAM LF 8.0000 4,960.00 100.000 800.00 250.000 2,000 PROGRAM CAS145 PAGE 2 DATE 06/19/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0F96E4 TIME 08:43 AM ESTIMATE NO. 05 BID OPENING 10/31/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/14 R.E. NAME: MAHDAVI, SAEED DATE OF THIS ESTIMATE 06/19/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY DRAINAGE INLET PROTECTION EA 250.0000 35,000.00 63.000 15,750 024 TEMPORARY FIBER ROLL LF 2.5000 14,425.00 1,296.000 3,240 025 TEMPORARY GRAVEL BAG BERM LF 6.0000 68,400.00 770.000 4,620.00 6,633.000 39,798 026 TEMPORARY LARGE SEDIMENT BARRIER LF 5.0000 10,350.00 420.000 2,100 027 TEMPORARY SILT FENCE LF 7.0000 23,940.00 1,245.000 8,715 028 TEMPORARY CONSTRUCTION ENTRANCE EA 4,000.0000 44,000.00 1.000 4,000.00 7.000 28,000 029 STREET SWEEPING LS 100,000.0000 100,000.00 0.130 13,000 030 TEMPORARY CONCRETE WASHOUT LS 50,000.0000 50,000.00 0.040 2,000.00 0.130 6,500 031 TEMPORARY FENCE (TYPE ESA) LF 5.0000 15,100.00 300.000 1,500 032 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 2.0000 10,540.00 5,541.000 11,082 STRIPE (HAZARDOUS WASTE) 033 TREATED WOOD WASTE LB 0.5000 14,250.00 4,300.000 2,150 034 ABANDON INLET EA 1,000.0000 14,000.00 0.000 0 035 ABANDON PIPELINE EA 500.0000 10,000.00 0.000 0 036 REMOVE CHAIN LINK FENCE LF 10.0000 7,700.00 0.000 0 037 REMOVE METAL BEAM GUARD RAILING LF 10.0000 17,700.00 720.000 7,200 038 REMOVE IRRIGATION FACILITY LS 1,500.0000 1,500.00 0.000 0 039 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 80,250.00 58,993.000 44,244 040 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 6,020.00 3,010.000 6,020 041 REMOVE PAVEMENT MARKER EA 1.0000 12,000.00 10,854.000 10,854 042 REMOVE ROADSIDE SIGN EA 100.0000 3,500.00 0.000 0 043 REMOVE ROADSIDE SIGN EA 100.0000 700.00 0.000 0 (STRAP AND SADDLE BRACKET METHOD) 044 REMOVE ROADSIDE SIGN PANEL EA 100.0000 100.00 0.000 0 045 REMOVE SIGN STRUCTURE (EA) EA 5,000.0000 25,000.00 0.000 0 046 REMOVE BRIDGE MOUNTED SIGN EA 1,500.0000 1,500.00 0.000 0 047 REMOVE ASPHALT CONCRETE PAVEMENT (SQFT) SQFT 2.0000 100,400.00 0.000 0 048 REMOVE ASPHALT CONCRETE DIKE LF 5.0000 2,550.00 0.000 0 049 REMOVE PIPE (LF) LF 15.0000 8,400.00 59.000 885.00 197.500 2,962 PROGRAM CAS145 PAGE 3 DATE 06/19/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0F96E4 TIME 08:43 AM ESTIMATE NO. 05 BID OPENING 10/31/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/14 R.E. NAME: MAHDAVI, SAEED DATE OF THIS ESTIMATE 06/19/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 REMOVE INLET EA 1,000.0000 27,000.00 3.000 3,000.00 8.000 8,000 051 REMOVE RETAINING WALL (CY) CY 60.0000 3,960.00 0.000 0 052 REMOVE RETAINING WALL (LS) LS 15,000.0000 15,000.00 1.000 15,000.00 1.000 15,000 053 REMOVE RETAINING WALL (PORTION) (LS) LS 15,000.0000 15,000.00 0.000 0 054 REMOVE CONCRETE PAVEMENT (SQYD) SQYD 25.0000 235,500.00 0.000 0 055 RELOCATE ROADSIDE SIGN EA 125.0000 2,500.00 0.000 0 056 ADJUST INLET EA 1,000.0000 3,000.00 0.000 0 057 MODIFY SIGN STRUCTURE EA 25,000.0000 250,000.00 0.000 0 058 REMOVE CONCRETE CURB (LF) LF 5.0000 13,000.00 82.000 410 059 REMOVE CONCRETE BARRIER LF 8.0000 47,760.00 0.000 0 060 REMOVE CONCRETE (MISCELLANEOUS) (SQFT) SQFT 1.0000 36,400.00 0.000 0 061 REMOVE SOUND WALL (SQFT) SQFT 3.0000 79,200.00 5,649.000 16,947.00 7,532.000 22,596 062 CAP INLET EA 1,500.0000 1,500.00 0.000 0 063 SAND BACKFILL CY 100.0000 20,000.00 0.000 0 064 BRIDGE REMOVAL (PORTION), LOCATION A LS 100,000.0000 100,000.00 0.200 20,000.00 1.000 100,000 065 BRIDGE REMOVAL (PORTION), LOCATION B LS 100,000.0000 100,000.00 1.000 100,000 066 BRIDGE REMOVAL (PORTION), LOCATION C LS 100,000.0000 100,000.00 0.000 0 067 CLEARING AND GRUBBING (LS) LS 200,000.0000 200,000.00 0.750 150,000 068 ROADWAY EXCAVATION CY 20.0000 1,466,000.00 2,682.000 53,640 069 ROADWAY EXCAVATION (TYPE Y-1) CY 35.0000 61,600.00 0.000 0 (AERIALLY DEPOSITED LEAD) 070 STRUCTURE EXCAVATION (BRIDGE) CY 135.0000 400,275.00 51.000 6,885.00 2,465.000 332,775 (F) 071 STRUCTURE EXCAVATION (RETAINING WALL) CY 125.0000 524,375.00 50.000 6,250 (F) 072 STRUCTURE EXCAVATION, RETAINING WALL CY 40.0000 5,840.00 0.000 0 (F) (SOUND WALL ) 073 STRUCTURE EXCAVATION (SOIL NAIL WALL) CY 70.0000 111,370.00 0.000 0 (F) 074 STRUCTURE EXCAVATION (GROUND ANCHOR CY 300.0000 66,600.00 0.000 0 (F) WALL) 075 STRUCTURE BACKFILL (BRIDGE) CY 45.0000 112,590.00 160.000 7,200 (F) 076 STRUCTURE BACKFILL (RETAINING WALL) CY 45.0000 176,265.00 0.000 0 (F) PROGRAM CAS145 PAGE 4 DATE 06/19/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0F96E4 TIME 08:43 AM ESTIMATE NO. 05 BID OPENING 10/31/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/14 R.E. NAME: MAHDAVI, SAEED DATE OF THIS ESTIMATE 06/19/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 STRUCTURE BACKFILL, RETAINING WALL CY 30.0000 3,330.00 0.000 0 (F) (SOUND WALL ) 078 STRUCTURE BACKFILL (GROUND ANCHOR WALL) CY 40.0000 360.00 0.000 0 (F) 079 STRUCTURE BACKFILL (SOIL NAIL WALL) CY 40.0000 4,520.00 0.000 0 (F) 080 PERVIOUS BACKFILL MATERIAL (RETAINING CY 50.0000 19,000.00 0.000 0 (F) WALL) 081 DITCH EXCAVATION CY 30.0000 6,000.00 0.000 0 082 ROADSIDE CLEARING LS 40,000.0000 40,000.00 0.000 0 083 PRUNE EXISTING PLANTS LS 140,000.0000 140,000.00 0.000 0 084 ROCK BLANKET SQYD 80.0000 49,600.00 0.000 0 085 IRON SULFATE (LB) LB 1.4000 3,108.00 0.000 0 086 SOIL AMENDMENT CY 35.0000 11,550.00 0.000 0 087 MULCH CY 30.0000 79,200.00 0.000 0 088 FERTILIZER (PACKET) EA 0.3500 3,920.00 0.000 0 089 ORGANIC FERTILIZER LB 1.5000 4,170.00 0.000 0 090 PLANT (GROUP I) EA 7.0000 26,810.00 0.000 0 091 PLANT (GROUP Z) EA 3,500.0000 157,500.00 0.000 0 092 PLANT (GROUP A) EA 10.0000 23,900.00 0.000 0 093 PLANT (GROUP B) EA 28.0000 63,560.00 0.000 0 094 MAINTAIN EXISTING PLANTED AREAS LS 18,000.0000 18,000.00 0.130 2,340.00 0.130 2,340 095 PLANT ESTABLISHMENT WORK LS 70,000.0000 70,000.00 0.000 0 096 MAINTAIN EXISTING IRRIGATION FACILITIES LS 15,000.0000 15,000.00 0.130 1,950.00 0.130 1,950 097 CONTROL AND NEUTRAL CONDUCTORS LS 50,000.0000 50,000.00 0.000 0 098 1" ELECTRIC REMOTE CONTROL VALVE EA 300.0000 5,700.00 0.000 0 099 1 1/2" ELECTRIC REMOTE CONTROL VALVE EA 400.0000 19,200.00 0.000 0 100 2" ELECTRIC REMOTE CONTROL VALVE EA 800.0000 1,600.00 0.000 0 101 1 1/2" ELECTRIC REMOTE CONTROL FLOW EA 1,400.0000 1,400.00 0.000 0 SENSOR 102 2" ELECTRIC REMOTE CONTROL VALVE EA 1,000.0000 1,000.00 0.000 0 (MASTER) 103 48-STATION IRRIGATION CONTROLLER EA 15,000.0000 75,000.00 0.000 0 ASSEMBLY (PEDESTAL MOUNTED) PROGRAM CAS145 PAGE 5 DATE 06/19/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0F96E4 TIME 08:43 AM ESTIMATE NO. 05 BID OPENING 10/31/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/14 R.E. NAME: MAHDAVI, SAEED DATE OF THIS ESTIMATE 06/19/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 IRRIGATION CONTROLLER FIELD ASSEMBLED LS 8,000.0000 8,000.00 0.000 0 COMPONENTS 105 CONTROLLER FUNCTION TESTING (2 STAGES) LS 10,000.0000 10,000.00 0.000 0 106 WATER METER EA 35,000.0000 35,000.00 0.000 0 107 BACKFLOW PREVENTER ASSEMBLY ENCLOSURE EA 2,000.0000 2,000.00 0.000 0 108 2" BACKFLOW PREVENTER ASSEMBLY EA 2,000.0000 2,000.00 0.000 0 109 BACKFLOW PREVENTER ASSEMBLY BLANKETS EA 1,000.0000 1,000.00 0.000 0 110 SPRINKLER (TYPE A-5) EA 40.0000 10,800.00 0.000 0 111 SPRINKLER (TYPE A-6) EA 50.0000 4,500.00 0.000 0 112 SPRINKLER (TYPE B-5) EA 40.0000 2,120.00 0.000 0 113 SPRINKLER (TYPE B-6) EA 100.0000 1,200.00 0.000 0 114 SPRINKLER (TYPE C-2) EA 25.0000 9,500.00 0.000 0 115 3" GATE VALVE EA 1,000.0000 7,000.00 0.000 0 116 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 3.5000 38,430.00 0.000 0 (F) LINE) 117 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 3.5000 28,630.00 0.000 0 (F) (SUPPLY LINE) 118 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 4.0000 14,040.00 0.000 0 (F) (SUPPLY LINE) 119 2" PLASTIC PIPE (SCHEDULE 40) LF 4.5000 11,205.00 0.000 0 (F) (SUPPLY LINE) 120 2 1/2" PLASTIC PIPE (SCHEDULE 40) LF 5.0000 25,950.00 0.000 0 (F) (SUPPLY LINE) 121 3" PLASTIC PIPE (PR 315) (SUPPLY LINE) LF 8.0000 48,880.00 0.000 0 (F) 122 BALL VALVE EA 300.0000 3,300.00 0.000 0 123 8" CORRUGATED HIGH DENSITY LF 140.0000 57,400.00 0.000 0 (F) POLYETHYLENE PIPE CONDUIT 124 RECYCLED WATER WARNING SIGNS LS 10,000.0000 10,000.00 0.000 0 125 2" RECYCLED WATER CONNECTION ASSEMBLY EA 6,000.0000 6,000.00 0.000 0 126 EROSION CONTROL (DRY SEED) (SQFT) SQFT 0.2000 8,780.00 0.000 0 127 FIBER ROLLS LF 2.5000 2,750.00 0.000 0 128 HYDROSEED SQFT 0.1000 2,050.00 0.000 0 129 LIME TON 250.0000 275,000.00 0.000 0 130 LIME STABILIZED SOIL SQYD 3.5000 176,050.00 0.000 0 PROGRAM CAS145 PAGE 6 DATE 06/19/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0F96E4 TIME 08:43 AM ESTIMATE NO. 05 BID OPENING 10/31/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/14 R.E. NAME: MAHDAVI, SAEED DATE OF THIS ESTIMATE 06/19/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 CLASS 2 AGGREGATE SUBBASE CY 25.0000 612,500.00 0.000 0 132 CLASS 2 AGGREGATE BASE (CY) CY 35.0000 239,750.00 0.000 0 133 CEMENT TREATED BASE CY 150.0000 7,050.00 0.000 0 (ROAD-MIXED, CLASS A) (CY) 134 BASE BOND BREAKER SQYD 2.0000 44,200.00 0.000 0 135 LEAN CONCRETE BASE CY 130.0000 352,300.00 0.000 0 136 HOT MIX ASPHALT TON 70.0000 2,128,000.00 0.000 0 137 HOT MIX ASPHALT (OPEN GRADED) TON 120.0000 475,080.00 0.000 0 138 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 125.0000 957,500.00 0.000 0 139 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 3.5000 455.00 0.000 0 140 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 3.5000 13,475.00 0.000 0 141 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 3.5000 84.00 0.000 0 142 PLACE HOT MIX ASPHALT SQYD 75.0000 2,325.00 0.000 0 (MISCELLANEOUS AREA) 143 TACK COAT TON 500.0000 26,650.00 0.000 0 144 JOINTED PLAIN CONCRETE PAVEMENT CY 170.0000 1,188,300.00 0.000 0 145 SEAL PAVEMENT JOINT LF 2.5000 103,250.00 0.000 0 146 GROUND ANCHOR (SUBHORIZONTAL) EA 1,300.0000 123,500.00 0.000 0 147 SOIL NAIL LF 25.0000 631,550.00 0.000 0 148 24" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 190.0000 811,490.00 1,180.700 224,333.00 2,062.700 391,913 149 84" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 2,000.0000 404,000.00 0.000 0 150 FURNISH PILING (CLASS 90) LF 20.0000 336,060.00 0.000 0 151 DRIVE PILE (CLASS 90) EA 1,600.0000 620,800.00 0.000 0 152 FURNISH PILING (CLASS 200) LF 25.0000 34,000.00 0.000 0 153 DRIVE PILE (CLASS 200) EA 2,100.0000 50,400.00 0.000 0 154 16" CAST-IN-DRILLED-HOLE CONCRETE LF 75.0000 427,500.00 0.000 0 PILING (SOUND WALL) 155 24" CAST-IN-DRILLED-HOLE CONCRETE LF 85.0000 7,735.00 0.000 0 PILING (SOUND WALL) 156 60" CAST-IN-DRILLED-HOLE CONCRETE LF 800.0000 168,000.00 0.000 0 PILE (SIGN FOUNDATION) 157 PRESTRESSING CAST-IN-PLACE CONCRETE LS 100,000.0000 100,000.00 0.000 0 PROGRAM CAS145 PAGE 7 DATE 06/19/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0F96E4 TIME 08:43 AM ESTIMATE NO. 05 BID OPENING 10/31/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/14 R.E. NAME: MAHDAVI, SAEED DATE OF THIS ESTIMATE 06/19/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 158 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 270.0000 116,640.00 44.500 12,015.00 126.500 34,155 (F) 159 STRUCTURAL CONCRETE, BRIDGE CY 925.0000 1,807,450.00 132.000 122,100.00 353.000 326,525 (F) 160 STRUCTURE CONCRETE, RETAINING WALL CY 370.0000 12,210.00 0.000 0 (F) (SOUND WALL) 161 STRUCTURAL CONCRETE, RETAINING WALL CY 360.0000 1,017,720.00 0.000 0 (F) 162 STRUCTURAL CONCRETE, SOUND WALL CY 700.0000 40,600.00 0.000 0 (F) 163 STRUCTURAL CONCRETE, APPROACH SLAB CY 750.0000 102,000.00 0.000 0 (F) (TYPE N) 164 STRUCTURAL CONCRETE, APPROACH SLAB CY 800.0000 112,800.00 0.000 0 (TYPE R) 165 MINOR CONCRETE (MINOR STRUCTURE) CY 1,750.0000 379,750.00 3.440 6,020.00 17.910 31,342 (F) 166 MINOR CONCRETE (BACKFILL) CY 125.0000 16,375.00 25.900 3,237.50 25.900 3,237 (F) 167 ARCHITECTURAL TREATMENT (BIRD) SQFT 20.0000 348,620.00 0.000 0 (F) 168 ARCHITECTURAL TREATMENT (MISSION) SQFT 14.0000 198,800.00 0.000 0 (F) 169 DRILL AND BOND DOWEL LF 50.0000 71,750.00 88.000 4,400.00 787.500 39,375 170 DRILL AND BOND DOWEL (CHEMICAL ADHESIVE) EA 25.0000 4,700.00 10.000 250.00 130.000 3,250 171 JOINT SEAL (MR 2") LF 125.0000 22,375.00 0.000 0 172 BAR REINFORCING STEEL (BRIDGE) LB 1.0000 721,733.00 27,503.000 27,503.00 159,515.000 159,515 (F) 173 BAR REINFORCING STEEL (RETAINING WALL) LB 1.0000 485,219.00 0.000 0 (F) 174 HEADED BAR REINFORCEMENT EA 80.0000 92,960.00 0.000 0 (F) 175 STRUCTURAL SHOTCRETE CY 650.0000 290,550.00 0.000 0 (F) 176 FURNISH SIGN STRUCTURE (TRUSS) LB 3.5000 931,000.00 0.000 0 177 INSTALL SIGN STRUCTURE (TRUSS) LB 0.1500 39,900.00 0.000 0 178 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 25.0000 82,250.00 0.000 0 179 FURNISH LAMINATED PANEL SIGN (1"-TYPE B) SQFT 25.0000 5,500.00 0.000 0 180 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.0000 9,360.00 20.250 243.00 20.250 243 (0.063"-UNFRAMED) 181 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.0000 5,600.00 0.000 0 (0.080"-UNFRAMED) 182 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.0000 1,692.00 0.000 0 (0.063"-FRAMED) 183 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 900.00 0.000 0 (0.080"-FRAMED) 184 METAL (RAIL MOUNTED SIGN) LB 17.0000 28,560.00 0.000 0 PROGRAM CAS145 PAGE 8 DATE 06/19/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0F96E4 TIME 08:43 AM ESTIMATE NO. 05 BID OPENING 10/31/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/14 R.E. NAME: MAHDAVI, SAEED DATE OF THIS ESTIMATE 06/19/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 185 ROADSIDE SIGN - ONE POST EA 250.0000 10,250.00 0.000 0 186 ROADSIDE SIGN - TWO POST EA 650.0000 7,800.00 0.000 0 187 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 140.0000 840.00 0.000 0 METHOD) 188 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 50.0000 2,400.00 0.000 0 189 INSTALL ROADSIDE SIGN PANEL ON EA 85.0000 170.00 0.000 0 EXISTING POST 190 INSTALL ROADSIDE SIGN EA 1,900.0000 5,700.00 0.000 0 (LAMINATED WOOD BOX POST) 191 SOUND WALL (MASONRY BLOCK) SQFT 15.0000 386,715.00 0.000 0 (F) 192 PAINT CURB (2-COAT) SQFT 7.0000 462.00 0.000 0 193 18" REINFORCED CONCRETE PIPE LF 80.0000 11,200.00 0.000 0 194 24" REINFORCED CONCRETE PIPE LF 125.0000 453,750.00 527.900 65,987.50 1,014.400 126,800 195 36" REINFORCED CONCRETE PIPE LF 300.0000 22,500.00 0.000 0 196 8" CORRUGATED STEEL PIPE (.064" THICK) LF 95.0000 17,575.00 0.000 0 197 6" PERFORATED PLASTIC PIPE UNDERDRAIN LF 17.0000 108,970.00 0.000 0 198 GEOCOMPOSITE DRAIN SQFT 5.0000 14,675.00 0.000 0 199 18" CORRUGATED STEEL PIPE RISER LF 340.0000 10,880.00 0.000 0 (.079" THICK) 200 24" CORRUGATED STEEL PIPE RISER LF 400.0000 1,200.00 0.000 0 (.079" THICK) 201 48" CORRUGATED STEEL PIPE RISER LF 1,800.0000 5,400.00 0.000 0 (.079" THICK) 202 24" ALTERNATIVE FLARED END SECTION EA 500.0000 1,000.00 0.000 0 203 36" PRECAST CONCRETE PIPE INLET LF 500.0000 23,500.00 0.000 0 204 36" REINFORCED CONCRETE PIPE RISER LF 500.0000 18,000.00 8.000 4,000 205 ROCK SLOPE PROTECTION CY 120.0000 1,800.00 0.000 0 (FACING, METHOD B) (CY) 206 ROCK SLOPE PROTECTION CY 500.0000 1,500.00 0.000 0 (F) (NO. 3, METHOD B) (CY) 207 CONCRETE (DITCH LINING) CY 360.0000 57,600.00 0.000 0 208 SLOPE PAVING (CONCRETE) CY 450.0000 246,600.00 0.000 0 209 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 6.0000 240.00 0.000 0 210 MINOR CONCRETE (GUTTER) (LF) LF 25.0000 32,875.00 0.000 0 211 DETECTABLE WARNING SURFACE SQFT 110.0000 2,970.00 0.000 0 PROGRAM CAS145 PAGE 9 DATE 06/19/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0F96E4 TIME 08:43 AM ESTIMATE NO. 05 BID OPENING 10/31/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/14 R.E. NAME: MAHDAVI, SAEED DATE OF THIS ESTIMATE 06/19/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 212 MINOR CONCRETE (CURB AND GUTTER) CY 400.0000 19,600.00 0.000 0 213 MINOR CONCRETE (SIDEWALK) CY 600.0000 3,600.00 0.000 0 214 MINOR CONCRETE (TEXTURED PAVING) CY 750.0000 255,000.00 0.000 0 215 MINOR CONCRETE (CURB RAMP) CY 800.0000 4,000.00 0.000 0 216 MISCELLANEOUS IRON AND STEEL LB 1.0000 28,477.00 0.000 0 (F) 217 TEMPORARY FENCE LF 15.0000 31,500.00 0.000 0 218 CHAIN LINK FENCE (TYPE CL-6) LF 80.0000 2,400.00 0.000 0 219 4' CHAIN LINK GATE (TYPE CL-6) EA 950.0000 950.00 0.000 0 220 DELINEATOR (CLASS 1) EA 60.0000 7,800.00 0.000 0 221 OBJECT MARKER EA 75.0000 75.00 0.000 0 222 METAL BEAM GUARD RAILING (WOOD POST) LF 30.0000 30,900.00 0.000 0 223 VEGETATION CONTROL (MINOR CONCRETE) SQYD 40.0000 20,000.00 0.000 0 224 CONCRETE BARRIER (TYPE 60C MODIFIED 1) LF 130.0000 46,800.00 0.000 0 225 CONCRETE BARRIER (TYPE 60C MODIFIED 2) LF 215.0000 14,620.00 0.000 0 226 CONCRETE BARRIER (TYPE 60F MOD) LF 60.0000 94,800.00 0.000 0 227 CABLE RAILING LF 15.0000 19,710.00 0.000 0 (F) 228 TRANSITION RAILING (TYPE WB) EA 3,500.0000 24,500.00 0.000 0 229 END ANCHOR ASSEMBLY (TYPE SFT) EA 950.0000 2,850.00 0.000 0 230 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,800.0000 19,600.00 0.000 0 231 CRASH CUSHION (REACT 9CBB) EA 50,000.0000 50,000.00 0.000 0 232 CRASH CUSHION MODULE, SAND FILLED EA 300.0000 4,200.00 0.000 0 233 CONCRETE BARRIER (TYPE 60P) LF 1,200.0000 14,400.00 0.000 0 234 CONCRETE BARRIER (TYPE 60) LF 125.0000 112,500.00 0.000 0 235 CONCRETE BARRIER (TYPE 60C) LF 130.0000 193,700.00 0.000 0 236 CONCRETE BARRIER (TYPE 60A MODIFIED) LF 80.0000 31,520.00 0.000 0 237 CONCRETE BARRIER (TYPE 60G) LF 90.0000 28,800.00 0.000 0 238 CONCRETE BARRIER (TYPE 60GC) LF 120.0000 206,400.00 0.000 0 PROGRAM CAS145 PAGE 10 DATE 06/19/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0F96E4 TIME 08:43 AM ESTIMATE NO. 05 BID OPENING 10/31/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/14 R.E. NAME: MAHDAVI, SAEED DATE OF THIS ESTIMATE 06/19/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 239 CONCRETE BARRIER (TYPE 60GE) LF 120.0000 9,000.00 0.000 0 240 CONCRETE BARRIER (TYPE 60R) LF 135.0000 141,750.00 0.000 0 241 CONCRETE BARRIER (TYPE 736A MODIFIED) LF 80.0000 78,800.00 0.000 0 (F) 242 CONCRETE BARRIER (TYPE 736 MODIFIED) LF 150.0000 158,250.00 0.000 0 (F) 243 CONCRETE BARRIER (TYPE 736B) LF 135.0000 33,075.00 0.000 0 (F) 244 CONCRETE BARRIER (TYPE 736B MODIFIED) LF 135.0000 25,920.00 0.000 0 (F) 245 CONCRETE BARRIER (TYPE 736SV) LF 150.0000 225,900.00 0.000 0 (F) 246 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 12,160.00 0.000 0 247 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 14,520.00 0.000 0 248 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 7,630.00 0.000 0 249 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 2,765.00 0.000 0 (BROKEN 12-3) 250 THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 13,410.00 0.000 0 251 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 3,520.00 0.000 0 (BROKEN 36-12) 252 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 2,430.00 0.000 0 (BROKEN 17-7) 253 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 10,100.00 0.000 0 (BROKEN 36-12) 254 PAINT TRAFFIC STRIPE (2-COAT) LF 0.2500 8,425.00 0.000 0 255 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.3000 5,239.00 0.000 0 256 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 11,610.00 0.000 0 257 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 10,000.0000 10,000.00 1.000 10,000 SYSTEM ELEMENTS DURING CONSTRUCTION 258 LIGHTING AND SIGN ILLUMINATION LS 600,000.0000 600,000.00 0.005 3,000.00 0.075 45,000 (STAGE CONSTRUCTION) 259 LIGHTING AND SIGN ILLUMINATION LS 75,000.0000 75,000.00 0.000 0 260 ELECTRIC SERVICE (IRRIGATION) LS 20,000.0000 20,000.00 0.000 0 261 TEMPORARY TRAFFIC MONITORING STATION LS 65,000.0000 65,000.00 1.000 65,000.00 1.000 65,000 262 MODIFY TRAFFIC MONITORING STATION LS 60,000.0000 60,000.00 0.000 0 263 CLOSED CIRCUIT TELEVISION SYSTEM LS 50,000.0000 50,000.00 0.000 0 (STAGE CONSTRUCTION) (LOCATION 1) 264 CLOSED CIRCUIT TELEVISION SYSTEM LS 50,000.0000 50,000.00 0.230 11,500 (STAGE CONSTRUCTION) (LOCATION 2) 265 CLOSED CIRCUIT TELEVISION SYSTEM LS 45,000.0000 45,000.00 0.000 0 (STAGE CONSTRUCTION) (LOCATION 3) PROGRAM CAS145 PAGE 11 DATE 06/19/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0F96E4 TIME 08:43 AM ESTIMATE NO. 05 BID OPENING 10/31/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/14 R.E. NAME: MAHDAVI, SAEED DATE OF THIS ESTIMATE 06/19/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 266 MODIFY RAMP METERING SYSTEM (LOCATION 1) LS 40,000.0000 40,000.00 0.000 0 267 MODIFY RAMP METERING SYSTEM (LOCATION 2) LS 40,000.0000 40,000.00 0.000 0 268 MODIFY RAMP METERING SYSTEM (LOCATION 3) LS 30,000.0000 30,000.00 0.000 0 269 RAMP METERING SYSTEM LS 150,000.0000 150,000.00 0.180 27,000.00 0.180 27,000 (STAGE CONSTRUCTION) (LOCATION 1) 270 RAMP METERING SYSTEM LS 135,000.0000 135,000.00 0.200 27,000.00 0.215 29,025 (STAGE CONSTRUCTION) (LOCATION 2) 271 RAMP METERING SYSTEM LS 150,000.0000 150,000.00 0.046 6,900.00 0.071 10,650 (STAGE CONSTRUCTION) (LOCATION 3) 272 MODIFY SIGNAL AND LIGHTING (LOCATION 2) LS 80,000.0000 80,000.00 0.000 0 273 TEMPORARY COMMUNICATION SYSTEM LS 200,000.0000 200,000.00 0.066 13,200.00 0.511 102,200 274 MODIFY COMMUNICATION SYSTEM LS 190,000.0000 190,000.00 0.000 0 275 SYSTEM TESTING AND DOCUMENTATION LS 20,000.0000 20,000.00 0.000 0 PROGRAM CAS145 PAGE 12 DATE 06/19/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0F96E4 TIME 08:43 AM ESTIMATE NO. 05 BID OPENING 10/31/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/14 R.E. NAME: MAHDAVI, SAEED DATE OF THIS ESTIMATE 06/19/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 846,386.00 3,136,060.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 846,386.00 3,136,060.00 276 MOBILIZATION LS 2,900,000.0000 2,900,000.00 0.500 1,450,000 ORIGINAL CONTRACT AMOUNT 35,508,869.00 TOTAL WORK COMPLETED 846,386.00 4,586,060.00 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 846,386.00 4,586,060.00 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 12/20/13 750 03/03/14 02/13/14 03/04/16 65 25 0 0 13% 9% PROGRESS IS SATISFACTORY MAHDAVI, SAEED RESIDENT ENGINEER PROGRAM CAS145 DATE 06/19/14