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 03/24/20 EST. NO. 001 TIME 12:40 PM R.E. NAME: ZOKAI, FARID 12-0K0214 --------------------------------------------------------------------------- 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 03/24/20 EST. NO. 001 TIME 12:40 PM R.E. NAME: ZOKAI, FARID 12-0K0214 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 03/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K0214 TIME 12:40 PM ESTIMATE NO. 001 BID OPENING 10/15/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/20 R.E. NAME: ZOKAI, FARID DATE OF THIS ESTIMATE 03/24/20 LOCATION PROGRESS ESTIMATE 12-ORA-5-12.4/14.5 ----------------- ORTIZ ENTERPRISES, INC. IN ORANGE COUNTY IN SAN JUAN 6 CUSHING SUITE 200; CAPISTRANO AND MISSION VIEJO FROM IRVINE CA 92618 0.5 MILE SOUTH OF AVERY PKWY UC TO 0.8 MILE NORTH OF CROWN VALLEY PKWY OC FED. AID NO. ACIM-052(19) ,STPL-6071(103) ,STPL-6212(21) ADD ONE 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 10,000.0000 10,000.00 0.750 7,500.00 0.750 7,500 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 85,000.0000 85,000.00 0.000 0 003 TIME-RELATED OVERHEAD (WDAY) WDAY 7,980.0000 8,857,800.00 8.000 63,840.00 8.000 63,840 004 CONSTRUCTION AREA SIGNS LS 350,000.0000 350,000.00 0.400 140,000.00 0.400 140,000 005 TRAFFIC CONTROL SYSTEM LS 1,240,000.0000 1,240,000.00 0.000 0 006 TYPE II BARRICADE EA 300.0000 22,200.00 0.000 0 007 TYPE III BARRICADE EA 350.0000 4,900.00 0.000 0 008 CHANNELIZER (SURFACE MOUNTED) EA 40.0000 31,200.00 0.000 0 009 PORTABLE DELINEATOR EA 50.0000 10,500.00 0.000 0 010 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 75,000.0000 75,000.00 0.000 0 011 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 9,500.0000 570,000.00 1.000 9,500.00 1.000 9,500 012 TEMPORARY RAILING (TYPE K) LF 17.0000 1,717,000.00 0.000 0 013 TEMPORARY CRASH CUSHION MODULE EA 350.0000 252,000.00 0.000 0 014 TEMPORARY CRASH CUSHION (ALTERNATIVE EA 7,500.0000 97,500.00 0.000 0 INLINE BARRIER) 015 TEMPORARY TRAFFIC SCREEN LF 4.0000 165,600.00 0.000 0 016 JOB SITE MANAGEMENT LS 80,000.0000 80,000.00 0.000 0 017 PREPARE STORM WATER POLLUTION PREVENTION LS 180,000.0000 180,000.00 0.000 0 PLAN 018 RAIN EVENT ACTION PLAN EA 500.0000 4,500.00 1.000 500.00 1.000 500 019 STORM WATER SAMPLING AND ANALYSIS DAY EA 350.0000 14,000.00 0.000 0 020 STORM WATER ANNUAL REPORT EA 2,000.0000 8,000.00 0.000 0 021 TEMPORARY HYDRAULIC MULCH SQYD 0.7200 56,160.00 0.000 0 (BONDED FIBER MATRIX) 022 TEMPORARY CHECK DAM LF 6.0000 26,760.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 03/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K0214 TIME 12:40 PM ESTIMATE NO. 001 BID OPENING 10/15/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/20 R.E. NAME: ZOKAI, FARID DATE OF THIS ESTIMATE 03/24/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY DRAINAGE INLET PROTECTION EA 500.0000 175,000.00 0.000 0 024 TEMPORARY FIBER ROLL LF 5.0000 168,500.00 0.000 0 025 TEMPORARY SILT FENCE LF 5.0000 36,100.00 0.000 0 026 TEMPORARY CONSTRUCTION ENTRANCE EA 6,000.0000 210,000.00 0.000 0 027 STREET SWEEPING LS 370,000.0000 370,000.00 0.000 0 028 TEMPORARY CONCRETE WASHOUT LS 70,000.0000 70,000.00 0.000 0 029 WATER QUALITY SAMPLING AND ANALYSIS DAY EA 1,500.0000 1,500.00 0.000 0 030 WATER QUALITY MONITORING REPORT EA 2,500.0000 2,500.00 0.000 0 031 ASBESTOS COMPLIANCE PLAN LS 15,000.0000 15,000.00 0.000 0 032 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 2.0000 7,120.00 0.000 0 STRIPE (HAZARDOUS WASTE) 033 TREATED WOOD WASTE LB 0.7000 53,410.00 0.000 0 034 VIBRATION MONITORING LS 105,000.0000 105,000.00 0.000 0 035 SURVEY AND MONITORING OF EXISTING LS 30,000.0000 30,000.00 0.000 0 NON-HIGHWAY FACILITIES 036 BUILDING SURVEY LS 60,000.0000 60,000.00 0.000 0 037 REMOVE CONCRETE (STRUCTURE) CY 160.0000 9,760.00 0.000 0 038 REMOVE CONCRETE (MISCELLANEOUS) (CY) CY 90.0000 65,700.00 0.000 0 039 REMOVE CONCRETE (MISCELLANEOUS) (SQFT) SQFT 2.5000 6,025.00 0.000 0 040 CLEARING AND GRUBBING (LS) LS 435,000.0000 435,000.00 0.000 0 041 DUST PALLIATIVE LS 25,000.0000 25,000.00 0.000 0 042 ROADWAY EXCAVATION CY 26.0000 6,994,000.00 0.000 0 043 STRUCTURE EXCAVATION (BRIDGE) CY 52.0000 585,572.00 0.000 0 (F) 044 STRUCTURE EXCAVATION (TYPE A) CY 50.0000 116,600.00 0.000 0 (F) 045 STRUCTURE EXCAVATION (RETAINING WALL) CY 78.0000 2,638,740.00 0.000 0 (F) 046 STRUCTURE EXCAVATION (SOLDIER PILE WALL) CY 60.0000 37,860.00 0.000 0 (F) 047 STRUCTURE EXCAVATION (GROUND ANCHOR CY 135.0000 40,905.00 0.000 0 (F) WALL) 048 STRUCTURE BACKFILL (BRIDGE) CY 48.0000 531,936.00 0.000 0 (F) 049 STRUCTURE BACKFILL (RETAINING WALL) CY 112.0000 2,902,816.00 0.000 0 (F) PROGRAM CAS145 PAGE 3 DATE 03/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K0214 TIME 12:40 PM ESTIMATE NO. 001 BID OPENING 10/15/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/20 R.E. NAME: ZOKAI, FARID DATE OF THIS ESTIMATE 03/24/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 STRUCTURE BACKFILL (GROUND ANCHOR WALL) CY 53.0000 1,431.00 0.000 0 (F) 051 STRUCTURE BACKFILL (SOLDIER PILE WALL) CY 100.0000 100.00 0.000 0 (F) 052 PERVIOUS BACKFILL MATERIAL (RETAINING CY 38.0000 52,060.00 0.000 0 (F) WALL) 053 CONCRETE BACKFILL (SOLDIER PILE WALL) CY 235.0000 55,460.00 0.000 0 (F) 054 CONCRETE BACKFILL CY 230.0000 59,570.00 0.000 0 (F) 055 LEAN CONCRETE BACKFILL CY 227.0000 59,701.00 0.000 0 (F) 056 GROUND MONITORING LS 110,000.0000 110,000.00 0.000 0 057 IMPORTED BORROW (CY) CY 7.3500 169,785.00 0.000 0 058 RELOCATE IRRIGATION CONTROLLER EA 3,500.0000 10,500.00 0.000 0 059 MAINTAIN EXISTING PLANTED AREAS LS 24,000.0000 24,000.00 0.000 0 060 CHECK AND TEST EXISTING IRRIGATION LS 7,500.0000 7,500.00 0.000 0 FACILITIES 061 OPERATE EXISTING IRRIGATION FACILITIES LS 24,000.0000 24,000.00 0.000 0 062 REMOVE IRRIGATION FACILITY LS 50,500.0000 50,500.00 0.000 0 063 CONTROL AND NEUTRAL CONDUCTORS LS 47,000.0000 47,000.00 0.000 0 (ARMOR-CLAD) 064 1" REMOTE CONTROL VALVE EA 470.0000 940.00 0.000 0 065 1 1/2" REMOTE CONTROL VALVE EA 590.0000 6,490.00 0.000 0 066 3" REMOTE CONTROL VALVE EA 1,810.0000 5,430.00 0.000 0 067 4" GALVANIZED STEEL PIPE LF 125.0000 70,625.00 0.000 0 (F) (SUPPLY LINE ON BRIDGE) 068 3" BACKFLOW PREVENTER ASSEMBLY EA 9,100.0000 27,300.00 0.000 0 069 FLOW SENSOR EA 5,400.0000 16,200.00 0.000 0 070 RISER SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 110.0000 2,750.00 0.000 0 071 POP-UP SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 140.0000 560.00 0.000 0 072 RISER SPRINKLER ASSEMBLY EA 95.0000 3,610.00 0.000 0 073 3" GATE VALVE EA 1,500.0000 31,500.00 0.000 0 074 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 7.0000 7,385.00 0.000 0 (F) LINE) 075 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 7.5000 8,325.00 0.000 0 (F) (SUPPLY LINE) 076 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 7.5000 1,837.50 0.000 0 (F) (SUPPLY LINE) PROGRAM CAS145 PAGE 4 DATE 03/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K0214 TIME 12:40 PM ESTIMATE NO. 001 BID OPENING 10/15/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/20 R.E. NAME: ZOKAI, FARID DATE OF THIS ESTIMATE 03/24/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 2" PLASTIC PIPE (SCHEDULE 40) LF 8.0000 4,200.00 0.000 0 (F) (SUPPLY LINE) 078 2 1/2" PLASTIC PIPE (SCHEDULE 40) LF 8.0000 440.00 0.000 0 (F) (SUPPLY LINE) 079 6" PLASTIC PIPE (SCHEDULE 40) LF 180.0000 5,760.00 0.000 0 (F) (SUPPLY LINE) 080 3" PLASTIC PIPE (CLASS 315) LF 13.5000 187,515.00 0.000 0 (F) (SUPPLY LINE) 081 6" PLASTIC PIPE (CLASS 315) LF 37.0000 135,605.00 0.000 0 (F) (SUPPLY LINE) 082 BALL VALVE EA 1,420.0000 9,940.00 0.000 0 083 12" CORRUGATED HIGH DENSITY LF 93.0000 132,990.00 0.000 0 POLYETHYLENE PIPE CONDUIT 084 BONDED FIBER MATRIX (SQFT) SQFT 0.0700 51,310.00 0.000 0 085 HYDROMULCH SQFT 0.1000 2,600.00 0.000 0 086 HYDROSEED SQFT 0.1200 3,120.00 0.000 0 087 PERMANENT EROSION CONTROL ESTABLISHMENT LS 100,000.0000 100,000.00 0.000 0 WORK 088 FINISHING ROADWAY LS 500,000.0000 500,000.00 0.000 0 089 CLASS 2 AGGREGATE SUBBASE CY 28.0000 2,293,200.00 0.000 0 090 CLASS 2 AGGREGATE BASE (CY) CY 38.0000 1,143,800.00 0.000 0 091 LEAN CONCRETE BASE CY 255.0000 1,818,150.00 0.000 0 092 LEAN CONCRETE BASE RAPID SETTING CY 560.0000 268,800.00 0.000 0 093 ASPHALT TREATED PERMEABLE BASE CY 251.0000 168,170.00 0.000 0 094 BASE BOND BREAKER SQYD 5.0000 286,000.00 0.000 0 095 HOT MIX ASPHALT (TYPE A) TON 94.0000 3,506,200.00 0.000 0 096 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 148.0000 985,680.00 0.000 0 097 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 9.0000 10,080.00 0.000 0 098 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 9.0000 100,800.00 0.000 0 099 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 9.0000 19,170.00 0.000 0 100 TACK COAT TON 900.0000 54,900.00 0.000 0 101 REMOVE ASPHALT CONCRETE DIKE LF 4.5000 75,600.00 0.000 0 102 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 8.5000 89,250.00 0.000 0 103 JOINTED PLAIN CONCRETE PAVEMENT CY 280.0000 6,440,000.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 03/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K0214 TIME 12:40 PM ESTIMATE NO. 001 BID OPENING 10/15/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/20 R.E. NAME: ZOKAI, FARID DATE OF THIS ESTIMATE 03/24/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 JOINTED PLAIN CONCRETE PAVEMENT CY 520.0000 603,200.00 0.000 0 (RSC) 105 REMOVE CONCRETE PAVEMENT (CY) CY 52.0000 1,149,200.00 0.000 0 106 GRIND EXISTING CONCRETE SQYD 7.0000 194,600.00 0.000 0 PAVEMENT 107 GROUND ANCHOR (SUBHORIZONTAL) EA 2,800.0000 722,400.00 0.000 0 108 MECHANICALLY STABILIZED EMBANKMENT, SQFT 92.0000 251,712.00 0.000 0 (F) LOCATION A 109 MECHANICALLY STABILIZED EMBANKMENT, SQFT 82.0000 376,134.00 0.000 0 (F) LOCATION B 110 MECHANICALLY STABILIZED EMBANKMENT, SQFT 96.0000 187,776.00 0.000 0 (F) LOCATION C 111 MECHANICALLY STABILIZED EMBANKMENT, SQFT 82.0000 422,382.00 0.000 0 (F) LOCATION D 112 STEEL SOLDIER PILE (W 14 X 53) LF 97.0000 348,521.00 0.000 0 113 36" DRILLED HOLE LF 125.0000 244,250.00 0.000 0 114 FURNISH STEEL PILING (HP 12 X 84) LF 45.0000 1,343,565.00 0.000 0 115 DRIVE STEEL PILE (HP 12 X 84) EA 1,000.0000 786,000.00 0.000 0 116 36" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 447.0000 581,994.00 0.000 0 117 FURNISH 24" CAST-IN-STEEL SHELL LF 86.0000 1,699,360.00 0.000 0 CONCRETE PILING 118 DRIVE 24" CAST-IN-STEEL SHELL CONCRETE EA 3,020.0000 918,080.00 0.000 0 PILE 119 54" CAST-IN-DRILLED-HOLE CONCRETE LF 1,200.0000 168,000.00 0.000 0 PILE (SIGN FOUNDATION) 120 60" CAST-IN-DRILLED-HOLE CONCRETE LF 995.0000 437,800.00 0.000 0 PILE (SIGN FOUNDATION) 121 SEAL COURSE CONCRETE CY 400.0000 356,000.00 0.000 0 122 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 300.0000 437,700.00 0.000 0 (F) 123 STRUCTURAL CONCRETE, BRIDGE CY 800.0000 1,296,000.00 0.000 0 (F) 124 STRUCTURAL CONCRETE, BRIDGE CY 900.0000 661,500.00 0.000 0 (F) (POLYMER FIBER) 125 STRUCTURAL CONCRETE, RETAINING WALL CY 355.0000 3,760,515.00 0.000 0 (F) 126 STRUCTURAL CONCRETE, BARRIER SLAB CY 485.0000 300,700.00 0.000 0 (F) 127 STRUCTURAL CONCRETE, APPROACH SLAB CY 940.0000 441,800.00 0.000 0 (F) (TYPE N) 128 STRUCTURAL CONCRETE, BOX CULVERT CY 1,500.0000 502,500.00 0.000 0 (F) 129 STRUCTURAL CONCRETE, HEADWALL CY 1,430.0000 58,630.00 0.000 0 (F) 130 STRUCTURAL CONCRETE, DRAINAGE INLET CY 2,520.0000 1,693,440.00 0.000 0 (F) PROGRAM CAS145 PAGE 6 DATE 03/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K0214 TIME 12:40 PM ESTIMATE NO. 001 BID OPENING 10/15/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/20 R.E. NAME: ZOKAI, FARID DATE OF THIS ESTIMATE 03/24/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 MINOR CONCRETE (MINOR STRUCTURE) CY 1,200.0000 698,400.00 0.000 0 (F) 132 ARCHITECTURAL TREATMENT (CUSTOM SCENE) SQFT 66.0000 230,934.00 0.000 0 (F) 133 ARCHITECTURAL TREATMENT (SLATE TEXTURE) SQFT 20.0000 1,097,040.00 0.000 0 (F) 134 ARCHITECTURAL TREATMENT (STACKED STONE SQFT 56.0000 38,304.00 0.000 0 (F) TEXTURE) 135 FURNISH PRECAST PRESTRESSED CONCRETE EA 26,500.0000 1,643,000.00 0.000 0 GIRDER (80'-90') 136 FURNISH PRECAST PRESTRESSED CONCRETE BOX EA 26,500.0000 53,000.00 0.000 0 GIRDER (80'-90') 137 ERECT PRECAST PRESTRESSED CONCRETE EA 2,000.0000 124,000.00 0.000 0 GIRDER 138 ERECT PRECAST PRESTRESSED CONCRETE BOX EA 2,000.0000 4,000.00 0.000 0 GIRDER 139 JOINT SEAL (MR 1") LF 250.0000 84,750.00 0.000 0 140 BAR REINFORCING STEEL LB 6.0000 36,594.00 0.000 0 (F) 141 BAR REINFORCING STEEL (BRIDGE) LB 0.8000 1,121,299.20 0.000 0 (F) 142 BAR REINFORCING STEEL (RETAINING WALL) LB 1.0000 1,501,474.00 0.000 0 (F) 143 BAR REINFORCING STEEL (BOX CULVERT) LB 2.4000 154,281.60 0.000 0 (F) 144 HEADED BAR REINFORCEMENT EA 49.0000 2,548.00 0.000 0 (F) 145 STRUCTURAL SHOTCRETE CY 525.0000 87,675.00 0.000 0 (F) 146 FURNISH SIGN STRUCTURE (TRUSS) LB 4.2000 1,785,000.00 0.000 0 (F) 147 INSTALL SIGN STRUCTURE (TRUSS) LB 0.4000 170,000.00 0.000 0 (F) 148 FURNISH SIGN STRUCTURE (BRIDGE MOUNTED LB 5.0000 25,015.00 0.000 0 (F) WITHOUT WALKWAY) 149 INSTALL SIGN STRUCTURE (BRIDGE MOUNTED LB 5.0000 25,015.00 0.000 0 (F) WITHOUT WALKWAY) 150 REMOVE SIGN STRUCTURE (EA) EA 2,500.0000 42,500.00 0.000 0 151 REMOVE BRIDGE MOUNTED SIGN EA 2,500.0000 2,500.00 0.000 0 152 TIMBER LAGGING MFBM 7,100.0000 312,400.00 0.000 0 (F) 153 CLEAN AND PAINT STEEL SOLDIER PILING LS 15,000.0000 15,000.00 0.000 0 154 REMOVE RETAINING WALL (LF) LF 75.0000 170,250.00 0.000 0 155 BRIDGE REMOVAL LS 300,000.0000 300,000.00 0.000 0 156 BRIDGE MONITORING LS 15,000.0000 15,000.00 0.000 0 157 18" ALTERNATIVE PIPE CULVERT LF 201.0000 48,240.00 0.000 0 PROGRAM CAS145 PAGE 7 DATE 03/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K0214 TIME 12:40 PM ESTIMATE NO. 001 BID OPENING 10/15/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/20 R.E. NAME: ZOKAI, FARID DATE OF THIS ESTIMATE 03/24/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 158 24" ALTERNATIVE PIPE CULVERT LF 140.0000 88,200.00 0.000 0 159 12" PLASTIC PIPE LF 100.0000 65,800.00 0.000 0 160 18" REINFORCED CONCRETE PIPE (CLASS IV) LF 152.0000 802,560.00 0.000 0 161 24" REINFORCED CONCRETE PIPE (CLASS IV) LF 184.0000 1,838,160.00 0.000 0 162 30" REINFORCED CONCRETE PIPE (CLASS IV) LF 124.0000 26,040.00 0.000 0 163 36" REINFORCED CONCRETE PIPE (CLASS IV) LF 167.0000 41,750.00 0.000 0 164 19"X30" OVAL SHAPED REINFORCED CONCRETE LF 205.0000 30,750.00 0.000 0 PIPE (CLASS II) 165 24" X 38" OVAL SHAPED REINFORCED LF 265.0000 76,850.00 0.000 0 CONCRETE PIPE (CLASS II) 166 3" SLOTTED PLASTIC PIPE UNDERDRAIN LF 9.0000 44,820.00 0.000 0 167 3" PLASTIC PIPE (EDGE DRAIN) LF 21.0000 5,250.00 0.000 0 168 DRAINAGE INLET MARKER EA 25.0000 825.00 0.000 0 169 18" CORRUGATED STEEL PIPE RISER LF 520.0000 62,400.00 0.000 0 (.079" THICK) 170 GRATED LINE DRAIN LF 170.0000 23,800.00 0.000 0 171 WELDED STEEL PIPE CASING (BRIDGE) LF 260.0000 20,800.00 0.000 0 172 18" CONCRETE FLARED END SECTION EA 3,000.0000 15,000.00 0.000 0 173 24" CONCRETE FLARED END SECTION EA 3,000.0000 15,000.00 0.000 0 174 36" CONCRETE FLARED END SECTION EA 4,300.0000 4,300.00 0.000 0 175 36" PRECAST CONCRETE PIPE INLET LF 500.0000 21,000.00 0.000 0 176 36" PRECAST CONCRETE PIPE MANHOLE LF 465.0000 15,810.00 0.000 0 177 ABANDON CULVERT (LF) LF 18.0000 41,220.00 0.000 0 178 ABANDON INLET EA 1,900.0000 9,500.00 0.000 0 179 REMOVE OVERSIDE DRAIN EA 1,050.0000 1,050.00 0.000 0 180 REMOVE CULVERT (LF) LF 22.0000 146,300.00 0.000 0 181 REMOVE REINFORCED CONCRETE BOX CULVERT LF 75.0000 30,750.00 0.000 0 (LF) 182 REMOVE INLET EA 870.0000 73,080.00 0.000 0 183 REMOVE HEADWALL EA 800.0000 4,000.00 0.000 0 184 REMOVE MANHOLE EA 950.0000 2,850.00 0.000 0 PROGRAM CAS145 PAGE 8 DATE 03/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K0214 TIME 12:40 PM ESTIMATE NO. 001 BID OPENING 10/15/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/20 R.E. NAME: ZOKAI, FARID DATE OF THIS ESTIMATE 03/24/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 185 REMOVE CONCRETE FLARED END SECTION (EA) EA 415.0000 1,245.00 0.000 0 186 ADJUST INLET EA 750.0000 3,750.00 0.000 0 187 ADJUST MANHOLE TO GRADE EA 2,900.0000 5,800.00 0.000 0 188 REMOVE CONCRETE (CHANNEL) CY 100.0000 9,500.00 0.000 0 189 CAP INLET EA 1,950.0000 35,100.00 0.000 0 190 CAP MANHOLE EA 1,950.0000 1,950.00 0.000 0 191 SAND BACKFILL CY 135.0000 33,750.00 0.000 0 192 REMOVE SLOPE PAVING (SQYD) SQYD 10.0000 6,280.00 0.000 0 193 ROCK SLOPE PROTECTION CY 150.0000 2,250.00 0.000 0 (F) (FACING, METHOD B) (CY) 194 CONCRETE (CONCRETE APRON) CY 575.0000 115.00 0.000 0 195 SLOPE PAVING (CONCRETE) CY 780.0000 31,200.00 0.000 0 196 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 1.0000 82.00 0.000 0 197 MINOR CONCRETE (CURB) (CY) CY 670.0000 34,170.00 0.000 0 198 MINOR CONCRETE (GUTTER) (LF) LF 28.0000 118,776.00 0.000 0 199 DETECTABLE WARNING SURFACE SQFT 52.0000 20,800.00 0.000 0 200 MINOR CONCRETE (MISCELLANEOUS CY 610.0000 61,000.00 0.000 0 CONSTRUCTION) (RAPID STRENGTH) 201 MINOR CONCRETE (CURB AND GUTTER) CY 508.0000 218,440.00 0.000 0 202 MINOR CONCRETE (DRIVEWAY) CY 1,200.0000 9,600.00 0.000 0 203 MINOR CONCRETE (SIDEWALK) CY 430.0000 103,200.00 0.000 0 204 MINOR CONCRETE (TEXTURED PAVING) CY 480.0000 268,800.00 0.000 0 205 MINOR CONCRETE (CURB RAMP) CY 1,000.0000 53,000.00 0.000 0 206 REMOVE CONCRETE ISLAND (PORTIONS) (CY) CY 335.0000 73,700.00 0.000 0 207 REMOVE CONCRETE SIDEWALK AND DRIVEWAY CY 380.0000 140,600.00 0.000 0 208 REMOVE CONCRETE (CURB AND GUTTER) LF 21.0000 233,100.00 0.000 0 209 PRE/POST CONSTRUCTION SURVEYS EA 22,500.0000 90,000.00 0.000 0 210 MISCELLANEOUS IRON AND STEEL LB 3.0000 331,377.00 0.000 0 (F) 211 GROUNDWATER MONITORING LS 30,000.0000 30,000.00 0.000 0 PROGRAM CAS145 PAGE 9 DATE 03/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K0214 TIME 12:40 PM ESTIMATE NO. 001 BID OPENING 10/15/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/20 R.E. NAME: ZOKAI, FARID DATE OF THIS ESTIMATE 03/24/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 212 LIGHTING (CITY STREET) LS 200,000.0000 200,000.00 0.000 0 213 STONE VENEER SQFT 285.0000 176,700.00 0.000 0 214 TEMPORARY FENCE (TYPE CL-6) LF 15.0000 44,100.00 0.000 0 215 CHAIN LINK FENCE (TYPE CL-4) LF 21.0000 34,860.00 0.000 0 216 CHAIN LINK FENCE (TYPE CL-6) LF 24.0000 192,960.00 0.000 0 217 12' CHAIN LINK GATE (TYPE CL-6) EA 3,000.0000 9,000.00 0.000 0 218 REMOVE CHAIN LINK FENCE LF 6.2500 64,375.00 0.000 0 219 REMOVE PAVEMENT MARKER EA 0.7000 27,230.00 0.000 0 220 DELINEATOR (CLASS 1) EA 60.0000 12,000.00 0.000 0 221 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 69,600.00 0.000 0 222 OBJECT MARKER (TYPE L) EA 60.0000 1,200.00 0.000 0 223 REMOVE ROADSIDE SIGN EA 175.0000 47,250.00 0.000 0 224 RELOCATE ROADSIDE SIGN EA 350.0000 1,050.00 0.000 0 225 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 28.0000 15,680.00 0.000 0 226 FURNISH LAMINATED PANEL SIGN SQFT 25.0000 74,250.00 0.000 0 (1"-TYPE A) FOR RETROFLECTIVE SHEETING (TYPE XI) 227 FURNISH LAMINATED PANEL SIGN (1"-TYPE B) SQFT 15.0000 6,600.00 0.000 0 228 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 24,600.00 0.000 0 (0.063"-UNFRAMED) 229 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 17,000.00 0.000 0 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 230 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 8,800.00 0.000 0 (0.080"-UNFRAMED) 231 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 9,600.00 0.000 0 (0.080"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 232 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 7,400.00 0.000 0 (0.063"-FRAMED) 233 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 2,800.00 0.000 0 (0.063"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 234 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 4,400.00 0.000 0 (0.080"-FRAMED) 235 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 20,200.00 0.000 0 (0.080"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) PROGRAM CAS145 PAGE 10 DATE 03/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K0214 TIME 12:40 PM ESTIMATE NO. 001 BID OPENING 10/15/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/20 R.E. NAME: ZOKAI, FARID DATE OF THIS ESTIMATE 03/24/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 236 FURNISH RETROREFLECTIVE SHEETING SQFT 4.5000 26,505.00 0.000 0 (TYPE XI) 237 METAL (ROADSIDE SIGN) LB 12.0000 67,440.00 0.000 0 238 METAL (BARRIER MOUNTED SIGN) LB 12.0000 33,000.00 0.000 0 239 ROADSIDE SIGN - ONE POST EA 350.0000 42,000.00 0.000 0 240 ROADSIDE SIGN - TWO POST EA 500.0000 25,500.00 0.000 0 241 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 300.0000 9,000.00 0.000 0 METHOD) 242 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 38.0000 106,020.00 0.000 0 243 VEGETATION CONTROL (MINOR CONCRETE) SQYD 51.0000 136,680.00 0.000 0 244 DOUBLE THRIE BEAM BARRIER (WOOD POST) LF 70.0000 33,600.00 0.000 0 245 CABLE RAILING LF 31.0000 130,541.00 0.000 0 (F) 246 TRANSITION RAILING (TYPE DTB) EA 5,700.0000 5,700.00 0.000 0 247 TRANSITION RAILING (TYPE WB-31) EA 5,100.0000 51,000.00 0.000 0 248 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,200.0000 13,200.00 0.000 0 249 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,400.0000 79,200.00 0.000 0 250 CRASH CUSHION (TYPE SCI-100GM) EA 50,000.0000 100,000.00 0.000 0 251 CONCRETE BARRIER (TYPE 60M) LF 115.0000 423,200.00 0.000 0 252 CONCRETE BARRIER (TYPE 60MD) LF 60.0000 123,120.00 0.000 0 253 CONCRETE BARRIER (TYPE 60MG) LF 90.0000 337,500.00 0.000 0 254 CONCRETE BARRIER (TYPE 60MGC) LF 105.0000 265,650.00 0.000 0 255 CONCRETE BARRIER (TYPE 60MGF) LF 400.0000 348,000.00 0.000 0 256 CONCRETE BARRIER (TYPE 60MGA MODIFIED) LF 105.0000 24,255.00 0.000 0 (F) 257 CONCRETE BARRIER (TYPE 60MD MODIFIED) LF 60.0000 108,360.00 0.000 0 258 CONCRETE BARRIER (TYPE 836A) LF 81.0000 262,440.00 0.000 0 259 CONCRETE BARRIER (TYPE 836 MODIFIED) LF 107.0000 151,726.00 0.000 0 (F) 260 CONCRETE BARRIER (TYPE 836B) LF 90.0000 172,800.00 0.000 0 261 REMOVE GUARDRAIL LF 12.5000 50,000.00 0.000 0 262 REMOVE CONCRETE BARRIER LF 20.0000 266,000.00 0.000 0 PROGRAM CAS145 PAGE 11 DATE 03/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K0214 TIME 12:40 PM ESTIMATE NO. 001 BID OPENING 10/15/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/20 R.E. NAME: ZOKAI, FARID DATE OF THIS ESTIMATE 03/24/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 263 REMOVE CRASH CUSHION EA 1,500.0000 1,500.00 0.000 0 264 THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 37,720.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 265 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 1,036.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) 266 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 4,200.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 267 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 34,040.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 268 PAINT TRAFFIC STRIPE (2-COAT) LF 0.4000 205,600.00 0.000 0 269 PAINT PAVEMENT MARKING (2-COAT) SQFT 3.0000 23,760.00 0.000 0 270 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 52,080.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 271 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 348.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 8-4) 272 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 31,000.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 273 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 13,380.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 274 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 34,650.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 275 REMOVE PAINTED TRAFFIC STRIPE LF 0.3000 177,600.00 0.000 0 276 REMOVE PAINTED PAVEMENT MARKING SQFT 1.5000 10,470.00 0.000 0 277 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 66,600.00 0.000 0 278 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.5000 8,325.00 0.000 0 279 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,900.0000 2,900.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 280 MODIFYING EXISTING ELECTRICAL SYSTEM LS 7,255,000.0000 7,255,000.00 0.000 0 281 BUILDING WORK LS 1,300,000.0000 1,300,000.00 0.000 0 282 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 283 INVASIVE SPECIES CONTROL LS 15,000.0000 15,000.00 0.000 0 284 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 285 ISOLATION JOINT SEAL (ASPHALT RUBBER) LF 9.0000 297,000.00 0.000 0 PROGRAM CAS145 PAGE 12 DATE 03/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K0214 TIME 12:40 PM ESTIMATE NO. 001 BID OPENING 10/15/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/20 R.E. NAME: ZOKAI, FARID DATE OF THIS ESTIMATE 03/24/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 221,340.00 221,340.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 221,340.00 221,340.00 286 MOBILIZATION LS 10,000,000.0000 10,000,000.00 0.000 0 ORIGINAL CONTRACT AMOUNT 107,993,733.30 TOTAL WORK COMPLETED 221,340.00 221,340.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 221,340.00 221,340.00 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 01/15/20 1110 03/10/20 03/10/20 08/20/24 8 0 0 0 0% 1% PROGRESS IS SATISFACTORY ZOKAI, FARID RESIDENT ENGINEER PROGRAM CAS145 DATE 03/24/20