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 06/20/17 EST. NO. 013 TIME 10:35 AM R.E. NAME: TRAN, KELVIN 07-306204 --------------------------------------------------------------------------- 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 0008 4,201.57 E.W. @ F.A.(+) 030917 N 33 0 002 0010 1,029.93 E.W. @ F.A.(+) 030617 N 34 0 003 0007 312.98 E.W. @ U.P (+) 060317 N 35 0 5,544.48 TOTAL THIS ESTIMATE 58,408.74 TOTAL PREVIOUS ESTIMATE 63,953.22 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 06/20/17 EST. NO. 013 TIME 10:35 AM R.E. NAME: TRAN, KELVIN 07-306204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE DED 10% AC VOID FAIL -76,607.21 007 DED 10% JPCP-RSD FAI -3,235.68 007 CRUSHFAIL TST1/30/16 -1,280.00 009 RET PART ACVOID FAIL 52,821.71 009 LATE CLSR OPEN4/9/17 -2,950.00 011 10%JPCP-RSC FAIL3/17 -8,179.00 011 AC PVNG&CNCRET GRIND -60,000.00 012 TESTFAIL 4/22JPCPRSC -8,739.33 012 50%FAIL 4/23JPC-RSC -10,306.24 012 LCP/WP SBMTL FNL APP -10,000.00 013 SMTH IPD/AC P&C GRND -20,000.00 013 -30,000.00 -148,475.75 LABOR COMPLIANCE VIOLATION CPR APR '17 -6,000.00 012 CPR APR '17 6,000.00 013 6,000.00 0.00 TOTAL DEDUCTIONS -24,000.00 -148,475.75 PROGRAM CAS145 PAGE 1 DATE 06/20/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-306204 TIME 10:35 AM ESTIMATE NO. 013 BID OPENING 12/03/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/17 R.E. NAME: TRAN, KELVIN DATE OF THIS ESTIMATE 06/20/17 LOCATION RERUN PROGRESS ESTIMATE 07-LA-91-R11.3/R20.7 ----------------------- USS CAL BUILDERS IN LOS ANGELES COUNTY, BETWEEN 8051 MAIN STREET I-710 IN LONG BEACH AND 183RD STANTON CA 90680 STREET IN CERRITOS FED. AID NO. NHP-P091(142)E MAJOR ROADWAY REHABILITATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,000.0000 3,000.00 1.000 3,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 7,000.0000 7,000.00 0.550 3,850 003 TIME-RELATED OVERHEAD (WDAY) WDAY 2,800.0000 840,000.00 21.000 58,800.00 163.000 456,400 004 CONSTRUCTION AREA SIGNS LS 22,500.0000 22,500.00 0.550 12,375 005 TRAFFIC CONTROL SYSTEM LS 450,000.0000 450,000.00 0.080 36,000.00 0.460 207,000 006 CHANNELIZER (SURFACE MOUNTED) EA 48.0000 960.00 0.000 0 007 TEMPORARY RAILING (TYPE K) LF 26.8000 17,688.00 0.000 0 008 TEMPORARY CRASH CUSHION MODULE EA 240.0000 6,720.00 0.000 0 009 JOB SITE MANAGEMENT LS 37,450.0000 37,450.00 0.080 2,996.00 0.460 17,227 010 PREPARE STORM WATER POLLUTION PREVENTION LS 2,200.0000 2,200.00 1.000 2,200 PLAN 011 RAIN EVENT ACTION PLAN EA 500.0000 23,000.00 10.000 5,000 012 STORM WATER SAMPLING AND ANALYSIS DAY EA 220.0000 7,920.00 0.000 0 013 STORM WATER ANNUAL REPORT EA 2,000.0000 6,000.00 0.000 0 014 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 36,000.00 225.000 45,000 015 TEMPORARY FIBER ROLL LF 1.6000 48,000.00 5,765.000 9,224 016 TEMPORARY GRAVEL BAG BERM LF 3.3000 66,000.00 4,131.010 13,632 017 STREET SWEEPING LS 45,000.0000 45,000.00 0.080 3,600.00 0.460 20,700 018 TEMPORARY CONCRETE WASHOUT LS 18,000.0000 18,000.00 0.080 1,440.00 0.460 8,280 019 TREATED WOOD WASTE LB 0.2000 39,400.00 32,671.000 6,534.20 32,671.000 6,534 020 REPAIR SPALLED SURFACE AREA SQFT 250.0000 60,000.00 0.000 0 021 REMOVE GUARDRAIL LF 5.3000 54,060.00 1,705.000 9,036.50 1,705.000 9,036 022 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 46,200.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 06/20/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-306204 TIME 10:35 AM ESTIMATE NO. 013 BID OPENING 12/03/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/17 R.E. NAME: TRAN, KELVIN DATE OF THIS ESTIMATE 06/20/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.1000 9,504.00 0.000 0 024 REMOVE PAVEMENT MARKER EA 0.5000 18,050.00 20,299.000 10,149 025 REMOVE SIGN PANEL EA 375.0000 1,500.00 0.000 0 026 REMOVE ASPHALT CONCRETE DIKE LF 0.6000 35,340.00 39,978.000 23,986 027 REMOVE CONCRETE PAVEMENT (SQYD) SQYD 28.0000 137,760.00 0.000 0 028 RELOCATE ROADSIDE SIGN EA 321.0000 3,852.00 12.000 3,852 029 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 0.8000 242,400.00 259,170.300 207,336 030 REMOVE CONCRETE (CURB RAMP) CY 256.8000 67,024.80 259.300 66,588 031 REMOVE CRASH CUSHION EA 69.6000 2,018.40 0.000 0 032 BRIDGE REMOVAL (PORTION) LS 321,000.0000 321,000.00 0.000 0 033 CLEARING AND GRUBBING (LS) LS 200,000.0000 200,000.00 0.000 0 034 ROADWAY EXCAVATION CY 48.2000 479,590.00 965.780 46,550.60 7,793.540 375,648 035 ROADWAY EXCAVATION (TYPE Z-2) CY 170.0000 8,840.00 0.000 0 (AERIALLY DEPOSITED LEAD) 036 STRUCTURE EXCAVATION (TYPE Z-2) CY 170.0000 12,580.00 0.000 0 (AERIALLY DEPOSITED LEAD) 037 STRUCTURE BACKFILL (BRIDGE) CY 160.5000 11,877.00 0.000 0 (F) 038 CLASS 3 AGGREGATE BASE (CY) CY 32.1000 111,708.00 337.780 10,842.74 2,702.230 86,741 039 LEAN CONCRETE BASE RAPID SETTING CY 374.5000 651,630.00 168.900 63,253.05 1,319.410 494,119 040 BASE BOND BREAKER SQYD 3.3000 65,670.00 1,447.670 4,777.31 11,762.660 38,816 041 CRACK TREATMENT LNMI 5,612.2000 20,765.14 0.000 0 042 HOT MIX ASPHALT (TYPE A) TON 57.8000 95,370.00 0.000 0 043 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 94.2000 2,788,320.00 25,951.260 2,444,608 044 DATA CORE LS 23,112.0000 23,112.00 0.000 0 045 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 1.1000 67,320.00 0.000 0 046 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.1000 3,795.00 0.000 0 047 TACK COAT TON 631.3000 164,138.00 54.670 34,513 048 JOINTED PLAIN CONCRETE PAVEMENT CY 299.6000 1,417,108.00 458.430 137,345.63 3,737.340 1,119,707 (RSC) 049 DRILL AND BOND (DOWEL BAR) EA 60.0000 250,200.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 06/20/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-306204 TIME 10:35 AM ESTIMATE NO. 013 BID OPENING 12/03/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/17 R.E. NAME: TRAN, KELVIN DATE OF THIS ESTIMATE 06/20/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 INDIVIDUAL PRECAST SLAB REPLACEMENT CY 920.0000 1,131,600.00 0.000 0 (IPSR) 051 ISOLATION JOINT SEAL (PREFORMED LF 19.3000 256,690.00 712.000 13,741.60 8,627.600 166,512 COMPRESSION) 052 GRIND EXISTING CONCRETE SQYD 3.7000 640,100.00 131,990.000 488,363 PAVEMENT 053 TEMPORARY SUPPORT LS 300,000.0000 300,000.00 0.000 0 054 STRUCTURAL CONCRETE, BRIDGE CY 2,461.0000 9,844.00 0.000 0 (F) 055 AGGREGATE BASE (APPROACH SLAB) CY 192.6000 4,815.00 0.000 0 056 STRUCTURAL CONCRETE, APPROACH SLAB CY 950.0000 235,600.00 0.000 0 (TYPE R) 057 MINOR CONCRETE (MINOR STRUCTURE) CY 2,461.0000 54,142.00 0.000 0 (F) 058 PAVING NOTCH EXTENSION CF 321.0000 53,928.00 0.000 0 059 CLEAN EXPANSION JOINT LF 32.1000 3,242.10 0.000 0 060 JOINT SEAL (MR 1/2") LF 53.5000 17,334.00 0.000 0 061 GALVANIC ANODE EA 74.9000 4,494.00 0.000 0 062 ASPHALT MEMBRANE WATERPROOFING SQFT 32.1000 9,533.70 0.000 0 (F) 063 COLUMN CASING LB 7.3000 44,822.00 0.000 0 (F) 064 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 8.6000 4,644.00 0.000 0 065 FURNISH FORMED PANEL SIGN (OVERHEAD) FOR SQFT 14.0000 7,560.00 0.000 0 RETROREFLECTIVE SHEETING (TYPE XI) 066 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 5.4000 2,916.00 0.000 0 067 DETECTABLE WARNING SURFACE SQFT 58.9000 108,376.00 962.500 56,691 068 MINOR CONCRETE (RETAINING CURB,SIDEWALK, CY 668.8000 173,888.00 442.100 295,676 CURB,CURBRAMP AND GUTTER) 069 PRE/POST CONSTRUCTION SURVEYS EA 529.7000 45,554.20 43.000 22,777 070 DELINEATOR (CLASS 1) EA 24.7000 42,978.00 137.000 3,383.90 137.000 3,383 071 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 23.6000 143,016.00 1,683.000 39,718.80 1,683.000 39,718 072 MIDWEST GUARDRAIL SYSTEM (7' WOOD POST) LF 31.1000 71,219.00 0.000 0 073 VEGETATION CONTROL (MINOR CONCRETE) SQYD 74.9000 386,484.00 0.000 0 074 DOUBLE MIDWEST GUARDRAIL SYSTEM LF 47.1000 1,177.50 0.000 0 (WOOD POST) 075 TRANSITION RAILING (TYPE WB-31) EA 3,504.3000 87,607.50 0.000 0 076 END CAP (TYPE A) EA 128.4000 770.40 1.000 128.40 1.000 128 PROGRAM CAS145 PAGE 4 DATE 06/20/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-306204 TIME 10:35 AM ESTIMATE NO. 013 BID OPENING 12/03/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/17 R.E. NAME: TRAN, KELVIN DATE OF THIS ESTIMATE 06/20/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 END CAP (TYPE C) EA 235.4000 706.20 0.000 0 078 END ANCHOR ASSEMBLY (TYPE SFT) EA 800.4000 28,814.40 4.000 3,201.60 4.000 3,201 079 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,119.5000 16,478.00 1.000 4,119.50 1.000 4,119 080 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,354.0000 89,452.00 0.000 0 081 CRASH CUSHION (TYPE SCI 100GM) EA 33,705.0000 101,115.00 0.000 0 082 CONCRETE BARRIER (TYPE 60SD) LF 235.4000 50,846.40 0.000 0 083 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 228,400.00 0.000 0 084 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 148,400.00 0.000 0 085 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 14,640.00 0.000 0 (BROKEN 12-3) 086 THERMOPLASTIC PAVEMENT MARKING SQFT 2.2000 52,360.00 0.000 0 087 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 62,000.00 0.000 0 (BROKEN 36-12) 088 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 3,580.00 0.000 0 (BROKEN 17-7) 089 PAINT TRAFFIC STRIPE (2-COAT) LF 0.2000 80,200.00 0.000 0 090 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.1000 27,940.00 0.000 0 091 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.5000 60,250.00 0.000 0 092 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,200.0000 2,200.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 093 INDUCTIVE LOOP DETECTOR (EA) EA 480.0000 288,000.00 153.000 73,440.00 456.000 218,880 094 MODIFY AUTOMATIC VEHICLE CLASSIFICATION LS 51,360.0000 51,360.00 0.000 0 STATION 095 MODIFY SIGNAL AND LIGHTING LS 98,975.0000 98,975.00 0.769 76,111 096 MODIFY LIGHTING AND SIGN ILLUMINATION LS 59,385.0000 59,385.00 0.374 22,209 097 REPLACE PULL BOX EA 800.0000 40,800.00 46.000 36,800 PROGRAM CAS145 PAGE 5 DATE 06/20/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-306204 TIME 10:35 AM ESTIMATE NO. 013 BID OPENING 12/03/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/17 R.E. NAME: TRAN, KELVIN DATE OF THIS ESTIMATE 06/20/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 518,909.83 7,160,101.25 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 5,544.48 63,953.22 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 524,454.31 7,224,054.47 098 MOBILIZATION LS 615,678.0000 615,678.00 0.050 30,783.90 1.000 615,678 ORIGINAL CONTRACT AMOUNT 15,011,485.74 TOTAL WORK COMPLETED 555,238.21 7,839,732.47 MATERIALS ON HAND ON SITE 140,246.26 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -24,000.00 -148,475.75 TOTAL 531,238.21 7,831,502.98 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 02/03/16 300 05/04/16 05/04/16 01/10/18 163 119 0 0 51% 54% PROGRESS IS SATISFACTORY TRAN, KELVIN RESIDENT ENGINEER PROGRAM CAS145 DATE 06/20/17