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 12/20/22 EST. NO. 008 TIME 08:00 AM R.E. NAME: TON, THANG 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 --------------------------------------------------------------------------- 001 0029 312.46 E.W. @ F.A.(+) 120522 N 0038.0 0030 624.92 102622 N 0039.0 0031 624.92 102722 N 0040.0 0032 624.92 113022 N 0041.0 0033 1,724.88 112922 N 0043.0 0034 1,724.88 113022 N 0044.0 0035 1,724.88 120122 N 0045.0 0036 773.35 120722 N 0046.0 0037 773.35 120822 N 0047.0 0038 773.35 120922 N 0048.0 0039 624.91 112822 N 0049.0 002 0002 7,064.07 E.W. @ F.A.(+) 082522 N 0036.0 0003 20,212.50 103122 N 0037.0 004 0008 88,582.84 E.W. @ L.S.(+) 121422 N 1 0 006 0001 17,126.82 A.C. @ L.S.(+) 112022 N 1 0 143,293.05 TOTAL THIS ESTIMATE 61,225.88 TOTAL PREVIOUS ESTIMATE 204,518.93 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 12/20/22 EST. NO. 008 TIME 08:00 AM R.E. NAME: TON, THANG 07-324404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MISS MAY SUB PAYROLL -5,000.00 002 MISS MAY SUB PAYROLL 5,000.00 003 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 12/20/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-324404 TIME 08:00 AM ESTIMATE NO. 008 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 12/20/22 R.E. NAME: TON, THANG DATE OF THIS ESTIMATE 12/20/22 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 1.000 2,500 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 7,500.0000 7,500.00 0.050 375.00 0.900 6,750 003 TIME-RELATED OVERHEAD (WDAY) WDAY 1,400.0000 161,000.00 16.000 22,400.00 147.000 205,800 004 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 8,000.00 2.000 4,000 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 0.750 18,750 007 TRAFFIC CONTROL SYSTEM LS 375,000.0000 375,000.00 0.050 18,750.00 0.950 356,250 008 TYPE II BARRICADE EA 25.0000 1,250.00 45.000 1,125 009 TEMPORARY TRAFFIC STRIPE (PAINT) LF 1.1000 2,090.00 2,100.000 2,310 010 CHANNELIZER (SURFACE MOUNTED) EA 30.0000 300.00 10.000 300 011 PORTABLE RADAR SPEED FEEDBACK SIGN EA 90.0000 5,400.00 1.000 90.00 58.000 5,220 SYSTEM DAY 012 TEMPORARY PAVEMENT MARKER EA 9.5000 304.00 50.000 475 013 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 15,000.0000 15,000.00 0.020 300.00 0.970 14,550 014 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 4,500.0000 13,500.00 1.000 4,500.00 3.000 13,500 015 TEMPORARY RAILING (TYPE K) LF 30.0000 16,200.00 760.000 22,800.00 760.000 22,800 016 TEMPORARY CRASH CUSHION MODULE EA 195.0000 2,145.00 53.000 10,335.00 53.000 10,335 017 JOB SITE MANAGEMENT LS 8,000.0000 8,000.00 0.050 400.00 1.000 8,000 018 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,500.0000 2,500.00 1.000 2,500 019 TEMPORARY DRAINAGE INLET PROTECTION EA 75.0000 2,250.00 23.000 1,725 020 TEMPORARY FIBER ROLL LF 3.0000 2,100.00 812.000 2,436 021 STREET SWEEPING LS 27,000.0000 27,000.00 0.100 2,700.00 0.950 25,650 022 TEMPORARY CONCRETE WASHOUT LS 4,000.0000 4,000.00 0.050 200.00 1.000 4,000 PROGRAM CAS145 PAGE 2 DATE 12/20/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-324404 TIME 08:00 AM ESTIMATE NO. 008 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 12/20/22 R.E. NAME: TON, THANG DATE OF THIS ESTIMATE 12/20/22 ------------------------------------------------------------------------------------------------------------------------------------ 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 40.000 672.00 533.000 8,954 STRIPE (HAZARDOUS WASTE) 024 TREATED WOOD WASTE LB 0.3000 6,360.00 0.000 0 025 REMOVE CONCRETE (SQYD) SQYD 39.0000 19,110.00 491.000 19,149 026 ROADWAY EXCAVATION CY 90.0000 65,700.00 11.810 1,062.90 782.780 70,450 027 ROADWAY EXCAVATION (UNREGULATED) CY 255.0000 3,825.00 3.000 765.00 12.880 3,284 (AERIALLY DEPOSITED LEAD) 028 ROADWAY EXCAVATION (TYPE CM) CY 265.0000 5,300.00 3.000 795.00 9.070 2,403 (AERIALLY DEPOSITED LEAD) 029 ROADWAY EXCAVATION (TYPE Z-2) CY 580.0000 5,800.00 128.000 74,240 (AERIALLY DEPOSITED LEAD) 030 ROADWAY EXCAVATION (TYPE COM) CY 210.0000 6,720.00 4.000 840.00 14.280 2,998 (AERIALLY DEPOSITED LEAD) 031 ROCK BLANKET SQFT 13.0000 176,800.00 13,200.000 171,600 032 CLASS 3 AGGREGATE BASE (CY) CY 201.0000 38,190.00 184.890 37,162 033 LEAN CONCRETE BASE RAPID SETTING CY 723.0000 93,990.00 121.300 87,699 034 CRACK TREATMENT LNMI 15,000.0000 15,000.00 1.000 15,000 035 FULL WIDTH SEGMENT CORRECTION EA 4,975.0000 69,650.00 14.000 69,650 036 REPLACE ASPHALT CONCRETE SURFACING CY 503.0000 55,330.00 105.600 53,116 037 HOT MIX ASPHALT (TYPE A) TON 175.0000 36,750.00 112.540 19,694 038 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 118.0000 1,103,300.00 9,429.260 1,112,652 039 TACK COAT TON 650.0000 12,350.00 28.740 18,681 040 REMOVE ASPHALT CONCRETE PAVEMENT (SQFT) SQFT 15.0000 2,700.00 179.000 2,685 041 REMOVE ASPHALT CONCRETE DIKE LF 2.5000 7,500.00 98.000 245.00 3,071.000 7,677 042 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.5000 255,850.00 73,403.280 256,911 043 JOINTED PLAIN CONCRETE PAVEMENT CY 710.0000 198,800.00 270.110 191,778 (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 34.000 24,990 048 DETECTABLE WARNING SURFACE SQFT 82.0000 3,280.00 0.000 0 049 MINOR CONCRETE (CURB AND GUTTER) CY 930.0000 9,300.00 12.310 11,448 PROGRAM CAS145 PAGE 3 DATE 12/20/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-324404 TIME 08:00 AM ESTIMATE NO. 008 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 12/20/22 R.E. NAME: TON, THANG DATE OF THIS ESTIMATE 12/20/22 ------------------------------------------------------------------------------------------------------------------------------------ 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 7.300 459.90 214.810 13,533 052 REMOVE CONCRETE (CURB AND GUTTER) LF 52.5000 8,925.00 193.400 10,153 053 MODIFYING SIGNAL AND LIGHTING SYSTEM LS 403,925.3000 403,925.30 0.830 335,258 (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 30.000 121 058 GUARD RAILING DELINEATOR EA 24.5000 1,445.50 0.000 0 059 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.4600 6,600.80 271.000 1,208.66 995.000 4,437 060 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 12/20/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-324404 TIME 08:00 AM ESTIMATE NO. 008 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 12/20/22 R.E. NAME: TON, THANG DATE OF THIS ESTIMATE 12/20/22 ------------------------------------------------------------------------------------------------------------------------------------ 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 98.000 519.40 98.000 519 080 THERMOPLASTIC PAVEMENT MARKING SQFT 4.0500 28,755.00 7,173.000 29,050 081 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.0300 2,030.00 329.000 667 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) 082 6" THERMOPLASTIC TRAFFIC STRIPE LF 4.1700 959.10 217.000 904 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 083 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.9800 30,282.00 22,057.000 21,615 (ENHANCED WET NIGHT VISIBILITY) 084 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.6600 798.00 300.000 798 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 8-4) 085 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.4500 6,380.00 4,111.000 5,960 (ENHANCED WET NIGHT VISIBILITY) 086 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 4.0500 931.50 750.000 3,037 087 6" TRAFFIC STRIPE TAPE (BROKEN 17-7) LF 1.7400 35,148.00 4,256.000 7,405.44 21,881.000 38,072 088 INDUCTIVE LOOP DETECTOR (LS) LS 9,035.2800 9,035.28 1.000 9,035 089 LIGHTING SYSTEM LS 254,662.5500 254,662.55 0.810 206,276 090 MODIFYING LIGHTING SYSTEMS LS 45,265.2300 45,265.23 1.000 45,265 091 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 175,511.0600 175,511.06 0.890 156,204 092 MODIFYING INTERCONNECTION CONDUIT LS 31,921.5100 31,921.51 1.000 31,921 AND CABLE PROGRAM CAS145 PAGE 5 DATE 12/20/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-324404 TIME 08:00 AM ESTIMATE NO. 008 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 12/20/22 R.E. NAME: TON, THANG DATE OF THIS ESTIMATE 12/20/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 96,823.30 3,884,039.82 ADJUSTMENT OF COMPENSATION 17,126.82 17,126.82 EXTRA WORK 126,166.23 187,392.11 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 240,116.35 4,088,558.75 093 MOBILIZATION LS 478,969.6700 478,969.67 1.000 478,969 ORIGINAL CONTRACT AMOUNT 4,834,000.00 TOTAL WORK COMPLETED 240,116.35 4,567,528.42 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 240,116.35 4,567,528.42 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 02/28/23 149 20 0 37 87% 97% PROGRESS IS SATISFACTORY TON, THANG RESIDENT ENGINEER