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 11/22/23 EST. NO. 035 TIME 09:39 AM R.E. NAME: NGUYEN, IRVIN 12-0K0234 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0267 1,075.27 E.W. @ F.A.(+) 060322 N 1064.1 0305 448.28 032323 N 1632.2 0309 32.02 120922 N 1455.1 0330 211.91 111821 N 0822.3 0331 247.26 072122 N 1273.1 0333 19.87 072122 N 1273.2 0334 291.34 033123 N 1705.1 002 0171 322.70 E.W. @ F.A.(+) 050923 N 1666.1 0178 201.69 051023 N 1668.2 011 0250 1,564.75 E.W. @ F.A.(+) 030822 N 0905.1 012 0020 2,282.78 E.W. @ F.A.(+) 092222 N 1399.0 0021 3,785.06 010322 N 1407.0 0024 1,575.19 030123 N 1478.0 0025 829.88 031623 N 1569.0 0026 574.31 042622 N 0696.1 0027 4,207.55 050323 N 1674.0 0028 795.99 051123 N 1691.0 0029 1,415.90 122022 N 1698.0 0030 1,911.80 040123 N 1704.0 0031 16.17 050323 N 1674.1 014 0055 598.86 E.W. @ F.A.(+) 102522 N 1232.1 0056 3,834.78 030623 N 1779.0 016 0027 970.35 E.W. @ F.A.(+) 110421 N 1819.0 0028 10,670.00 103123 N 1941.0 0030 656.60 100523 N 1945.0 017 0076 2,751.50 E.W. @ F.A.(+) 051723 N 1701.0 0080 179.13 073123 N 1830.0 022 0049 600.14 E.W. @ F.A.(+) 091021 N 0356.1 0050 489.52 091321 N 0357.1 024 0281 176.53 E.W. @ F.A.(+) 032422 N 0911.1 025 0010 2,840.20 E.W. @ F.A.(+) 082623 N 1916.0 45,577.33 TOTAL THIS ESTIMATE 4,614,318.58 TOTAL PREVIOUS ESTIMATE 4,659,895.91 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 11/22/23 EST. NO. 035 TIME 09:39 AM R.E. NAME: NGUYEN, IRVIN 12-0K0234 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE CEM4401 CY2020 -10,000.00 002 RET CEM4401 CY2020 10,000.00 003 INVALID SUBSISTENCE -312.00 011 CO 022 ROCK&DELIVERY -32,190.53 013 STL 165 CIDH BENT2LT -2,000.00 013 EWB261 CB BACKHOE -517.00 014 PILE 26 DEDUCTION -500.00 018 ITEM 116 ISSING SUB -19,430.74 021 ITEM 116 FAIL CV9822 -679.00 021 9-1.16E3CONCRETEWASH -10,000.00 021 ITEM 116 MISSING SUB -8,289.28 022 ITEM 135 RW141 CV -231.00 022 BI155LOWSHOTCRETESTR -390.00 024 ITEM 116 MISSING SUB -9,691.47 027 0.00 -84,231.02 LABOR COMPLIANCE VIOLATION MISSING PAYROLL -10,000.00 006 0.00 -10,000.00 TOTAL DEDUCTIONS 0.00 -94,231.02 PROGRAM CAS145 PAGE 1 DATE 11/22/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K0234 TIME 09:39 AM ESTIMATE NO. 035 BID OPENING 06/30/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/23 R.E. NAME: NGUYEN, IRVIN DATE OF THIS ESTIMATE 11/22/23 LOCATION PROGRESS ESTIMATE 12-ORA-5-17.1/18.9 ----------------- GUY F ATKINSON CONSTRUCTION IN ORA CO IN MISSION VIEJO, LAGUNA LLC WOODS AND LAKE FOREST FROM 0.4 MILE 18201 VON KARMAN AVENUE SOUTH OF ALICIA PARKWAY OC TO 0.2 IRVINE CA 92612 MILE NORTH OF EL TORO ROAD UC FED. AID NO. TPLN-6212(24) WIDEN FREEWAY AND BRIDGES, ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 11,000.0000 11,000.00 1.000 11,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 10,000.0000 10,000.00 0.750 7,500 003 TIME-RELATED OVERHEAD (WDAY) WDAY 8,680.0000 6,510,000.00 20.000 173,600.00 692.000 6,006,560 004 CONSTRUCTION AREA SIGNS LS 370,000.0000 370,000.00 0.690 255,300 005 TRAFFIC CONTROL SYSTEM LS 1,785,000.0000 1,785,000.00 0.760 1,356,600 006 FLASHING ARROW SIGN EA 3,950.0000 43,450.00 11.000 43,450 007 TYPE II BARRICADE EA 35.5000 1,065.00 25.000 887 008 TYPE III BARRICADE EA 105.0000 34,650.00 158.000 16,590 009 CHANNELIZER (SURFACE MOUNTED) EA 36.0000 29,880.00 12.000 432.00 564.000 20,304 010 PORTABLE RADAR SPEED FEEDBACK SIGN LS 156,000.0000 156,000.00 0.740 115,440 SYSTEMS 011 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 10,740.0000 10,740.00 0.820 8,806 012 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 2,300.0000 112,700.00 41.000 94,300 013 TEMPORARY RAILING (TYPE K) LF 10.5000 970,200.00 61,498.000 645,729 014 TEMPORARY CRASH CUSHION MODULE EA 239.0000 160,130.00 11.000 2,629.00 471.000 112,569 015 TEMPORARY CRASH CUSHION EA 2,788.0000 55,760.00 22.000 61,336 016 TEMPORARY TRAFFIC SCREEN LF 2.5000 180,750.00 280.000 700.00 23,926.000 59,815 017 JOB SITE MANAGEMENT LS 700,000.0000 700,000.00 0.750 525,000 018 PREPARE STORM WATER POLLUTION PREVENTION LS 35,000.0000 35,000.00 0.500 17,500 PLAN 019 RAIN EVENT ACTION PLAN EA 500.0000 38,000.00 1.000 500.00 30.000 15,000 020 STORM WATER SAMPLING AND ANALYSIS DAY EA 200.0000 3,200.00 10.000 2,000 021 STORM WATER ANNUAL REPORT EA 2,000.0000 8,000.00 3.000 6,000 022 MOVE-IN/MOVE-OUT EA 505.0000 6,565.00 1.000 505.00 6.000 3,030 (TEMPORARY EROSION CONTROL) PROGRAM CAS145 PAGE 2 DATE 11/22/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K0234 TIME 09:39 AM ESTIMATE NO. 035 BID OPENING 06/30/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/23 R.E. NAME: NGUYEN, IRVIN DATE OF THIS ESTIMATE 11/22/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY HYDRAULIC MULCH SQYD 0.6000 65,400.00 15,598.560 9,359.14 45,303.920 27,182 (BONDED FIBER MATRIX) 024 TEMPORARY CHECK DAM LF 4.0000 16,480.00 42.000 168 025 TEMPORARY DRAINAGE INLET PROTECTION EA 146.0000 64,240.00 134.000 19,564 026 TEMPORARY FIBER ROLL LF 3.5000 231,000.00 8,157.000 28,549.50 37,942.300 132,798 027 TEMPORARY GRAVEL BAG BERM LF 6.5000 5,655.00 321.000 2,086 028 TEMPORARY SILT FENCE LF 2.0000 30,200.00 3,105.000 6,210 029 TEMPORARY CONSTRUCTION ENTRANCE EA 5,010.0000 355,710.00 1.000 5,010.00 12.000 60,120 030 STREET SWEEPING LS 475,000.0000 475,000.00 0.690 327,750 031 TEMPORARY CONCRETE WASHOUT LS 173,000.0000 173,000.00 0.750 129,750 032 WATER QUALITY SAMPLING AND ANALYSIS DAY EA 300.0000 300.00 50.000 15,000 033 WATER QUALITY MONITORING REPORT EA 300.0000 300.00 0.000 0 034 TEMPORARY CREEK DIVERSION SYSTEMS LS 139,000.0000 139,000.00 1.000 139,000 035 ASBESTOS COMPLIANCE PLAN LS 15,000.0000 15,000.00 1.000 15,000 036 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.3000 9,540.00 27,010.000 8,103 STRIPE (HAZARDOUS WASTE) 037 ADL BURIAL LOCATION REPORT LS 7,200.0000 7,200.00 1.000 7,200 038 TREATED WOOD WASTE LB 0.2500 12,325.00 0.000 0 039 INVASIVE SPECIES CONTROL LS 5,000.0000 5,000.00 0.000 0 040 NOISE MONITORING LS 6,975.0000 6,975.00 1.000 6,975 041 VIBRATION MONITORING LS 175,000.0000 175,000.00 0.800 140,000 042 SURVEY AND MONITORING OF EXISTING LS 82,000.0000 82,000.00 0.630 51,660 NON-HIGHWAY FACILIES 043 BUILDING SURVEY LS 88,500.0000 88,500.00 0.800 70,800 044 REMOVE 42" ABANDONED PIPE LF 79.0000 101,120.00 1,460.000 115,340 045 REMOVE CONCRETE (LF) LF 7.9000 82,950.00 7,820.000 61,778 046 REMOVE CONCRETE (MISCELLANEOUS) (CY) CY 249.0000 3,486.00 1.000 249 047 REMOVE CONCRETE (MISCELLANEOUS) (SQFT) SQFT 42.5000 6,375.00 141.000 5,992 048 SALVAGE AESTHETIC FEATURE EA 2,774.0000 13,870.00 5.000 13,870 049 TEMPORARY HIGH-VISIBILITY FENCE LF 4.0000 3,280.00 820.000 3,280 PROGRAM CAS145 PAGE 3 DATE 11/22/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K0234 TIME 09:39 AM ESTIMATE NO. 035 BID OPENING 06/30/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/23 R.E. NAME: NGUYEN, IRVIN DATE OF THIS ESTIMATE 11/22/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 CLEARING AND GRUBBING (LS) LS 530,000.0000 530,000.00 1.000 530,000 051 DUST PALLIATIVE LS 9,720.0000 9,720.00 0.640 6,220 052 ROADWAY EXCAVATION CY 23.0000 5,773,000.00 17,306.230 398,043.29 165,468.860 3,805,783 053 ROADWAY EXCAVATION (TYPE Y-1) CY 41.0000 175,480.00 4,238.180 173,765 (AERIALLY DEPOSITED LEAD) 054 STRUCTURE EXCAVATION CY 19.0000 89,509.00 4,711.000 89,509 (F) 055 STRUCTURE EXCAVATION (BRIDGE) CY 62.0000 681,194.00 10,987.000 681,194 (F) 056 STRUCTURE EXCAVATION CY 59.0000 163,902.00 2,778.000 163,902 (F) (ROCK SLOPE PROTECTION) 057 STRUCTURE EXCAVATION (RETAINING WALL) CY 60.0000 2,920,860.00 48,022.000 2,881,320 (F) 058 STRUCTURE EXCAVATION (GROUND ANCHOR CY 41.5000 37,765.00 910.000 37,765 (F) WALL) 059 STRUCTURE BACKFILL (BRIDGE) CY 39.0000 323,232.00 533.000 20,787.00 7,176.000 279,864 (F) 060 STRUCTURE BACKFILL (RETAINING WALL) CY 48.0000 1,856,592.00 908.690 43,617.12 35,587.690 1,708,209 (F) 061 STRUCTURE BACKFILL (GROUND ANCHOR WALL) CY 276.0000 23,184.00 84.000 23,184 (F) 062 PERVIOUS BACKFILL MATERIAL (RETAINING CY 55.0000 18,535.00 337.000 18,535 (F) WALL) 063 LEAN CONCRETE BACKFILL CY 125.0000 4,000.00 32.000 4,000 (F) 064 GROUND MONITORING LS 217,000.0000 217,000.00 0.870 188,790 065 DITCH EXCAVATION CY 31.0000 21,390.00 160.000 4,960.00 684.180 21,209 066 SUBGRADE ENHANCEMENT GEOTEXTILE, SQYD 2.5000 3,250.00 0.000 0 CLASS B2 067 ROCK BLANKET SQFT 101.0000 11,110.00 0.000 0 068 RELOCATE IRRIGATION CONTROLLER EA 1,414.0000 4,242.00 0.000 0 069 MAINTAIN EXISTING PLANTED AREAS LS 128,000.0000 128,000.00 0.680 87,040 070 CHECK AND TEST EXISTING IRRIGATION LS 4,318.0000 4,318.00 1.000 4,318 FACILITIES 071 OPERATE EXISTING IRRIGATION FACILITIES LS 22,220.0000 22,220.00 0.700 15,554 072 REMOVE IRRIGATION FACILITY LS 26,260.0000 26,260.00 1.000 26,260 073 CONTROL AND NEUTRAL CONDUCTORS LS 2,020.0000 2,020.00 0.130 262 074 1" REMOTE CONTROL VALVE EA 414.0000 2,898.00 0.000 0 075 1 1/2" REMOTE CONTROL VALVE EA 490.0000 4,410.00 0.000 0 076 RECYCLED WATER IDENTIFICATION AND LS 975.0000 975.00 0.000 0 WARNING SIGNS PROGRAM CAS145 PAGE 4 DATE 11/22/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K0234 TIME 09:39 AM ESTIMATE NO. 035 BID OPENING 06/30/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/23 R.E. NAME: NGUYEN, IRVIN DATE OF THIS ESTIMATE 11/22/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 RISER SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 76.0000 3,952.00 0.000 0 078 POP-UP SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 80.0000 5,600.00 0.000 0 079 RISER SPRINKLER ASSEMBLY EA 56.0000 1,008.00 0.000 0 080 2" GATE VALVE EA 484.0000 484.00 0.000 0 081 3" GATE VALVE EA 1,232.0000 8,624.00 0.000 0 082 4" GATE VALVE EA 955.0000 1,910.00 0.000 0 083 6" GATE VALVE EA 1,161.0000 1,161.00 0.000 0 084 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 5.0000 12,225.00 0.000 0 (F) LINE) 085 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 5.0000 9,475.00 0.000 0 (F) LINE) 086 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 6.0000 4,530.00 0.000 0 (F) (SUPPLY LINE) 087 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 6.0000 1,770.00 0.000 0 (F) (SUPPLY LINE) 088 2" PLASTIC PIPE (SCHEDULE 40) LF 6.0000 3,360.00 200.000 1,200 (F) (SUPPLY LINE) 089 2" PLASTIC PIPE (CLASS 315) LF 10.5000 3,990.00 0.000 0 (F) (SUPPLY LINE) 090 3" PLASTIC PIPE (CLASS 315) LF 9.0000 28,485.00 490.000 4,410 (F) (SUPPLY LINE) 091 4" PLASTIC PIPE (CLASS 315) LF 12.0000 17,100.00 2,725.000 32,700 (F) (SUPPLY LINE) 092 6" PLASTIC PIPE (CLASS 315) LF 16.5000 23,265.00 0.000 0 (F) (SUPPLY LINE) 093 BALL VALVE EA 757.0000 6,056.00 0.000 0 094 8" CORRUGATED HIGH DENSITY LF 212.0000 5,300.00 0.000 0 POLYETHYLENE PIPE CONDUIT 095 10" CORRUGATED HIGH DENSITY LF 40.0000 40,800.00 30.000 1,200.00 121.000 4,840 POLYETHYLENE PIPE CONDUIT 096 12" CORRUGATED HIGH DENSITY LF 70.0000 33,600.00 40.000 2,800.00 465.000 32,550 POLYETHYLENE PIPE CONDUIT 097 16" CORRUGATED HIGH DENSITY LF 126.0000 6,300.00 30.000 3,780.00 50.000 6,300 POLYETHYLENE PIPE CONDUIT 098 6" WELDED STEEL PIPE CONDUIT LF 93.0000 54,219.00 160.000 14,880 099 BONDED FIBER MATRIX (SQFT) SQFT 0.1500 88,950.00 0.000 0 100 PERMANENT EROSION CONTROL ESTABLISHMENT LS 10,000.0000 10,000.00 0.000 0 WORK 101 FINISHING ROADWAY LS 60,000.0000 60,000.00 0.000 0 102 CLASS 2 AGGREGATE SUBBASE CY 23.0000 770,500.00 17,520.930 402,981 103 CLASS 2 AGGREGATE BASE (CY) CY 30.0000 2,427,000.00 31,964.130 958,923 PROGRAM CAS145 PAGE 5 DATE 11/22/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K0234 TIME 09:39 AM ESTIMATE NO. 035 BID OPENING 06/30/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/23 R.E. NAME: NGUYEN, IRVIN DATE OF THIS ESTIMATE 11/22/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 LEAN CONCRETE BASE CY 211.0000 854,550.00 395.000 83,345.00 3,242.060 684,074 105 LEAN CONCRETE BASE RAPID SETTING CY 252.0000 609,840.00 114.090 28,750.68 1,265.080 318,800 106 BASE BOND BREAKER SQYD 1.1000 59,840.00 1,133.000 1,246.30 26,257.960 28,883 107 GEOSYNTHETIC BOND BREAKER SQYD 2.0000 35,400.00 962.090 1,924.18 8,584.160 17,168 108 HOT MIX ASPHALT (TYPE A) TON 83.0000 2,324,000.00 1,044.090 86,659.47 19,501.870 1,618,655 109 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 139.0000 914,620.00 362.580 50,398.62 5,582.840 776,014 110 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 2.8000 2,660.00 487.000 1,363 111 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 2.8000 16,352.00 4,396.000 12,308 112 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 2.8000 8,036.00 1,102.000 3,085 113 TACK COAT TON 602.0000 26,488.00 1.260 758.52 5.260 3,166 114 REMOVE ASPHALT CONCRETE DIKE LF 2.0000 28,200.00 980.000 1,960.00 12,112.000 24,224 115 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 8.0000 38,800.00 1,077.440 8,619 116 JOINTED PLAIN CONCRETE PAVEMENT CY 257.0000 4,189,100.00 394.710 101,440.47 8,826.450 2,268,397 117 JOINTED PLAIN CONCRETE PAVEMENT CY 323.0000 2,344,980.00 948.150 306,252.45 4,467.770 1,443,089 (RSC) 118 ISOLATION JOINT SEAL (ASPHALT RUBBER) LF 9.5000 351,500.00 0.000 0 119 REMOVE CONCRETE PAVEMENT (CY) CY 50.0000 304,000.00 13.900 695.00 2,456.020 122,801 120 GRIND EXISTING CONCRETE SQYD 7.2500 152,975.00 21,513.000 155,969 PAVEMENT 121 GROUND ANCHOR (SUBHORIZONTAL) EA 2,410.0000 450,670.00 187.000 450,670 122 FURNISH STEEL PILING (HP 10 X 42) LF 18.5000 14,504.00 782.170 14,470 123 DRIVE STEEL PILE (HP 10 X 42) EA 1,105.0000 24,310.00 22.000 24,310 124 FURNISH STEEL PILING (HP 10 X 57) LF 27.0000 630,612.00 23,352.760 630,524 125 DRIVE STEEL PILE (HP 10 X 57) EA 1,105.0000 665,210.00 599.000 661,895 126 24" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 228.0000 117,192.00 514.000 117,192 127 96" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 2,050.0000 213,200.00 104.000 213,200 128 16" CAST-IN-DRILLED-HOLE CONCRETE LF 130.0000 22,100.00 212.500 27,625 PILING (SOUND WALL) 129 24" CAST-IN-DRILLED-HOLE CONCRETE LF 151.0000 147,980.00 0.250 37.75 971.250 146,658 PILING (SOUND WALL) 130 54" CAST-IN-DRILLED-HOLE CONCRETE LF 1,870.0000 261,800.00 18.000 33,660.00 72.000 134,640 PILE (SIGN FOUNDATION) PROGRAM CAS145 PAGE 6 DATE 11/22/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K0234 TIME 09:39 AM ESTIMATE NO. 035 BID OPENING 06/30/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/23 R.E. NAME: NGUYEN, IRVIN DATE OF THIS ESTIMATE 11/22/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 60" CAST-IN-DRILLED-HOLE CONCRETE LF 1,640.0000 442,800.00 25.000 41,000.00 125.800 206,312 PILE (SIGN FOUNDATION) 132 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 268.0000 206,360.00 779.670 208,951 (F) 133 STRUCTURAL CONCRETE, BRIDGE CY 1,030.0000 1,742,760.00 3.000 3,090.00 1,781.700 1,835,151 (F) 134 STRUCTURAL CONCRETE, BRIDGE CY 990.0000 1,269,180.00 740.000 732,600 (F) (POLYMER FIBER) 135 STRUCTURAL CONCRETE, RETAINING WALL CY 415.0000 4,975,435.00 11,891.000 4,934,765 (F) 136 STRUCTURAL CONCRETE, SOUND WALL CY 652.0000 32,600.00 50.000 32,600 (F) 137 STRUCTURAL CONCRETE, APPROACH SLAB CY 625.0000 327,500.00 352.000 220,000 (F) (TYPE N) 138 STRUCTURAL CONCRETE, BOX CULVERT CY 708.0000 465,864.00 485.200 343,521 (F) 139 STRUCTURAL CONCRETE, HEADWALL CY 2,083.0000 33,328.00 15.100 31,453 (F) 140 STRUCTURAL CONCRETE, DRAINAGE INLET CY 1,747.0000 924,163.00 48.800 85,253.60 306.290 535,088 (F) 141 MINOR CONCRETE (MINOR STRUCTURE) CY 1,874.0000 277,352.00 4.600 8,620.40 80.100 150,107 (F) 142 MINOR CONCRETE (BACKFILL) CY 178.0000 38,448.00 129.700 23,086 (F) 143 ARCHITECTURAL TREATMENT SQFT 11.0000 167,145.00 15,195.000 167,145 (F) 144 FRACTURED RIB TEXTURE SQFT 10.0000 488,920.00 45,936.000 459,360 (F) 145 DRILL AND BOND DOWEL LF 37.5000 9,337.50 125.000 4,687 146 FURNISH PRECAST PRESTRESSED EA 24,200.0000 290,400.00 12.000 290,400 CONCRETE GIRDER (70' - 80') 147 FURNISH PRECAST PRESTRESSED CONCRETE EA 57,415.0000 631,565.00 11.000 631,565 BULB-TEE GIRDER (120'-130') 148 FURNISH PRECAST PRESTRESSED CONCRETE EA 57,415.0000 631,565.00 11.000 631,565 BULB-TEE GIRDER (130'-140') 149 ERECT PRECAST PRESTRESSED CONCRETE EA 12,130.0000 412,420.00 34.000 412,420 GIRDER 150 JOINT SEAL (MR 1/2") LF 60.0000 8,580.00 76.000 4,560 151 JOINT SEAL (MR 1 1/2") LF 75.0000 15,900.00 0.000 0 152 BAR REINFORCING STEEL (BRIDGE) LB 0.9000 747,081.90 721,256.000 649,130 (F) 153 BAR REINFORCING STEEL (RETAINING WALL) LB 1.0000 1,760,322.00 1,644,899.000 1,644,899 (F) 154 BAR REINFORCING STEEL (BOX CULVERT) LB 1.0000 104,847.00 71,838.800 71,838 (F) 155 STRUCTURAL SHOTCRETE CY 918.0000 192,780.00 210.000 192,780 (F) 156 ASPHALT MEMBRANE WATERPROOFING SQFT 14.0000 4,354.00 311.000 4,354 (F) 157 FURNISH SIGN STRUCTURE (TRUSS) LB 2.4000 1,155,218.40 21,049.000 50,517.60 21,049.000 50,517 (F) PROGRAM CAS145 PAGE 7 DATE 11/22/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K0234 TIME 09:39 AM ESTIMATE NO. 035 BID OPENING 06/30/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/23 R.E. NAME: NGUYEN, IRVIN DATE OF THIS ESTIMATE 11/22/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 158 INSTALL SIGN STRUCTURE (TRUSS) LB 0.3000 144,402.30 0.000 0 (F) 159 REMOVE SIGN STRUCTURE (EA) EA 4,557.0000 59,241.00 6.000 27,342 160 REMOVE BRIDGE MOUNTED SIGN EA 2,497.0000 7,491.00 1.000 2,497.00 3.000 7,491 161 PEDESTRIAN BARRICADE (TYPE II EA 750.0000 10,500.00 14.000 10,500 MODIDFIED) 162 SOUND WALL (MASONRY BLOCK) SQFT 29.0000 456,953.00 15,757.000 456,953 (F) 163 PUBLIC SAFETY PLAN LS 10,000.0000 10,000.00 1.000 10,000 (F) 164 REMOVE RETAINING WALL (LF) LF 70.0000 398,020.00 486.000 34,020.00 5,353.000 374,710 165 REMOVE RETAINING WALL (PORTION) (LF) LF 65.0000 69,550.00 615.000 39,975.00 928.000 60,320 166 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 2.5000 5,345.00 0.000 0 167 REFINISH BRIDGE DECK SQFT 26.0000 20,436.00 0.000 0 168 FURNISH POLYESTER CONCRETE OVERLAY CF 106.0000 82,044.00 0.000 0 (F) 169 PLACE POLYESTER CONCRETE OVERLAY SQFT 5.2000 43,508.40 0.000 0 (F) 170 REMOVE SOUND WALL (LF) LF 47.5000 47,025.00 993.000 47,167 171 CORE CONCRETE (6") LF 366.0000 2,928.00 0.000 0 172 BRIDGE REMOVAL, LOCATION A LS 44,925.0000 44,925.00 1.000 44,925 173 BRIDGE REMOVAL, LOCATION B LS 485,675.0000 485,675.00 1.000 485,675 174 BRIDGE REMOVAL (PORTION), LOCATION A LS 113,700.0000 113,700.00 1.000 113,700 175 BRIDGE REMOVAL (PORTION), LOCATION B LS 57,815.0000 57,815.00 1.000 57,815 176 COLUMN CASING LB 5.0000 146,345.00 29,269.000 146,345 (F) 177 18" ALTERNATIVE PIPE CULVERT LF 96.0000 62,400.00 197.300 18,940.80 314.400 30,182 178 24" ALTERNATIVE PIPE CULVERT LF 100.0000 976,200.00 233.200 23,320.00 4,722.100 472,210 179 30" ALTERNATIVE PIPE CULVERT LF 170.0000 10,370.00 0.000 0 180 36" ALTERNATIVE PIPE CULVERT LF 135.0000 114,750.00 56.700 7,654.50 846.600 114,291 181 18" REINFORCED CONCRETE PIPE LF 103.0000 101,970.00 45.000 4,635.00 567.400 58,442 182 24" REINFORCED CONCRETE PIPE LF 122.0000 156,526.00 362.900 44,273.80 1,189.900 145,167 183 36" REINFORCED CONCRETE PIPE LF 168.0000 176,400.00 1,221.400 205,195 184 18" POLYMERIC SHEET COATED LF 229.0000 572.50 0.000 0 CORRUGATED STEEL PIPE (0.079" THICK) PROGRAM CAS145 PAGE 8 DATE 11/22/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K0234 TIME 09:39 AM ESTIMATE NO. 035 BID OPENING 06/30/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/23 R.E. NAME: NGUYEN, IRVIN DATE OF THIS ESTIMATE 11/22/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 185 24" POLYMERIC SHEET COATED LF 143.0000 6,149.00 54.000 7,722 CORRUGATED STEEL PIPE (0.079" THICK) 186 CHANNEL SUBDRAIN LF 54.5000 11,445.00 203.600 11,096 187 3" PLASTIC PIPE (EDGE DRAIN) LF 19.0000 152,380.00 474.000 9,006.00 3,747.000 71,193 188 3" PLASTIC PIPE (EDGE DRAIN OUTLET) LF 198.0000 61,380.00 18.500 3,663.00 138.500 27,423 189 18" CORRUGATED STEEL PIPE RISER LF 328.0000 8,528.00 16.000 5,248 (.079" THICK) 190 GRATED LINE DRAIN LF 132.0000 180,840.00 440.000 58,080 191 CURB DRAIN EA 3,953.0000 3,953.00 0.000 0 192 48" CORRUGATED STEEL PIPE RISER LF 3,222.0000 19,332.00 0.000 0 (.079" THICK) 193 18" ALTERNATIVE FLARED END SECTION EA 550.0000 550.00 0.000 0 194 24" ALTERNATIVE FLARED END SECTION EA 1,045.0000 3,135.00 1.000 1,045.00 1.000 1,045 195 30" ALTERNATIVE FLARED END SECTION EA 1,009.0000 1,009.00 0.000 0 196 36" PRECAST CONCRETE PIPE INLET LF 600.0000 19,800.00 19.100 11,460 197 36" REINFORCED CONCRETE PIPE RISER LF 395.0000 43,450.00 0.700 276.50 48.600 19,197 198 ABANDON INLET EA 2,298.0000 2,298.00 1.000 2,298 199 ABANDON MANHOLE EA 2,373.0000 9,492.00 2.000 4,746 200 ABANDON PIPELINE EA 1,779.0000 5,337.00 0.000 0 201 REMOVE OVERSIDE DRAIN EA 1,230.0000 1,230.00 1.000 1,230 202 REMOVE PIPE (LF) LF 28.0000 291,200.00 5,274.900 147,697 203 REMOVE REINFORCED CONCRETE BOX CULVERT LF 58.0000 71,920.00 0.000 0 (LF) 204 REMOVE INLET EA 1,115.0000 144,950.00 65.000 72,475 205 REMOVE HEADWALL EA 1,077.0000 5,385.00 6.000 6,462 206 REMOVE MANHOLE EA 1,050.0000 10,500.00 2.000 2,100 207 REMOVE FLARED END SECTION (EA) EA 296.0000 296.00 0.000 0 208 ADJUST INLET EA 2,119.0000 4,238.00 1.000 2,119 209 REMOVE CONCRETE (CHANNEL) CY 162.0000 38,880.00 295.500 47,871 210 CAP INLET EA 1,615.0000 1,615.00 2.000 3,230 211 CAP MANHOLE EA 2,542.0000 2,542.00 1.000 2,542 PROGRAM CAS145 PAGE 9 DATE 11/22/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K0234 TIME 09:39 AM ESTIMATE NO. 035 BID OPENING 06/30/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/23 R.E. NAME: NGUYEN, IRVIN DATE OF THIS ESTIMATE 11/22/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 212 GEOMEMBRANE LINER SQYD 38.0000 60,040.00 0.000 0 213 SAND BACKFILL CY 213.0000 5,325.00 0.000 0 214 REMOVE SLOPE PAVING (SQYD) SQYD 33.0000 25,740.00 568.000 18,744 215 CONCRETE (DITCH LINING) CY 612.0000 58,752.00 107.100 65,545 216 SLOPE PAVING (CONCRETE) CY 829.0000 90,361.00 138.300 114,650 217 ROCK SLOPE PROTECTION CY 141.0000 4,794.00 6.700 944.70 6.700 944 (20 LB, CLASS I, METHOD B) (CY) 218 CONCRETED-ROCK SLOPE PROTECTION CY 192.0000 78,720.00 407.000 78,144 W/STEEL FIBER (CLASS IV) 219 CONCRETED-ROCK SLOPE PROTECTION CY 194.0000 613,040.00 3,946.900 765,698 W/STEEL FIBER (CLASS IX) 220 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 8.0000 704.00 17.300 138.40 17.300 138 221 ROCK SLOPE PROTECTION FABRIC (CLASS 10) SQYD 3.6000 5,688.00 1,350.660 4,862 222 MINOR CONCRETE (GUTTER) (LF) LF 35.0000 113,295.00 2,093.000 73,255 223 DETECTABLE WARNING SURFACE SQFT 50.0000 15,000.00 105.000 5,250 224 MINOR CONCRETE (MISCELLANEOUS CY 477.0000 138,330.00 302.270 144,182 CONSTRUCTION) 225 MINOR CONCRETE (CURB AND GUTTER) CY 416.0000 312,000.00 36.200 15,059.20 294.260 122,412 226 MINOR CONCRETE (ISLAND PAVING) CY 416.0000 45,760.00 38.000 15,808 227 MINOR CONCRETE (DRIVEWAY) CY 416.0000 12,480.00 29.700 12,355 228 MINOR CONCRETE (SIDEWALK) CY 416.0000 99,840.00 3.300 1,372.80 75.280 31,316 229 MINOR CONCRETE (TEXTURED PAVING) CY 497.0000 203,770.00 172.000 85,484 230 MINOR CONCRETE (CURB RAMP) CY 1,268.0000 53,256.00 -8.000 -10,144.00 18.300 23,204 231 REMOVE CONCRETE ISLAND (PORTIONS) (CY) CY 190.0000 19,000.00 93.100 17,689 232 REMOVE CONCRETE SIDEWALK AND DRIVEWAY CY 113.0000 37,290.00 136.330 15,405 233 PRE/POST CONSTRUCTION SURVEYS EA 1,220.0000 25,620.00 4.000 4,880 234 MISCELLANEOUS IRON AND STEEL LB 1.2500 151,835.00 30,422.200 38,027 (F) 235 MISCELLANEOUS METAL (BRIDGE) LB 15.0000 11,145.00 0.000 0 (F) 236 MODIFYING LIGHTING SYSTEMS (CITY LS 19,716.0000 19,716.00 0.950 18,730.20 0.950 18,730 STREET) 237 MODIFYING SIGNAL AND LIGHTING LS 389,230.0000 389,230.00 0.000 0 SYSTEMS (CITY STREET) 238 RECONSTRUCT AESTHETIC FEATURE EA 3,065.0000 15,325.00 0.000 0 PROGRAM CAS145 PAGE 10 DATE 11/22/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K0234 TIME 09:39 AM ESTIMATE NO. 035 BID OPENING 06/30/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/23 R.E. NAME: NGUYEN, IRVIN DATE OF THIS ESTIMATE 11/22/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 239 TEMPORARY FENCE LF 13.0000 72,670.00 1,685.000 21,905.00 5,996.000 77,948 240 CHAIN LINK FENCE (TYPE CL-6) LF 21.0000 105,000.00 3,007.000 63,147 241 4' CHAIN LINK GATE (TYPE CL-6) EA 1,194.0000 3,582.00 1.000 1,194 242 8' CHAIN LINK GATE (TYPE CL-6) EA 1,785.0000 3,570.00 0.000 0 243 12' CHAIN LINK GATE (TYPE CL-6) EA 3,205.0000 3,205.00 0.000 0 244 REMOVE CHAIN LINK FENCE LF 7.0000 34,790.00 4,040.000 28,280 245 REMOVE PAVEMENT MARKER EA 0.7000 19,040.00 46.000 32.20 6,962.000 4,873 246 REMOVE DELINEATOR EA 20.0000 2,400.00 0.000 0 247 DELINEATOR (CLASS 1) EA 42.0000 11,340.00 0.000 0 248 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.5000 41,000.00 128.000 320.00 7,443.000 18,607 249 OBJECT MARKER (TYPE P) EA 48.5000 5,820.00 1.000 48.50 75.000 3,637 250 OBJECT MARKER (TYPE R) EA 145.0000 2,175.00 -3.000 -435.00 13.000 1,885 251 REMOVE ROADSIDE SIGN EA 51.0000 10,200.00 85.000 4,335 252 REMOVE ROADSIDE SIGN PANEL EA 127.0000 2,159.00 0.000 0 253 REMOVE SIGN PANEL EA 846.0000 3,384.00 0.000 0 254 SALVAGE ROADSIDE SIGN EA 382.0000 3,056.00 0.000 0 255 RELOCATE ROADSIDE SIGN EA 510.0000 5,100.00 0.000 0 256 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 28.0000 123,760.00 0.000 0 257 FURNISH LAMINATED PANEL SIGN (1"-TYPE B) SQFT 30.0000 5,700.00 0.000 0 258 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.0000 7,400.00 15.900 159 (0.063"-UNFRAMED) 259 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.0000 7,650.00 38.600 347 FOR RETROREFLECTIVE SHEETING TYPE XI (0.063"-UNFRAMED) 260 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 11.0000 1,980.00 0.000 0 (0.080"-UNFRAMED) 261 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.0000 14,520.00 78.800 945 FOR RETROREFLECTIVE SHEETING TYPE XI (0.080"-UNFRAMED) 262 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.5000 4,125.00 0.000 0 (0.063"-FRAMED) 263 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.5000 13,095.00 51.000 688 FOR RETROREFLECTIVE SHEETING TYPE XI (0.080"-FRAMED) PROGRAM CAS145 PAGE 11 DATE 11/22/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K0234 TIME 09:39 AM ESTIMATE NO. 035 BID OPENING 06/30/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/23 R.E. NAME: NGUYEN, IRVIN DATE OF THIS ESTIMATE 11/22/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 264 METAL (BARRIER MOUNTED SIGN) LB 12.0000 33,720.00 0.000 0 265 ROADSIDE SIGN - ONE POST EA 204.0000 32,640.00 7.000 1,428 266 ROADSIDE SIGN - TWO POST EA 301.0000 15,050.00 2.000 602 267 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 107.0000 5,350.00 2.000 214 METHOD) 268 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 21.5000 3,440.00 0.000 0 269 INSTALL SIGN PANEL ON CONCRETE EA 485.0000 4,850.00 0.000 0 BARRIER 270 INSTALL ROADSIDE SIGN PANEL ON EA 127.5000 1,785.00 0.000 0 EXISTING POST 271 INSTALL ROADSIDE SIGN EA 4,490.0000 8,980.00 0.000 0 (LAMINATED WOOD BOX POST) 272 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 28.5000 96,615.00 1,275.000 36,337 273 VEGETATION CONTROL (MINOR CONCRETE) SQYD 66.0000 133,320.00 135.600 8,949.60 842.330 55,593 274 CHAIN LINK RAILING LF 52.7500 25,109.00 116.000 6,119 (F) 275 CHAIN LINK RAILING (TYPE 7) LF 130.0000 78,260.00 309.000 40,170 (F) 276 CHAIN LINK RAILING (TYPE 7 MODIFIED) LF 345.0000 13,110.00 0.000 0 (F) 277 CABLE RAILING LF 26.0000 71,474.00 1,926.000 50,076 (F) 278 TRANSITION RAILING (TYPE WB-31) EA 3,737.0000 29,896.00 4.000 14,948 279 END CAP (TYPE A) EA 303.0000 606.00 0.000 0 280 END ANCHOR ASSEMBLY (TYPE SFT) EA 793.0000 8,723.00 5.000 3,965 281 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,530.0000 35,300.00 4.000 14,120 282 SEVERE-DUTY CRASH CUSHION EA 37,280.0000 372,800.00 3.000 111,840 283 CONCRETE BARRIER (TYPE 60MGA LF 127.0000 50,038.00 0.000 0 MODIFIED) 284 CONCRETE BARRIER (TYPE 60M) LF 158.0000 162,740.00 881.000 139,198 285 CONCRETE BARRIER (TYPE 60MC) LF 143.0000 127,270.00 0.000 0 286 CONCRETE BARRIER (TYPE 60MD) LF 85.0000 263,925.00 2,112.000 179,520 287 CONCRETE BARRIER (TYPE 60MG) LF 90.0000 159,300.00 0.000 0 288 CONCRETE BARRIER (TYPE 60MGC) LF 93.0000 461,280.00 0.000 0 289 CONCRETE BARRIER (TYPE 60MGF) LF 243.0000 294,030.00 0.000 0 290 CONCRETE BARRIER (TYPE 732SW LF 264.0000 166,320.00 313.300 82,711 (F) MODIFIED) PROGRAM CAS145 PAGE 12 DATE 11/22/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K0234 TIME 09:39 AM ESTIMATE NO. 035 BID OPENING 06/30/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/23 R.E. NAME: NGUYEN, IRVIN DATE OF THIS ESTIMATE 11/22/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 291 CONCRETE BARRIER (TYPE 736SV) LF 221.0000 78,234.00 354.000 78,234 (F) 292 CONCRETE BARRIER (TYPE 842) LF 144.0000 29,232.00 203.000 29,232 (F) 293 CONCRETE BARRIER (TYPE 842A) LF 146.0000 538,740.00 67.000 9,782.00 2,636.000 384,856 (F) 294 CONCRETE BARRIER (TYPE 842B) LF 249.0000 200,196.00 12.000 2,988 (F) 295 CONCRETE BARRIER (TYPE 842 MODIFIED) LF 156.0000 63,804.00 409.000 63,804.00 409.000 63,804 (F) 296 CONCRETE BARRIER (TYPE 842A LF 154.0000 178,178.00 1,157.000 178,178 (F) MODIFED) 297 REMOVE GUARDRAIL LF 7.0000 18,060.00 103.000 721.00 1,790.500 12,533 298 REMOVE CONCRETE BARRIER LF 17.0000 142,630.00 743.000 12,631 299 REMOVE CRASH CUSHION EA 2,020.0000 2,020.00 1.000 2,020 300 THERMOPLASTIC PAVEMENT MARKING SQFT 3.3000 24,255.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 301 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 395.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) 302 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.4600 7,038.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 303 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.4600 47,380.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 304 PAINT TRAFFIC STRIPE (2-COAT) LF 0.2000 107,600.00 8,002.000 1,600.40 309,977.000 61,995 305 PAINT PAVEMENT MARKING (2-COAT) SQFT 2.5000 19,575.00 192.000 480.00 6,451.000 16,127 306 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 43,610.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 307 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 18,590.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 308 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 9,680.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 309 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 15,920.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 310 REMOVE PAINTED TRAFFIC STRIPE LF 0.1500 47,100.00 2,430.000 364.50 120,314.000 18,047 311 REMOVE PAINTED PAVEMENT MARKING SQFT 1.8500 59,570.00 742.000 1,372.70 3,029.000 5,603 312 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 27,600.00 147,388.000 29,477 313 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.8000 9,342.00 3,003.000 5,405 314 REMOVE CONTRAST TREATMENT SQFT 2.5000 12,325.00 5,630.000 14,075 PROGRAM CAS145 PAGE 13 DATE 11/22/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K0234 TIME 09:39 AM ESTIMATE NO. 035 BID OPENING 06/30/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/23 R.E. NAME: NGUYEN, IRVIN DATE OF THIS ESTIMATE 11/22/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 315 ELECTRIC SERVICE FOR IRRIGATION LS 31,500.0000 31,500.00 0.320 10,080 316 SIGN ILLUMINATION SYSTEM LS 70,370.0000 70,370.00 0.030 2,111 317 CAMERA SYSTEMS LS 196,000.0000 196,000.00 0.120 23,520.00 0.380 74,480 318 FIBER OPTIC CABLE SYSTEMS LS 1,582,000.0000 1,582,000.00 0.040 63,280.00 0.800 1,265,600 319 TEMPORARY LIGHTING SYSTEMS LS 497,000.0000 497,000.00 0.900 447,300 320 MODIFYING LIGHTING SYSTEMS LS 1,464,000.0000 1,464,000.00 0.950 1,390,800 321 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 818,350.0000 818,350.00 0.690 564,661 322 MODIFYING RAMP METERING SYSTEMS LS 1,985,000.0000 1,985,000.00 0.050 99,250.00 0.720 1,429,200 323 MODIFYING TRAFFIC MONITORING STATIONS LS 61,615.0000 61,615.00 0.250 15,403 324 MODIFYING CHANGEABLE MESSAGE LS 99,250.0000 99,250.00 0.120 11,910 SIGN SYSTEMS 325 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 326 CONCRETED-ROCK SLOPE PROTECTION CY 297.0000 4,455.00 0.000 0 (20 LB, CLASS I, METHOD B) (CY) PROGRAM CAS145 PAGE 14 DATE 11/22/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K0234 TIME 09:39 AM ESTIMATE NO. 035 BID OPENING 06/30/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/23 R.E. NAME: NGUYEN, IRVIN DATE OF THIS ESTIMATE 11/22/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 2,092,484.89 59,426,772.21 ADJUSTMENT OF COMPENSATION 0.00 431,821.04 EXTRA WORK 45,577.33 4,228,074.87 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 2,138,062.22 64,086,668.12 327 MOBILIZATION LS 8,968,379.0000 8,968,379.00 1.000 8,968,379 ORIGINAL CONTRACT AMOUNT 90,405,498.00 TOTAL WORK COMPLETED 2,138,062.22 73,055,047.12 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 -94,231.02 TOTAL 2,138,062.22 72,960,816.10 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 10/13/20 1000 01/04/21 12/07/20 11/21/24 692 46 191 0 76% 58% PROGRESS IS SATISFACTORY NGUYEN, IRVIN RESIDENT ENGINEER