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 05/23/22 EST. NO. 001 TIME 02:10 PM R.E. NAME: THANG, TON 07-324404 --------------------------------------------------------------------------- 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 05/23/22 EST. NO. 001 TIME 02:10 PM R.E. NAME: THANG, TON 07-324404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 05/23/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-324404 TIME 02:10 PM ESTIMATE NO. 001 BID OPENING 01/20/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/22 R.E. NAME: THANG, TON DATE OF THIS ESTIMATE 05/23/22 LOCATION PROGRESS ESTIMATE 07-LA-22-0.0/1.5 ----------------- SULLY-MILLER CONTRACTING IN LONG BEACH, FROM ROUTE 1 TO SAN COMPANY GABRIEL UNDERCROSSING 135 S. STATE COLLEGE BLVD.; BREA CA 92821 FED. AID NO. N O N E COLD PLANE PAVEMENT AND OVERLAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 0.000 0 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 7,500.0000 7,500.00 0.100 750.00 0.100 750 003 TIME-RELATED OVERHEAD (WDAY) WDAY 1,400.0000 161,000.00 9.000 12,600.00 9.000 12,600 004 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 8,000.00 0.000 0 MEETING 005 HOURLY OFF-SITE HR 200.0000 2,000.00 0.000 0 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 006 CONSTRUCTION AREA SIGNS LS 25,000.0000 25,000.00 0.500 12,500.00 0.500 12,500 007 TRAFFIC CONTROL SYSTEM LS 375,000.0000 375,000.00 0.000 0 008 TYPE II BARRICADE EA 25.0000 1,250.00 0.000 0 009 TEMPORARY TRAFFIC STRIPE (PAINT) LF 1.1000 2,090.00 0.000 0 010 CHANNELIZER (SURFACE MOUNTED) EA 30.0000 300.00 0.000 0 011 PORTABLE RADAR SPEED FEEDBACK SIGN EA 90.0000 5,400.00 0.000 0 SYSTEM DAY 012 TEMPORARY PAVEMENT MARKER EA 9.5000 304.00 0.000 0 013 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 15,000.0000 15,000.00 0.000 0 014 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 4,500.0000 13,500.00 0.000 0 015 TEMPORARY RAILING (TYPE K) LF 30.0000 16,200.00 0.000 0 016 TEMPORARY CRASH CUSHION MODULE EA 195.0000 2,145.00 0.000 0 017 JOB SITE MANAGEMENT LS 8,000.0000 8,000.00 0.000 0 018 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,500.0000 2,500.00 1.000 2,500.00 1.000 2,500 019 TEMPORARY DRAINAGE INLET PROTECTION EA 75.0000 2,250.00 0.000 0 020 TEMPORARY FIBER ROLL LF 3.0000 2,100.00 0.000 0 021 STREET SWEEPING LS 27,000.0000 27,000.00 0.000 0 022 TEMPORARY CONCRETE WASHOUT LS 4,000.0000 4,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 05/23/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-324404 TIME 02:10 PM ESTIMATE NO. 001 BID OPENING 01/20/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/22 R.E. NAME: THANG, TON DATE OF THIS ESTIMATE 05/23/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 16.8000 6,720.00 0.000 0 STRIPE (HAZARDOUS WASTE) 024 TREATED WOOD WASTE LB 0.3000 6,360.00 0.000 0 025 REMOVE CONCRETE (SQYD) SQYD 39.0000 19,110.00 0.000 0 026 ROADWAY EXCAVATION CY 90.0000 65,700.00 0.000 0 027 ROADWAY EXCAVATION (UNREGULATED) CY 255.0000 3,825.00 0.000 0 (AERIALLY DEPOSITED LEAD) 028 ROADWAY EXCAVATION (TYPE CM) CY 265.0000 5,300.00 0.000 0 (AERIALLY DEPOSITED LEAD) 029 ROADWAY EXCAVATION (TYPE Z-2) CY 580.0000 5,800.00 0.000 0 (AERIALLY DEPOSITED LEAD) 030 ROADWAY EXCAVATION (TYPE COM) CY 210.0000 6,720.00 0.000 0 (AERIALLY DEPOSITED LEAD) 031 ROCK BLANKET SQFT 13.0000 176,800.00 0.000 0 032 CLASS 3 AGGREGATE BASE (CY) CY 201.0000 38,190.00 0.000 0 033 LEAN CONCRETE BASE RAPID SETTING CY 723.0000 93,990.00 0.000 0 034 CRACK TREATMENT LNMI 15,000.0000 15,000.00 0.000 0 035 FULL WIDTH SEGMENT CORRECTION EA 4,975.0000 69,650.00 0.000 0 036 REPLACE ASPHALT CONCRETE SURFACING CY 503.0000 55,330.00 0.000 0 037 HOT MIX ASPHALT (TYPE A) TON 175.0000 36,750.00 0.000 0 038 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 118.0000 1,103,300.00 0.000 0 039 TACK COAT TON 650.0000 12,350.00 0.000 0 040 REMOVE ASPHALT CONCRETE PAVEMENT (SQFT) SQFT 15.0000 2,700.00 0.000 0 041 REMOVE ASPHALT CONCRETE DIKE LF 2.5000 7,500.00 0.000 0 042 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.5000 255,850.00 0.000 0 043 JOINTED PLAIN CONCRETE PAVEMENT CY 710.0000 198,800.00 0.000 0 (RSC) 044 ISOLATION JOINT SEAL (SILICONE) LF 365.0000 5,475.00 0.000 0 045 MINOR CONCRETE (MINOR STRUCTURE) CY 1,000.0000 3,600.00 0.000 0 (F) 046 BAR REINFORCING STEEL LB 20.0000 1,060.00 0.000 0 (F) 047 MINOR CONC (CURB) (RAPID STRENGTH CONC) CY 735.0000 24,990.00 0.000 0 048 DETECTABLE WARNING SURFACE SQFT 82.0000 3,280.00 0.000 0 049 MINOR CONCRETE (CURB AND GUTTER) CY 930.0000 9,300.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 05/23/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-324404 TIME 02:10 PM ESTIMATE NO. 001 BID OPENING 01/20/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/22 R.E. NAME: THANG, TON DATE OF THIS ESTIMATE 05/23/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 MINOR CONCRETE (CURB, SIDEWALK AND CY 903.0000 23,478.00 0.000 0 CURB RAMP) 051 REMOVE CONCRETE SIDEWALK (SQYD) SQYD 63.0000 10,710.00 0.000 0 052 REMOVE CONCRETE (CURB AND GUTTER) LF 52.5000 8,925.00 0.000 0 053 MODIFYING SIGNAL AND LIGHTING SYSTEM LS 403,925.3000 403,925.30 0.000 0 (CITY) 054 SURVEY MONUMENT (TYPE B) EA 1,500.0000 3,000.00 0.000 0 055 REMOVE AND REPLACE MONUMENT EA 2,500.0000 5,000.00 0.000 0 056 PAINT CURB (2-COAT) SQFT 34.7500 347.50 0.000 0 057 REMOVE PAVEMENT MARKER EA 4.0500 121.50 0.000 0 058 GUARD RAILING DELINEATOR EA 24.5000 1,445.50 0.000 0 059 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.4600 6,600.80 0.000 0 060 REMOVE ROADSIDE SIGN (WOOD POST) EA 95.0000 7,600.00 0.000 0 061 REMOVE ROADSIDE SIGN EA 80.0000 4,880.00 0.000 0 (STRAP AND SADDLE BRACKET METHOD) 062 REMOVE ROADSIDE SIGN PANEL EA 70.0000 2,030.00 0.000 0 063 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 11.0000 10,120.00 0.000 0 (0.063"-UNFRAMED) 064 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.0000 3,360.00 0.000 0 (0.080"-UNFRAMED) 065 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 21.0000 5,460.00 0.000 0 (0.080"-FRAMED) 066 ROADSIDE SIGN - ONE POST EA 205.0000 13,940.00 0.000 0 067 ROADSIDE SIGN - TWO POST EA 450.0000 3,150.00 0.000 0 068 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 110.0000 7,260.00 0.000 0 METHOD) 069 INSTALL ROADSIDE SIGN PANEL ON EA 89.0000 2,670.00 0.000 0 EXISTING POST 070 INSTALL ROADSIDE SIGN PANEL EA 325.0000 1,950.00 0.000 0 (WALL MOUNTED) 071 MIDWEST GUARDRAIL SYSTEM LF 33.7700 50,655.00 0.000 0 072 VEGETATION CONTROL (MINOR CONCRETE) SQYD 95.0000 92,150.00 0.000 0 073 TRANSITION RAILING (TYPE WB-31) EA 4,106.0000 20,530.00 0.000 0 074 END CAP (TYPE A) EA 338.0000 4,394.00 0.000 0 075 END CAP (TYPE TC) EA 120.5000 602.50 0.000 0 076 END ANCHOR ASSEMBLY (TYPE SFT) EA 913.0000 8,217.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 05/23/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-324404 TIME 02:10 PM ESTIMATE NO. 001 BID OPENING 01/20/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/22 R.E. NAME: THANG, TON DATE OF THIS ESTIMATE 05/23/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,736.0000 29,888.00 0.000 0 078 ALTERNATIVE CRASH CUSHION EA 40,000.0000 80,000.00 0.000 0 079 REMOVE GUARDRAIL LF 5.3000 4,452.00 0.000 0 080 THERMOPLASTIC PAVEMENT MARKING SQFT 4.0500 28,755.00 0.000 0 081 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.0300 2,030.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) 082 6" THERMOPLASTIC TRAFFIC STRIPE LF 4.1700 959.10 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 083 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.9800 30,282.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 084 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.6600 798.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 8-4) 085 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.4500 6,380.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 086 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 4.0500 931.50 0.000 0 087 6" TRAFFIC STRIPE TAPE (BROKEN 17-7) LF 1.7400 35,148.00 0.000 0 088 INDUCTIVE LOOP DETECTOR (LS) LS 9,035.2800 9,035.28 0.000 0 089 LIGHTING SYSTEM LS 254,662.5500 254,662.55 0.000 0 090 MODIFYING LIGHTING SYSTEMS LS 45,265.2300 45,265.23 0.000 0 091 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 175,511.0600 175,511.06 0.000 0 092 MODIFYING INTERCONNECTION CONDUIT LS 31,921.5100 31,921.51 0.000 0 AND CABLE PROGRAM CAS145 PAGE 5 DATE 05/23/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-324404 TIME 02:10 PM ESTIMATE NO. 001 BID OPENING 01/20/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/22 R.E. NAME: THANG, TON DATE OF THIS ESTIMATE 05/23/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 28,350.00 28,350.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 28,350.00 28,350.00 093 MOBILIZATION LS 478,969.6700 478,969.67 0.000 0 ORIGINAL CONTRACT AMOUNT 4,834,000.00 TOTAL WORK COMPLETED 28,350.00 28,350.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 28,350.00 28,350.00 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 04/18/22 115 05/03/22 05/03/22 10/14/22 14 0 0 0 1% 12% PROGRESS IS SATISFACTORY THANG, TON RESIDENT ENGINEER