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 11/21/13 EST. NO.22 TIME 02:52 PM R.E. NAME: TRAN, KELVIN 07-215914 --------------------------------------------------------------------------- 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 11/21/13 EST. NO.22 TIME 02:52 PM R.E. NAME: TRAN, KELVIN 07-215914 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE ANMLS CIDH PILEABUT1 -3,000.00 04 FAIL TO COMPLY CPM -122,185.55 15 FAIL COMPLY CPM REQ -122,185.55 16 RTRN DEDUCT TO CPM 244,371.10 17 0.00 -3,000.00 TOTAL DEDUCTIONS 0.00 -3,000.00 PROGRAM CAS145 PAGE 1 DATE 11/21/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-215914 TIME 02:52 PM ESTIMATE NO. 22 BID OPENING 10/27/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/13 R.E. NAME: TRAN, KELVIN DATE OF THIS ESTIMATE 11/21/13 LOCATION PROGRESS ESTIMATE 07-LA-5-1.2/2.1 ----------------- C C MYERS INC IN LOS ANGELES COUNTY IN SANTA FE 1822 S. LEWIS STREET SPRINGS FROM 0.3 MILE SOUTH OF ANAHEIM, CA 92805 NORTH FORK COYOTE CREEK BRIDGE TO 0.3 MILE NORTH OF MARQUARDT AVE, AT NORWALK HUB FED. AID NO. N O N E WIDEN AND REALIGN FREEWAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 10,000.0000 10,000.00 0.500 5,000 002 TIME-RELATED OVERHEAD WDAY 4,000.0000 2,080,000.00 22.000 88,000.00 395.000 1,580,000 003 TEMPORARY SUPPORT LS 10,000.0000 10,000.00 1.000 10,000 004 CONSTRUCTION SITE MANAGEMENT LS 60,000.0000 60,000.00 0.050 3,000.00 0.350 21,000 005 PREPARE STORM WATER POLLUTION LS 10,000.0000 10,000.00 1.000 10,000 PREVENTION PLAN 006 TEMPORARY FIBER ROLL LF 3.0000 12,900.00 250.000 750.00 11,780.000 35,340 007 TEMPORARY SILT FENCE LF 3.0000 7,710.00 1,620.000 4,860 008 TEMPORARY GRAVEL BAG BERM LF 2.0000 3,800.00 80.000 160.00 1,140.000 2,280 009 TEMPORARY CONCRETE WASHOUT FACILITY EA 1,800.0000 72,000.00 8.000 14,400 010 TEMPORARY CONSTRUCTION ENTRANCE EA 2,500.0000 12,500.00 7.000 17,500 011 TEMPORARY COVER SQYD 1.0000 11,700.00 9,879.000 9,879 012 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 7,000.00 12.000 2,400.00 33.000 6,600 013 STREET SWEEPING LS 50,000.0000 50,000.00 0.050 2,500.00 0.350 17,500 014 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 50,000.0000 50,000.00 0.050 2,500.00 0.350 17,500 015 RAIN EVENT ACTION PLAN EA 500.0000 30,000.00 16.000 8,000 016 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 2.000 4,000 017 STORM WATER SAMPLING AND ANALYSIS DAY EA 400.0000 12,000.00 4.000 1,600 018 CONSTRUCTION AREA SIGNS LS 35,000.0000 35,000.00 0.600 21,000 019 TRAFFIC CONTROL SYSTEM LS 250,000.0000 250,000.00 0.050 12,500.00 0.350 87,500 020 TYPE III BARRICADE EA 100.0000 5,400.00 61.000 6,100 021 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 8.0000 4,640.00 188.000 1,504.00 188.000 1,504 022 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.7000 70,700.00 30,032.000 21,022.40 65,082.000 45,557 PROGRAM CAS145 PAGE 2 DATE 11/21/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-215914 TIME 02:52 PM ESTIMATE NO. 22 BID OPENING 10/27/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/13 R.E. NAME: TRAN, KELVIN DATE OF THIS ESTIMATE 11/21/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 CHANNELIZER (SURFACE MOUNTED) EA 30.0000 3,900.00 26.000 780.00 49.000 1,470 024 TEMPORARY TERMINAL SECTION (TYPE K) EA 2,000.0000 10,000.00 2.000 4,000 025 RELOCATE PORTABLE CONCRETE BARRIER LF 4.0000 4,120.00 0.000 0 (TYPE 60K) 026 TEMPORARY RAILING (TYPE K) LF 11.0000 323,400.00 4,420.000 48,620.00 16,100.010 177,100 027 TEMPORARY CRASH CUSHION MODULE EA 250.0000 21,500.00 14.000 3,500.00 36.000 9,000 028 REMOVE YELLOW PAINTED TRAFFIC STRIPE LF 0.7000 15,820.00 14,874.000 10,411 (HAZARDOUS WASTE) 029 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.7000 3,913.00 5,931.000 4,151 STRIPE (HAZARDOUS WASTE) 030 REMOVE YELLOW THERMOPLASTIC PAVEMENT SQFT 2.5000 1,600.00 0.000 0 MARKING (HAZARDOUS WASTE) 031 ABANDON CULVERT LF 25.0000 9,750.00 241.300 6,032 032 REMOVE CHAIN LINK FENCE LF 7.0000 42,630.00 3,833.000 26,831 033 REMOVE METAL BEAM GUARD RAILING LF 15.0000 6,450.00 700.000 10,500 034 REMOVE DOUBLE METAL BEAM BARRIER LF 8.0000 28,000.00 1,440.000 11,520 035 REMOVE TRAFFIC STRIPE LF 0.6000 35,220.00 6,164.000 3,698.40 11,247.000 6,748 036 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 15,000.00 5,857.000 3,514 037 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.5000 3,200.00 0.000 0 038 REMOVE PAVEMENT MARKER EA 0.6000 3,504.00 672.000 403.20 3,884.000 2,330 039 REMOVE ROADSIDE SIGN (WOOD POST) EA 150.0000 4,650.00 17.000 2,550 040 REMOVE ROADSIDE SIGN (METAL POST) EA 100.0000 4,100.00 4.000 400 041 REMOVE ROADSIDE SIGN EA 80.0000 800.00 3.000 240 (STRAP AND SADDLE BRACKET METHOD) 042 REMOVE SIGN STRUCTURE EA 7,500.0000 7,500.00 1.000 7,500 043 REMOVE PIPE LF 20.0000 13,400.00 364.100 7,282 044 REMOVE INLET EA 1,000.0000 9,000.00 8.000 8,000 045 REMOVE HEADWALL EA 500.0000 3,500.00 7.000 3,500 046 REMOVE MANHOLE EA 2,000.0000 8,000.00 1.000 2,000 047 REMOVE CONCRETE PAVEMENT SQFT 0.3500 91,350.00 4,464.000 1,562 048 REMOVE ASPHALT CONCRETE SURFACING SQYD 1.4000 41,440.00 13,652.000 19,112 049 RELOCATE ROADSIDE SIGN EA 250.0000 1,000.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 11/21/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-215914 TIME 02:52 PM ESTIMATE NO. 22 BID OPENING 10/27/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/13 R.E. NAME: TRAN, KELVIN DATE OF THIS ESTIMATE 11/21/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 ADJUST MANHOLE TO GRADE EA 1,200.0000 1,200.00 0.000 0 051 ADJUST FRAME AND COVER TO GRADE (SEWER) EA 600.0000 1,800.00 0.000 0 052 ADJUST MANHOLE TO GRADE (SEWER) EA 1,200.0000 4,800.00 0.000 0 053 MODIFY INLET EA 2,000.0000 2,000.00 0.000 0 054 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.0000 8,310.00 0.000 0 055 REMOVE CONCRETE CY 70.0000 22,400.00 291.720 20,420 056 REMOVE CONCRETE CURB LF 3.0000 27,900.00 3,028.000 9,084 057 REMOVE CRASH CUSHION (SAND FILLED) EA 350.0000 1,400.00 0.000 0 058 BRIDGE REMOVAL, LOCATION A LS 150,000.0000 150,000.00 0.900 135,000 059 BRIDGE REMOVAL, LOCATION B LS 120,000.0000 120,000.00 0.100 12,000 060 BRIDGE REMOVAL, LOCATION C LS 65,000.0000 65,000.00 1.000 65,000 061 CLEARING AND GRUBBING LS 375,000.0000 375,000.00 0.950 356,250 062 ROADWAY EXCAVATION CY 12.0000 450,000.00 24,604.500 295,254 063 ROADWAY EXCAVATION (CONTAMINATED CY 90.0000 154,800.00 0.000 0 MATERIAL) 064 ROADWAY EXCAVATION (TYPE Y-1) CY 12.0000 132,000.00 10,151.000 121,812 (AERIALLY DEPOSITED LEAD) 065 LEAD COMPLIANCE PLAN LS 7,500.0000 7,500.00 0.700 5,250 066 STRUCTURE EXCAVATION (AUSTIN VAULT), CY 50.0000 330,750.00 0.000 0 (F) CONTAMINATED 067 STRUCTURE EXCAVATION (BRIDGE) CY 45.0000 231,750.00 4,870.000 219,150 (F) 068 STRUCTURE EXCAVATION (RETAINING WALL) CY 20.0000 83,780.00 2,667.000 53,340 (F) 069 STRUCTURE EXCAVATION (TYPE Y-1) CY 12.0000 11,088.00 589.000 7,068.00 924.000 11,088 (F) (AERIALLY DEPOSITED LEAD) 070 SAND BEDDING CY 50.0000 7,500.00 0.000 0 071 SAND BED (AUSTIN VAULT) CY 40.0000 15,200.00 0.000 0 072 STRUCTURE BACKFILL (AUSTIN VAULT) CY 80.0000 57,600.00 0.000 0 (F) 073 STRUCTURE BACKFILL (BRIDGE) CY 25.0000 136,800.00 888.000 22,200.00 1,768.000 44,200 (F) 074 STRUCTURE BACKFILL (SLURRY CEMENT) CY 100.0000 22,800.00 83.000 8,300 (F) 075 STRUCTURE EXCAVATION (BRIDGE), CY 50.0000 184,500.00 3,690.000 184,500 (F) CONTAMINATED 076 STRUCTURE BACKFILL (RETAINING WALL) CY 30.0000 201,330.00 620.000 18,600.00 2,542.000 76,260 (F) PROGRAM CAS145 PAGE 4 DATE 11/21/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-215914 TIME 02:52 PM ESTIMATE NO. 22 BID OPENING 10/27/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/13 R.E. NAME: TRAN, KELVIN DATE OF THIS ESTIMATE 11/21/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 SAND BACKFILL CY 75.0000 8,250.00 55.000 4,125 078 DITCH EXCAVATION CY 25.0000 11,500.00 82.000 2,050 079 DITCH EXCAVATION (BIOSWALE) CY 17.0000 1,360.00 0.000 0 080 EARTH RETAINING STRUCTURE, LOCATION A SQFT 50.0000 76,250.00 0.000 0 (F) 081 EARTH RETAINING STRUCTURE, LOCATION B SQFT 35.0000 171,325.00 0.000 0 (F) 082 EARTH RETAINING STRUCTURE, LOCATION C SQFT 30.0000 229,200.00 0.000 0 (F) 083 EARTH RETAINING STRUCTURE, LOCATION D SQFT 30.0000 204,000.00 0.000 0 (F) 084 GEOSYNTHETIC REINFORCED EMBANKMENT SQFT 18.0000 84,150.00 1,620.000 29,160 085 IMPORTED BORROW (CY) CY 1.0000 63,500.00 28,492.000 28,492 086 LIGHTWEIGHT FILL (EXPANDED POLYSTYRENE CY 145.0000 252,300.00 1,645.000 238,525 BLOCK) 087 GASOLINE RESISTANT GEOMEMBRANE SQYD 35.0000 81,200.00 2,590.000 90,650 088 HIGHWAY PLANTING LS 60,000.0000 60,000.00 0.000 0 089 ROCK BLANKET SQYD 55.0000 127,600.00 0.000 0 090 PLANT ESTABLISHMENT WORK LS 25,000.0000 25,000.00 0.000 0 091 IRRIGATION SYSTEM LS 60,000.0000 60,000.00 0.000 0 092 3" SUPPLY LINE (BRIDGE) LF 50.0000 24,100.00 0.000 0 (F) 093 IRRIGATION SLEEVE LF 40.0000 8,000.00 0.000 0 094 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 095 CLASS 3 AGGREGATE BASE CY 23.0000 457,700.00 5,899.160 135,680 096 LEAN CONCRETE BASE CY 90.0000 1,548,000.00 219.880 19,789.20 5,527.860 497,507 097 LEAN CONCRETE BASE (RAPID SETTING) CY 260.0000 117,000.00 527.000 137,020.00 527.000 137,020 098 HOT MIX ASPHALT (TYPE A) TON 68.0000 441,320.00 446.260 30,345.68 1,596.260 108,545 099 HOT MIX ASPHALT (TYPE B) TON 68.0000 451,520.00 130.250 8,857.00 2,818.250 191,641 100 DATA CORE LS 5,000.0000 5,000.00 0.000 0 101 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 8.0000 800.00 0.000 0 102 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 8.0000 1,760.00 0.000 0 103 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 8.0000 1,040.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 11/21/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-215914 TIME 02:52 PM ESTIMATE NO. 22 BID OPENING 10/27/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/13 R.E. NAME: TRAN, KELVIN DATE OF THIS ESTIMATE 11/21/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 TACK COAT TON 800.0000 17,600.00 9.000 7,200 105 JOINTED PLAIN CONCRETE PAVEMENT CY 120.0000 2,064,000.00 1,480.460 177,655.20 4,541.360 544,963 106 REPLACE CONCRETE PAVEMENT CY 1,200.0000 34,800.00 45.000 54,000.00 45.000 54,000 (RAPID STRENGTH CONCRETE) 107 SEAL PAVEMENT JOINT LF 5.0000 130,000.00 6,864.000 34,320.00 6,864.000 34,320 108 SEAL ISOLATION JOINT LF 20.0000 13,000.00 0.000 0 109 TIE BAR EA 5.0000 47,600.00 441.000 2,205.00 4,124.000 20,620 110 DOWEL BAR EA 12.0000 301,200.00 3,042.000 36,504.00 8,630.000 103,560 111 44" PERMANENT STEEL CASING LF 900.0000 238,500.00 114.100 102,690 112 56" PERMANENT STEEL CASING LF 950.0000 196,650.00 85.000 80,750 113 24" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 90.0000 684,540.00 4,548.000 409,320 114 36" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 195.0000 461,370.00 1,467.000 286,065 115 48" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 310.0000 510,880.00 496.000 153,760 116 FURNISH PILING (CLASS 90) LF 37.0000 404,743.00 2,776.000 102,712.00 10,939.000 404,743 (ALTERNATIVE W) 117 DRIVE PILE (CLASS 90) EA 900.0000 198,900.00 48.000 43,200.00 221.000 198,900 (ALTERNATIVE W) 118 FURNISH PILING (CLASS 140) LF 43.0000 928,069.00 577.000 24,811.00 21,583.000 928,069 (ALTERNATIVE W) 119 DRIVE PILE (CLASS 140) EA 800.0000 329,600.00 15.000 12,000.00 412.000 329,600 (ALTERNATIVE W) 120 FURNISH PILING (CLASS 200) LF 55.0000 354,970.00 0.000 0 (ALTERNATIVE W) 121 DRIVE PILE (CLASS 200) EA 900.0000 115,200.00 0.000 0 (ALTERNATIVE W) 122 PRESTRESSING CAST-IN-PLACE CONCRETE LS 200,000.0000 200,000.00 0.100 20,000 123 CONCRETE CURB (TYPE A3-8) CY 750.0000 24,000.00 0.000 0 (F) 124 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 200.0000 312,000.00 670.000 134,000 (F) 125 STRUCTURAL CONCRETE, BRIDGE CY 400.0000 4,050,000.00 2,325.000 930,000 (F) 126 STRUCTURAL CONCRETE, RETAINING WALL CY 310.0000 857,460.00 1,265.000 392,150 (F) 127 STRUCTURAL CONCRETE, BARRIER SLAB CY 300.0000 171,300.00 0.000 0 (F) 128 STRUCTURAL CONCRETE, APPROACH SLAB CY 300.0000 296,400.00 229.000 68,700 (F) (TYPE N) 129 STRUCTURAL CONCRETE, BOX CULVERT CY 1,000.0000 264,000.00 237.790 237,790 (F) 130 STRUCTURAL CONCRETE (AUSTIN VAULT) CY 300.0000 325,200.00 0.000 0 (F) PROGRAM CAS145 PAGE 6 DATE 11/21/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-215914 TIME 02:52 PM ESTIMATE NO. 22 BID OPENING 10/27/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/13 R.E. NAME: TRAN, KELVIN DATE OF THIS ESTIMATE 11/21/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 MINOR CONCRETE (MINOR STRUCTURE) CY 1,000.0000 189,000.00 85.160 85,160 (F) 132 MINOR CONCRETE (BACKFILL) CY 115.0000 4,830.00 41.290 4,748 (F) 133 ARCHITECTURAL TREATMENT SQFT 15.0000 557,805.00 16,209.000 243,135 (F) 134 ARCHITECTURAL SURFACE (BARRIER) SQFT 5.0000 43,750.00 825.000 4,125.00 825.000 4,125 (F) 135 DRILL AND BOND DOWEL LF 12.0000 8,616.00 0.000 0 (F) 136 FURNISH PRECAST PRESTRESSED CONCRETE EA 30,000.0000 300,000.00 0.000 0 (F) BULB-TEE GIRDER (100'-110') 137 FURNISH PRECAST PRESTRESSED CONCRETE EA 33,000.0000 792,000.00 11.000 363,000 (F) BULB-TEE GIRDER (110'-120') 138 ERECT PRECAST CONCRETE GIRDER EA 2,200.0000 74,800.00 11.000 24,200 (F) 139 PTFE SPHERICAL BEARING EA 6,500.0000 130,000.00 10.000 65,000 140 JOINT SEAL (MR 1/2") LF 45.0000 15,975.00 143.000 6,435.00 143.000 6,435 141 JOINT SEAL (MR 1") LF 35.0000 24,990.00 143.000 5,005.00 143.000 5,005 142 JOINT SEAL ASSEMBLY (MR 6") LF 700.0000 227,500.00 0.000 0 143 BAR REINFORCING STEEL (BRIDGE) LB 0.7000 2,241,050.00 57,779.000 40,445.30 1,123,701.000 786,590 (F) 144 BAR REINFORCING STEEL (RETAINING WALL) LB 1.2000 377,905.20 176,803.000 212,163 (F) 145 BAR REINFORCING STEEL (AUSTIN VAULT) LB 0.7000 188,986.00 0.000 0 (F) 146 BAR REINFORCING STEEL (BOX CULVERT) LB 1.0000 51,803.00 47,252.000 47,252 (F) 147 HEADED BAR REINFORCEMENT EA 10.0000 6,160.00 14.000 140 (F) 148 FURNISH SIGN STRUCTURE (TRUSS) LB 4.0000 170,804.00 0.000 0 (F) 149 INSTALL SIGN STRUCTURE (TRUSS) LB 0.1500 6,405.15 0.000 0 (F) 150 FURNISH FORMED PANEL SIGN (OVERHEAD) SQFT 20.0000 7,000.00 0.000 0 151 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 5,550.00 0.000 0 (0.063"-UNFRAMED) 152 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.0000 1,008.00 0.000 0 (0.080"-UNFRAMED) 153 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 21.0000 6,930.00 0.000 0 (0.080"-FRAMED) 154 60" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 750.0000 37,500.00 0.000 0 (SIGN FOUNDATION) 155 ROADSIDE SIGN - ONE POST EA 400.0000 8,000.00 0.000 0 156 ROADSIDE SIGN - TWO POST EA 1,200.0000 7,200.00 0.000 0 157 ROADSIDE SIGN - METAL POST EA 350.0000 15,750.00 0.000 0 PROGRAM CAS145 PAGE 7 DATE 11/21/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-215914 TIME 02:52 PM ESTIMATE NO. 22 BID OPENING 10/27/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/13 R.E. NAME: TRAN, KELVIN DATE OF THIS ESTIMATE 11/21/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 158 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 125.0000 750.00 0.000 0 METHOD) 159 18" REINFORCED CONCRETE PIPE LF 70.0000 71,400.00 24.000 1,680.00 792.600 55,482 160 24" REINFORCED CONCRETE PIPE LF 80.0000 190,400.00 32.000 2,560.00 521.900 41,752 161 30" REINFORCED CONCRETE PIPE LF 100.0000 28,000.00 0.000 0 162 OBSERVATION WELL EA 1,000.0000 1,000.00 0.000 0 163 6" NON-PERFORATED PLASTIC PIPE LF 60.0000 3,000.00 0.000 0 UNDERDRAIN 164 6" PERFORATED PLASTIC PIPE UNDERDRAIN LF 15.0000 7,500.00 0.000 0 (AUSTIN VAULT) 165 FILTER FABRIC SQYD 6.0000 7,140.00 0.000 0 166 FILTER FABRIC (AUSTIN VAULT) SQYD 7.0000 5,880.00 0.000 0 167 INFILTRATION TRENCH FILLER MATERIAL CY 35.0000 39,550.00 0.000 0 168 PERMEABLE MATERIAL (AUSTIN VAULT) CY 50.0000 17,500.00 0.000 0 169 SURFACE GRAVEL (INFILTRATION TRENCH) CY 50.0000 3,550.00 0.000 0 170 20" DIAMETER PILE CASING LF 110.0000 418,110.00 3,193.000 351,230 171 36" PRECAST CONCRETE PIPE MANHOLE LF 450.0000 5,850.00 0.000 0 (EXTRA STRENGTH) 172 72" PRECAST CONCRETE PIPE MANHOLE LF 600.0000 6,000.00 10.000 6,000 173 ROCK SLOPE PROTECTION CY 1,200.0000 2,400.00 0.000 0 (FACING, METHOD B) 174 SLOPE PAVING (CONCRETE) CY 500.0000 19,500.00 0.000 0 175 GABION CY 220.0000 13,200.00 0.000 0 176 MINOR CONCRETE (DITCH LINING) CY 350.0000 59,500.00 0.000 0 177 MINOR CONCRETE (CHANNEL LINING) CY 350.0000 91,350.00 211.000 73,850.00 211.000 73,850 178 ROCK SLOPE PROTECTION FABRIC SQYD 10.0000 430.00 0.000 0 179 MINOR CONCRETE (GUTTER DEPRESSION) CY 2,000.0000 2,000.00 0.000 0 180 MINOR CONCRETE (CURB, GUTTER, SIDEWALK, CY 400.0000 296,000.00 72.000 28,800 DRIVEWAY, AND CURB RAMP) 181 MISCELLANEOUS IRON AND STEEL LB 1.0000 19,544.00 0.000 0 (F) 182 MISCELLANEOUS METAL (AUSTIN VAULT) LB 5.0000 1,150.00 0.000 0 (F) 183 CHAIN LINK FENCE (TYPE CL-6) LF 16.0000 12,160.00 230.000 3,680.00 230.000 3,680 184 CHAIN LINK GATE EA 2,000.0000 20,000.00 0.000 0 PROGRAM CAS145 PAGE 8 DATE 11/21/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-215914 TIME 02:52 PM ESTIMATE NO. 22 BID OPENING 10/27/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/13 R.E. NAME: TRAN, KELVIN DATE OF THIS ESTIMATE 11/21/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 185 METAL BEAM GUARD RAILING (WOOD POST) LF 25.0000 3,250.00 50.000 1,250.00 50.000 1,250 186 CHAIN LINK RAILING (TYPE 7) LF 75.0000 31,500.00 0.000 0 187 CHAIN LINK RAILING (TYPE 3 MODIFIED) LF 125.0000 118,000.00 0.000 0 (F) 188 CHAIN LINK RAILING (TYPE 6 MODIFIED) LF 65.0000 153,400.00 1,027.000 66,755.00 1,027.000 66,755 189 TUBULAR HANDRAILING LF 50.0000 90,000.00 0.000 0 190 CONCRETE BARRIER (TYPE 26 MODIFIED) LF 155.0000 416,640.00 0.000 0 (F) 191 METAL HAND RAILING (TYPE C) LF 120.0000 8,760.00 0.000 0 (F) 192 CABLE RAILING LF 20.0000 20,420.00 0.000 0 (F) 193 TRANSITION RAILING (TYPE WB) EA 3,200.0000 3,200.00 1.000 3,200.00 1.000 3,200 194 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,000.0000 3,000.00 1.000 3,000.00 1.000 3,000 195 CONCRETE BARRIER (TYPE 60) LF 70.0000 36,400.00 360.000 25,200.00 360.000 25,200 196 CONCRETE BARRIER (TYPE 60C) LF 95.0000 278,350.00 1,827.000 173,565.00 1,827.000 173,565 197 CONCRETE BARRIER (TYPE 60GA) LF 85.0000 19,890.00 0.000 0 (F) 198 CONCRETE BARRIER (TYPE 60G) LF 85.0000 217,600.00 0.000 0 199 CONCRETE BARRIER (TYPE 60GE) LF 130.0000 54,600.00 0.000 0 200 PORTABLE CONCRETE BARRIER (TYPE 60K) LF 35.0000 49,350.00 0.000 0 201 CONCRETE BARRIER (TYPE 736) LF 85.0000 238,085.00 441.000 37,485.00 441.000 37,485 (F) 202 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.6500 21,190.00 0.000 0 203 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 7,560.00 0.000 0 204 THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 32,550.00 0.000 0 205 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 13,250.00 0.000 0 (BROKEN 36-12) 206 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 3,435.00 0.000 0 (BROKEN 17-7) 207 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.0000 6,090.00 940.000 940.00 2,656.000 2,656 208 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 12,440.00 361.000 1,444.00 798.000 3,192 209 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 7,000.0000 7,000.00 0.300 2,100 SYSTEM ELEMENTS DURING CONSTRUCTION 210 SIGNAL AND LIGHTING LS 140,000.0000 140,000.00 0.000 0 (CITY STREET LOCATION 1) 211 SIGNAL AND LIGHTING LS 110,000.0000 110,000.00 0.014 1,540 (CITY STREET LOCATION 2) PROGRAM CAS145 PAGE 9 DATE 11/21/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-215914 TIME 02:52 PM ESTIMATE NO. 22 BID OPENING 10/27/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/13 R.E. NAME: TRAN, KELVIN DATE OF THIS ESTIMATE 11/21/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 212 SIGNAL AND LIGHTING LS 130,000.0000 130,000.00 0.936 121,680.00 0.936 121,680 (CITY STREET LOCATION 3) 213 TEMPORARY SIGNAL AND LIGHTING LS 5,000.0000 5,000.00 0.000 0 (CITY STREET) 214 LIGHTING (CITY STREET) LS 110,000.0000 110,000.00 0.101 11,110 215 COMMUNICATION CONDUIT (BRIDGE) LF 70.0000 34,020.00 486.000 34,020 (F) 216 SPRINKLER CONTROL CONDUIT (BRIDGE) LF 25.0000 11,750.00 36.000 900 217 ELECTRIC SERVICE (IRRIGATION) LS 5,000.0000 5,000.00 0.000 0 218 TRAFFIC MONITORING STATION LS 18,000.0000 18,000.00 0.300 5,400 219 MODIFY COMMUNICATION SYSTEM LS 140,000.0000 140,000.00 0.040 5,600.00 0.488 68,320 220 WORK AT NORWALK HUB BUILDING AND AT LOS LS 8,000.0000 8,000.00 0.000 0 ANGELES REGIONAL TRANSPORTATION MANAGEMENT CENTER 221 RAMP METERING SYSTEM LS 10,000.0000 10,000.00 0.784 7,840.00 0.950 9,500 222 REMOVE RAMP METERING SYSTEM LS 7,000.0000 7,000.00 1.000 7,000 223 MODIFY LIGHTING AND SIGN ILLUMINATION LS 45,000.0000 45,000.00 0.510 22,950.00 0.754 33,930 224 BIKE PATH LIGHTING LS 30,000.0000 30,000.00 0.000 0 225 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 226 GRAVEL (MISCELLANEOUS AREAS) (SQYD) SQYD 25.0000 45,750.00 0.000 0 227 CHAIN LINK FENCE (TYPE CL-6, VINYL-CLAD) LF 20.0000 28,600.00 0.000 0 PROGRAM CAS145 PAGE 10 DATE 11/21/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-215914 TIME 02:52 PM ESTIMATE NO. 22 BID OPENING 10/27/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/13 R.E. NAME: TRAN, KELVIN DATE OF THIS ESTIMATE 11/21/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,531,314.38 13,793,934.52 ADJUSTMENT OF COMPENSATION 0.00 19,228.00 EXTRA WORK 0.00 505,209.11 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,531,314.38 14,318,371.63 228 MOBILIZATION LS 3,150,000.0000 3,150,000.00 0.950 2,992,500 ORIGINAL CONTRACT AMOUNT 37,091,423.35 TOTAL WORK COMPLETED 1,531,314.38 17,310,871.63 MATERIALS ON HAND ON SITE 2,276,932.76 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -3,000.00 TOTAL 1,531,314.38 19,584,804.39 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN EST. DATE WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR COMPLETION DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 12/21/11 770 04/02/12 02/14/12 09/05/14 336 107 12 0 44% 43% PROGRESS IS SATISFACTORY TRAN, KELVIN RESIDENT ENGINEER PROGRAM CAS145 DATE 11/21/13