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 05/22/12 EST. NO.18 TIME 08:44 AM R.E. NAME: GALVAN, PATRICIA 07-253804 --------------------------------------------------------------------------- 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 0031 742.50 E.W. @ F.A.(+) 041612 N 0031 0 742.50 TOTAL THIS ESTIMATE 1,221,660.54 TOTAL PREVIOUS ESTIMATE 1,222,403.04 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 05/22/12 EST. NO.18 TIME 08:44 AM R.E. NAME: GALVAN, PATRICIA 07-253804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE LATE RE-OPEN LANES -61,500.00 05 0.00 -61,500.00 TOTAL DEDUCTIONS 0.00 -61,500.00 PROGRAM CAS145 PAGE 1 DATE 05/22/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-253804 TIME 08:44 AM ESTIMATE NO. 18 BID OPENING 10/14/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/12 R.E. NAME: GALVAN, PATRICIA DATE OF THIS ESTIMATE 05/22/12 LOCATION PROGRESS ESTIMATE 07-LA-210-R25.8/R47.0 ----------------- J MCLOUGHLIN ENG. CO, INC. IN LOS ANGELES COUNTY IN PASADENA, 10641 FULTON CT ARCADIA, MONROVIA, DUARTE, RANCHO CUCAMONGA, CA 91730 IRWINDALE, AZUSA, GLENDORA AND LA VERNE FED. AID NO. ACIM-210 -1(798) E REHABILITATE CONCRETE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 3,000.0000 3,000.00 0.750 2,250.00 002 TIME-RELATED OVERHEAD LS 0.0000 1,000,000.00 0.964 964,000.00 003 CONSTRUCTION SITE MANAGEMENT LS 25,000.0000 25,000.00 0.998 24,950.00 004 PREPARE STORM WATER POLLUTION LS 2,000.0000 2,000.00 0.900 1,800.00 PREVENTION PLAN 005 TEMPORARY DRAINAGE INLET PROTECTION EA 60.0000 720.00 12.000 720.00 006 STREET SWEEPING LS 15,000.0000 15,000.00 1.000 15,000.00 007 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 135,000.0000 135,000.00 1.000 135,000.00 008 STORM WATER ANNUAL REPORT EA 200.0000 600.00 1.000 200.00 009 CONSTRUCTION AREA SIGNS LS 50,000.0000 50,000.00 0.900 45,000.00 010 TRAFFIC CONTROL SYSTEM LS 0.0000 1,000,000.00 0.990 990,000.00 011 REMOVE PAVEMENT MARKER EA 1.0000 107,000.00 93,780.000 93,780.00 012 REMOVE ASPHALT CONCRETE CY 250.0000 1,500.00 6.000 1,500.00 013 REMOVE ASPHALT CONCRETE DIKE LF 10.0000 80.00 8.000 80.00 014 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.5500 2,139,450.00 573,472.110 1,462,353.88 015 REMOVE CONCRETE CY 300.0000 9,000.00 29.300 8,790.00 016 CLEARING AND GRUBBING LS 22,000.0000 22,000.00 1.000 22,000.00 017 ROADWAY EXCAVATION CY 22.0000 17,160.00 780.000 17,160.00 018 ROADWAY EXCAVATION (TYPE Z-2) CY 350.0000 23,100.00 65.400 22,890.00 (AERIALLY DEPOSITED LEAD) 019 LEAD COMPLIANCE PLAN LS 5,500.0000 5,500.00 1.000 5,500.00 020 DITCH EXCAVATION CY 200.0000 5,600.00 27.700 5,540.00 021 HIGHWAY PLANTING LS 19,000.0000 19,000.00 1.000 19,000.00 022 EROSION CONTROL (HYDROSEED) (SQFT) SQFT 0.3100 2,232.00 7,200.000 2,232.00 PROGRAM CAS145 PAGE 2 DATE 05/22/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-253804 TIME 08:44 AM ESTIMATE NO. 18 BID OPENING 10/14/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/12 R.E. NAME: GALVAN, PATRICIA DATE OF THIS ESTIMATE 05/22/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 MAINTAIN EXISTING PLANTED AREAS LS 14,000.0000 14,000.00 1.000 14,000.00 024 PLANT ESTABLISHMENT WORK LS 4,000.0000 4,000.00 0.174 696.00 0.665 2,660.00 025 IRRIGATION SYSTEM LS 27,000.0000 27,000.00 1.000 27,000.00 026 LEAN CONCRETE BASE RAPID SETTING CY 320.0000 240,000.00 630.500 201,760.00 027 CRACK TREATMENT LNMI 4,200.0000 15,540.00 3.400 14,280.00 028 HOT MIX ASPHALT TON 80.0000 968,000.00 882.440 70,595.20 029 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 76.0000 7,904,000.00 78,681.550 5,979,797.80 030 DATA CORE LS 19,000.0000 19,000.00 0.000 0.00 031 TACK COAT TON 1,300.0000 85,800.00 121.661 158,159.30 032 REPLACE CONCRETE PAVEMENT CY 340.0000 14,824,000.00 51,074.700 17,365,398.00 (RAPID STRENGTH CONCRETE) 033 SEAL LONGITUDINAL ISOLATION JOINT LF 4.0000 34,800.00 8,925.000 35,700.00 034 TIE BAR EA 17.0000 1,135,600.00 27,385.000 465,545.00 035 DOWEL BAR EA 12.5000 1,812,500.00 189,426.000 2,367,825.00 036 REPAIR SPALLED JOINTS SQYD 380.0000 380,000.00 361.110 137,221.80 (POLYESTER GROUT) 037 SEAL JOINT (EXISTING CONCRETE PAVEMENT) LF 1.4500 2,610,000.00 1,762,313.000 2,555,353.85 038 PREFORMED COMPRESSION JOINT SEALANT LF 2.5000 695,000.00 55,000.000 137,500.00 039 GRIND EXISTING CONCRETE SQYD 3.5000 5,495,000.00 1,384,034.000 4,844,119.00 PAVEMENT 040 MINOR CONCRETE (MINOR STRUCTURE) CY 2,100.0000 36,120.00 17.200 36,120.00 (F) 041 12" REINFORCED CONCRETE PIPE LF 220.0000 2,640.00 16.000 3,520.00 042 12" PRECAST CONCRETE PIPE INLET LF 1,100.0000 2,200.00 2.000 2,200.00 043 ROCK SLOPE PROTECTION CY 350.0000 2,800.00 8.000 2,800.00 (FACING, METHOD B) 044 ROCK SLOPE PROTECTION FABRIC SQYD 30.0000 540.00 18.000 540.00 045 MISCELLANEOUS IRON AND STEEL LB 3.0000 645.00 215.000 645.00 (F) 046 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3500 427,000.00 260,526.000 91,184.10 1,120,765.500 392,267.93 047 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.6500 36,530.00 16,457.000 10,697.05 67,464.000 43,851.60 048 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 23,450.00 28,406.000 14,203.00 36,182.000 18,091.00 (BROKEN 12-3) 049 THERMOPLASTIC PAVEMENT MARKING SQFT 2.1000 137,130.00 14,633.000 30,729.30 66,756.500 140,188.65 PROGRAM CAS145 PAGE 3 DATE 05/22/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-253804 TIME 08:44 AM ESTIMATE NO. 18 BID OPENING 10/14/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/12 R.E. NAME: GALVAN, PATRICIA DATE OF THIS ESTIMATE 05/22/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 050 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 148,800.00 394,009.000 78,801.80 584,234.000 116,846.80 (BROKEN 36-12) 051 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 13,520.00 22,110.000 4,422.00 61,174.000 12,234.80 (BROKEN 17-7) 052 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 21,000.00 14,880.000 7,440.00 31,840.000 15,920.00 (BROKEN 36-11.5) 053 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.1000 68,970.00 15,954.000 17,549.40 55,731.000 61,304.10 054 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.5000 129,500.00 5,010.000 12,525.00 43,702.000 109,255.00 055 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,200.0000 2,200.00 0.500 1,100.00 SYSTEM ELEMENTS DURING CONSTRUCTION 056 MODIFY TRAFFIC MONITORING STATION LS 74,000.0000 74,000.00 0.735 54,390.00 057 MODIFY RAMP METERING SYSTEM LS 350,000.0000 350,000.00 0.805 281,750.00 058 MODIFY SIGNAL AND LIGHTING LS 35,000.0000 35,000.00 0.500 17,500.00 PROGRAM CAS145 PAGE 4 DATE 05/22/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-253804 TIME 08:44 AM ESTIMATE NO. 18 BID OPENING 10/14/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/12 R.E. NAME: GALVAN, PATRICIA DATE OF THIS ESTIMATE 05/22/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 268,247.65 39,527,185.71 ADJUSTMENT OF COMPENSATION 0.00 1,110,529.78 EXTRA WORK 742.50 111,873.26 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 268,990.15 40,749,588.75 059 MOBILIZATION LS 600,000.0000 2,600,000.00 1.000 2,600,000.00 ORIGINAL CONTRACT AMOUNT 44,959,227.00 TOTAL WORK COMPLETED 268,990.15 43,349,588.75 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -61,500.00 TOTAL 268,990.15 43,288,088.75 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 12/23/10 260 02/28/11 01/07/11 10/31/12 130 211 0 0 96% 50% PROGRESS IS SATISFACTORY GALVAN, PATRICIA RESIDENT ENGINEER PROGRAM CAS145 DATE 05/22/12