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 04/22/20 EST. NO. 002 TIME 01:33 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 04/22/20 EST. NO. 002 TIME 01:33 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 04/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K0214 TIME 01:33 PM ESTIMATE NO. 002 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 04/20/20 R.E. NAME: ZOKAI, FARID DATE OF THIS ESTIMATE 04/22/20 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 0.100 1,000.00 0.850 8,500 002 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 22.000 175,560.00 30.000 239,400 004 CONSTRUCTION AREA SIGNS LS 350,000.0000 350,000.00 0.200 70,000.00 0.600 210,000 005 TRAFFIC CONTROL SYSTEM LS 1,240,000.0000 1,240,000.00 0.130 161,200.00 0.130 161,200 006 TYPE II BARRICADE EA 300.0000 22,200.00 0.000 0 007 TYPE III BARRICADE EA 350.0000 4,900.00 8.000 2,800.00 8.000 2,800 008 CHANNELIZER (SURFACE MOUNTED) EA 40.0000 31,200.00 99.000 3,960.00 99.000 3,960 009 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 15.000 142,500.00 16.000 152,000 012 TEMPORARY RAILING (TYPE K) LF 17.0000 1,717,000.00 20,180.000 343,060.00 20,180.000 343,060 013 TEMPORARY CRASH CUSHION MODULE EA 350.0000 252,000.00 137.000 47,950.00 137.000 47,950 014 TEMPORARY CRASH CUSHION (ALTERNATIVE EA 7,500.0000 97,500.00 1.000 7,500.00 1.000 7,500 INLINE BARRIER) 015 TEMPORARY TRAFFIC SCREEN LF 4.0000 165,600.00 1,000.000 4,000.00 1,000.000 4,000 016 JOB SITE MANAGEMENT LS 80,000.0000 80,000.00 0.040 3,200.00 0.040 3,200 017 PREPARE STORM WATER POLLUTION PREVENTION LS 180,000.0000 180,000.00 0.750 135,000.00 0.750 135,000 PLAN 018 RAIN EVENT ACTION PLAN EA 500.0000 4,500.00 1.000 500.00 2.000 1,000 019 STORM WATER SAMPLING AND ANALYSIS DAY EA 350.0000 14,000.00 5.000 1,750.00 5.000 1,750 020 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 45.000 270.00 45.000 270 PROGRAM CAS145 PAGE 2 DATE 04/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K0214 TIME 01:33 PM ESTIMATE NO. 002 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 04/20/20 R.E. NAME: ZOKAI, FARID DATE OF THIS ESTIMATE 04/22/20 ------------------------------------------------------------------------------------------------------------------------------------ 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 6.000 3,000.00 6.000 3,000 024 TEMPORARY FIBER ROLL LF 5.0000 168,500.00 471.000 2,355.00 471.000 2,355 025 TEMPORARY SILT FENCE LF 5.0000 36,100.00 1,307.000 6,535.00 1,307.000 6,535 026 TEMPORARY CONSTRUCTION ENTRANCE EA 6,000.0000 210,000.00 1.000 6,000.00 1.000 6,000 027 STREET SWEEPING LS 370,000.0000 370,000.00 0.040 14,800.00 0.040 14,800 028 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 0.250 3,750.00 0.250 3,750 032 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 0.200 6,000.00 0.200 6,000 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 0.100 43,500.00 0.100 43,500 041 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 04/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K0214 TIME 01:33 PM ESTIMATE NO. 002 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 04/20/20 R.E. NAME: ZOKAI, FARID DATE OF THIS ESTIMATE 04/22/20 ------------------------------------------------------------------------------------------------------------------------------------ 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 0.040 960.00 0.040 960 060 CHECK AND TEST EXISTING IRRIGATION LS 7,500.0000 7,500.00 0.750 5,625.00 0.750 5,625 FACILITIES 061 OPERATE EXISTING IRRIGATION FACILITIES LS 24,000.0000 24,000.00 0.040 960.00 0.040 960 062 REMOVE IRRIGATION FACILITY LS 50,500.0000 50,500.00 0.500 25,250.00 0.500 25,250 063 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 04/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K0214 TIME 01:33 PM ESTIMATE NO. 002 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 04/20/20 R.E. NAME: ZOKAI, FARID DATE OF THIS ESTIMATE 04/22/20 ------------------------------------------------------------------------------------------------------------------------------------ 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 04/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K0214 TIME 01:33 PM ESTIMATE NO. 002 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 04/20/20 R.E. NAME: ZOKAI, FARID DATE OF THIS ESTIMATE 04/22/20 ------------------------------------------------------------------------------------------------------------------------------------ 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 27,104.000 189,728.00 27,104.000 189,728 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 04/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K0214 TIME 01:33 PM ESTIMATE NO. 002 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 04/20/20 R.E. NAME: ZOKAI, FARID DATE OF THIS ESTIMATE 04/22/20 ------------------------------------------------------------------------------------------------------------------------------------ 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 04/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K0214 TIME 01:33 PM ESTIMATE NO. 002 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 04/20/20 R.E. NAME: ZOKAI, FARID DATE OF THIS ESTIMATE 04/22/20 ------------------------------------------------------------------------------------------------------------------------------------ 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 04/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K0214 TIME 01:33 PM ESTIMATE NO. 002 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 04/20/20 R.E. NAME: ZOKAI, FARID DATE OF THIS ESTIMATE 04/22/20 ------------------------------------------------------------------------------------------------------------------------------------ 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 04/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K0214 TIME 01:33 PM ESTIMATE NO. 002 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 04/20/20 R.E. NAME: ZOKAI, FARID DATE OF THIS ESTIMATE 04/22/20 ------------------------------------------------------------------------------------------------------------------------------------ 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 3,418.000 2,392.60 3,418.000 2,392 220 DELINEATOR (CLASS 1) EA 60.0000 12,000.00 0.000 0 221 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 69,600.00 2,987.000 11,948.00 2,987.000 11,948 222 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 04/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K0214 TIME 01:33 PM ESTIMATE NO. 002 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 04/20/20 R.E. NAME: ZOKAI, FARID DATE OF THIS ESTIMATE 04/22/20 ------------------------------------------------------------------------------------------------------------------------------------ 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 04/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K0214 TIME 01:33 PM ESTIMATE NO. 002 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 04/20/20 R.E. NAME: ZOKAI, FARID DATE OF THIS ESTIMATE 04/22/20 ------------------------------------------------------------------------------------------------------------------------------------ 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 205,600.00 141,752.000 56,700.80 141,752.000 56,700 269 PAINT PAVEMENT MARKING (2-COAT) SQFT 3.0000 23,760.00 787.000 2,361.00 787.000 2,361 270 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 4,563.000 1,368.90 4,563.000 1,368 276 REMOVE PAINTED PAVEMENT MARKING SQFT 1.5000 10,470.00 0.000 0 277 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 66,600.00 127,370.000 38,211.00 127,370.000 38,211 278 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.5000 8,325.00 1,542.000 2,313.00 1,542.000 2,313 279 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 0.200 3,000.00 0.200 3,000 284 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 04/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K0214 TIME 01:33 PM ESTIMATE NO. 002 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 04/20/20 R.E. NAME: ZOKAI, FARID DATE OF THIS ESTIMATE 04/22/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,527,008.30 1,748,348.30 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,527,008.30 1,748,348.30 286 MOBILIZATION LS 10,000,000.0000 10,000,000.00 0.000 0 ORIGINAL CONTRACT AMOUNT 107,993,733.30 TOTAL WORK COMPLETED 1,527,008.30 1,748,348.30 MATERIALS ON HAND ON SITE 1,246,480.04 1,246,480.04 DEDUCTIONS 0.00 0.00 TOTAL 2,773,488.34 2,994,828.34 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 30 0 0 0 2% 3% PROGRESS IS SATISFACTORY ZOKAI, FARID RESIDENT ENGINEER PROGRAM CAS145 DATE 04/22/20