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 11/03/20 EST. NO. 009 TIME 01:54 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 --------------------------------------------------------------------------- 022 0001 1,181.50 E.W. @ F.A.(+) 072920 N 0051.0 0004 10,608.32 072320 N 0073.0 11,789.82 TOTAL THIS ESTIMATE 162,179.71 TOTAL PREVIOUS ESTIMATE 173,969.53 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 11/03/20 EST. NO. 009 TIME 01:54 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 11/03/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K0214 TIME 01:54 PM ESTIMATE NO. 009 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 10/20/20 R.E. NAME: ZOKAI, FARID DATE OF THIS ESTIMATE 11/03/20 LOCATION SUPPLEMENTAL 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 1.000 10,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 85,000.0000 85,000.00 0.250 21,250 003 TIME-RELATED OVERHEAD (WDAY) WDAY 7,980.0000 8,857,800.00 151.000 1,204,980 004 CONSTRUCTION AREA SIGNS LS 350,000.0000 350,000.00 0.600 210,000 005 TRAFFIC CONTROL SYSTEM LS 1,240,000.0000 1,240,000.00 0.200 248,000 006 TYPE II BARRICADE EA 300.0000 22,200.00 0.000 0 007 TYPE III BARRICADE EA 350.0000 4,900.00 14.000 4,900 008 CHANNELIZER (SURFACE MOUNTED) EA 40.0000 31,200.00 265.000 10,600 009 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 20.000 190,000 012 TEMPORARY RAILING (TYPE K) LF 17.0000 1,717,000.00 29,620.000 503,540 013 TEMPORARY CRASH CUSHION MODULE EA 350.0000 252,000.00 165.000 57,750 014 TEMPORARY CRASH CUSHION (ALTERNATIVE EA 7,500.0000 97,500.00 4.000 30,000 INLINE BARRIER) 015 TEMPORARY TRAFFIC SCREEN LF 4.0000 165,600.00 11,950.000 47,800 016 JOB SITE MANAGEMENT LS 80,000.0000 80,000.00 0.160 12,800 017 PREPARE STORM WATER POLLUTION PREVENTION LS 180,000.0000 180,000.00 0.750 135,000 PLAN 018 RAIN EVENT ACTION PLAN EA 500.0000 4,500.00 2.000 1,000 019 STORM WATER SAMPLING AND ANALYSIS DAY EA 350.0000 14,000.00 6.000 2,100 020 STORM WATER ANNUAL REPORT EA 2,000.0000 8,000.00 1.000 2,000 021 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 2,029.000 12,174 PROGRAM CAS145 PAGE 2 DATE 11/03/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K0214 TIME 01:54 PM ESTIMATE NO. 009 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 10/20/20 R.E. NAME: ZOKAI, FARID DATE OF THIS ESTIMATE 11/03/20 ------------------------------------------------------------------------------------------------------------------------------------ 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 175,000.00 253.000 126,500 024 TEMPORARY FIBER ROLL LF 5.0000 168,500.00 12,528.000 62,640 025 TEMPORARY SILT FENCE LF 5.0000 36,100.00 5,979.000 29,895 026 TEMPORARY CONSTRUCTION ENTRANCE EA 6,000.0000 210,000.00 11.000 66,000 027 STREET SWEEPING LS 370,000.0000 370,000.00 0.160 59,200 028 TEMPORARY CONCRETE WASHOUT LS 70,000.0000 70,000.00 0.100 7,000 029 WATER QUALITY SAMPLING AND ANALYSIS DAY EA 1,500.0000 1,500.00 2.000 3,000 030 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 1.000 15,000 032 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 34,304.000 24,012 034 VIBRATION MONITORING LS 105,000.0000 105,000.00 0.350 36,750 035 SURVEY AND MONITORING OF EXISTING LS 30,000.0000 30,000.00 0.400 12,000 NON-HIGHWAY FACILITIES 036 BUILDING SURVEY LS 60,000.0000 60,000.00 0.550 33,000 037 REMOVE CONCRETE (STRUCTURE) CY 160.0000 9,760.00 0.000 0 038 REMOVE CONCRETE (MISCELLANEOUS) (CY) CY 90.0000 65,700.00 280.500 25,245 039 REMOVE CONCRETE (MISCELLANEOUS) (SQFT) SQFT 2.5000 6,025.00 689.900 1,724 040 CLEARING AND GRUBBING (LS) LS 435,000.0000 435,000.00 0.950 413,250 041 DUST PALLIATIVE LS 25,000.0000 25,000.00 0.000 0 042 ROADWAY EXCAVATION CY 26.0000 6,994,000.00 14,850.000 386,100.00 63,004.000 1,638,104 043 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 18,120.250 1,413,379 (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 5,820.730 651,921 (F) PROGRAM CAS145 PAGE 3 DATE 11/03/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K0214 TIME 01:54 PM ESTIMATE NO. 009 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 10/20/20 R.E. NAME: ZOKAI, FARID DATE OF THIS ESTIMATE 11/03/20 ------------------------------------------------------------------------------------------------------------------------------------ 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 52,060.00 156.200 5,935 (F) WALL) 053 CONCRETE BACKFILL (SOLDIER PILE WALL) CY 235.0000 55,460.00 236.000 55,460 (F) 054 CONCRETE BACKFILL CY 230.0000 59,570.00 15.370 3,535 (F) 055 LEAN CONCRETE BACKFILL CY 227.0000 59,701.00 256.000 58,112 (F) 056 GROUND MONITORING LS 110,000.0000 110,000.00 0.500 55,000 057 IMPORTED BORROW (CY) CY 7.3500 169,785.00 4,500.000 33,075 058 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 0.160 3,840 060 CHECK AND TEST EXISTING IRRIGATION LS 7,500.0000 7,500.00 1.000 7,500 FACILITIES 061 OPERATE EXISTING IRRIGATION FACILITIES LS 24,000.0000 24,000.00 0.140 3,360 062 REMOVE IRRIGATION FACILITY LS 50,500.0000 50,500.00 1.000 50,500 063 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 11/03/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K0214 TIME 01:54 PM ESTIMATE NO. 009 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 10/20/20 R.E. NAME: ZOKAI, FARID DATE OF THIS ESTIMATE 11/03/20 ------------------------------------------------------------------------------------------------------------------------------------ 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 7,187.000 201,236 090 CLASS 2 AGGREGATE BASE (CY) CY 38.0000 1,143,800.00 1,969.000 74,822 091 LEAN CONCRETE BASE CY 255.0000 1,818,150.00 697.960 177,979 092 LEAN CONCRETE BASE RAPID SETTING CY 560.0000 268,800.00 0.000 0 093 ASPHALT TREATED PERMEABLE BASE CY 251.0000 168,170.00 261.000 65,511 094 BASE BOND BREAKER SQYD 5.0000 286,000.00 1,074.590 5,372 095 HOT MIX ASPHALT (TYPE A) TON 94.0000 3,506,200.00 3,145.100 295,639 096 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 148.0000 985,680.00 391.770 57,981 097 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 9.0000 10,080.00 67.000 603 098 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 9.0000 100,800.00 1,019.000 9,171 099 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 9.0000 19,170.00 200.000 1,800 100 TACK COAT TON 900.0000 54,900.00 1.200 1,080 101 REMOVE ASPHALT CONCRETE DIKE LF 4.5000 75,600.00 10,713.000 48,208 102 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 8.5000 89,250.00 3,119.000 26,511 103 JOINTED PLAIN CONCRETE PAVEMENT CY 280.0000 6,440,000.00 663.870 185,883 PROGRAM CAS145 PAGE 5 DATE 11/03/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K0214 TIME 01:54 PM ESTIMATE NO. 009 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 10/20/20 R.E. NAME: ZOKAI, FARID DATE OF THIS ESTIMATE 11/03/20 ------------------------------------------------------------------------------------------------------------------------------------ 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 3,582.000 186,264 106 GRIND EXISTING CONCRETE SQYD 7.0000 194,600.00 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 3,555.000 344,835 113 36" DRILLED HOLE LF 125.0000 244,250.00 1,933.000 241,625 114 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 581,994.00 575.000 257,025 117 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 4,134.770 1,467,843 (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 56.510 142,405 (F) PROGRAM CAS145 PAGE 6 DATE 11/03/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K0214 TIME 01:54 PM ESTIMATE NO. 009 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 10/20/20 R.E. NAME: ZOKAI, FARID DATE OF THIS ESTIMATE 11/03/20 ------------------------------------------------------------------------------------------------------------------------------------ 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 1.200 1,440 (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 19,347.300 386,946 (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 1,501,474.00 609,040.000 609,040 (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 12.000 30,000 151 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 1.000 15,000 154 REMOVE RETAINING WALL (LF) LF 75.0000 170,250.00 931.000 69,825 155 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 48,240.00 165.000 33,165 PROGRAM CAS145 PAGE 7 DATE 11/03/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K0214 TIME 01:54 PM ESTIMATE NO. 009 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 10/20/20 R.E. NAME: ZOKAI, FARID DATE OF THIS ESTIMATE 11/03/20 ------------------------------------------------------------------------------------------------------------------------------------ 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 88,200.00 139.000 19,460 159 12" PLASTIC PIPE LF 100.0000 65,800.00 0.000 0 160 18" REINFORCED CONCRETE PIPE (CLASS IV) LF 152.0000 802,560.00 468.000 71,136 161 24" REINFORCED CONCRETE PIPE (CLASS IV) LF 184.0000 1,838,160.00 922.600 169,758 162 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 2,217.000 19,953 167 3" PLASTIC PIPE (EDGE DRAIN) LF 21.0000 5,250.00 83.000 1,743 168 DRAINAGE INLET MARKER EA 25.0000 825.00 0.000 0 169 18" CORRUGATED STEEL PIPE RISER LF 520.0000 62,400.00 35.000 18,200 (.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 1.000 3,000 174 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 41,220.00 796.500 14,337 178 ABANDON INLET EA 1,900.0000 9,500.00 7.000 13,300 179 REMOVE OVERSIDE DRAIN EA 1,050.0000 1,050.00 0.000 0 180 REMOVE CULVERT (LF) LF 22.0000 146,300.00 841.900 18,521 181 REMOVE REINFORCED CONCRETE BOX CULVERT LF 75.0000 30,750.00 0.000 0 (LF) 182 REMOVE INLET EA 870.0000 73,080.00 12.000 10,440 183 REMOVE HEADWALL EA 800.0000 4,000.00 2.000 1,600 184 REMOVE MANHOLE EA 950.0000 2,850.00 1.000 950 PROGRAM CAS145 PAGE 8 DATE 11/03/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K0214 TIME 01:54 PM ESTIMATE NO. 009 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 10/20/20 R.E. NAME: ZOKAI, FARID DATE OF THIS ESTIMATE 11/03/20 ------------------------------------------------------------------------------------------------------------------------------------ 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 2.000 1,500 187 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 4.000 7,800 190 CAP MANHOLE EA 1,950.0000 1,950.00 0.000 0 191 SAND BACKFILL CY 135.0000 33,750.00 91.440 12,344 192 REMOVE SLOPE PAVING (SQYD) SQYD 10.0000 6,280.00 64.000 640 193 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 2.000 670 207 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 7,046.000 21,138 (F) 211 GROUNDWATER MONITORING LS 30,000.0000 30,000.00 0.450 13,500 PROGRAM CAS145 PAGE 9 DATE 11/03/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K0214 TIME 01:54 PM ESTIMATE NO. 009 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 10/20/20 R.E. NAME: ZOKAI, FARID DATE OF THIS ESTIMATE 11/03/20 ------------------------------------------------------------------------------------------------------------------------------------ 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 2,764.000 41,460 215 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 8,401.000 52,506 219 REMOVE PAVEMENT MARKER EA 0.7000 27,230.00 3,975.000 2,782 220 DELINEATOR (CLASS 1) EA 60.0000 12,000.00 0.000 0 221 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 69,600.00 4,101.000 16,404 222 OBJECT MARKER (TYPE L) EA 60.0000 1,200.00 0.000 0 223 REMOVE ROADSIDE SIGN EA 175.0000 47,250.00 58.000 10,150 224 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 11/03/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K0214 TIME 01:54 PM ESTIMATE NO. 009 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 10/20/20 R.E. NAME: ZOKAI, FARID DATE OF THIS ESTIMATE 11/03/20 ------------------------------------------------------------------------------------------------------------------------------------ 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 106,020.00 200.000 7,600 243 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 1.000 1,200 249 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 2,415.000 30,187 262 REMOVE CONCRETE BARRIER LF 20.0000 266,000.00 5,123.000 102,460 PROGRAM CAS145 PAGE 11 DATE 11/03/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K0214 TIME 01:54 PM ESTIMATE NO. 009 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 10/20/20 R.E. NAME: ZOKAI, FARID DATE OF THIS ESTIMATE 11/03/20 ------------------------------------------------------------------------------------------------------------------------------------ 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 205,600.00 188,635.000 75,454 269 PAINT PAVEMENT MARKING (2-COAT) SQFT 3.0000 23,760.00 787.000 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 33,813.000 10,143 276 REMOVE PAINTED PAVEMENT MARKING SQFT 1.5000 10,470.00 0.000 0 277 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 66,600.00 145,001.000 43,500 278 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.5000 8,325.00 1,794.000 2,691 279 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,900.0000 2,900.00 0.500 1,450 SYSTEM ELEMENTS DURING CONSTRUCTION 280 MODIFYING EXISTING ELECTRICAL SYSTEM LS 7,255,000.0000 7,255,000.00 0.200 1,451,000 281 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 0.600 9,000 284 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 11/03/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K0214 TIME 01:54 PM ESTIMATE NO. 009 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 10/20/20 R.E. NAME: ZOKAI, FARID DATE OF THIS ESTIMATE 11/03/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 386,100.00 15,006,118.82 ADJUSTMENT OF COMPENSATION 0.00 11,367.73 EXTRA WORK 11,789.82 162,601.80 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 397,889.82 15,180,088.35 286 MOBILIZATION LS 10,000,000.0000 10,000,000.00 0.750 7,500,000 ORIGINAL CONTRACT AMOUNT 107,993,733.30 TOTAL WORK COMPLETED 397,889.82 22,680,088.35 MATERIALS ON HAND ON SITE 4,802,206.18 DEDUCTIONS 0.00 0.00 TOTAL 397,889.82 27,482,294.53 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 08/29/24 151 7 0 0 21% 14% PROGRESS IS SATISFACTORY ZOKAI, FARID RESIDENT ENGINEER PROGRAM CAS145 DATE 11/03/20