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 02/26/20 EST. NO. 003 TIME 09:06 AM R.E. NAME: HONG, HAI 07-343404 --------------------------------------------------------------------------- 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 02/26/20 EST. NO. 003 TIME 09:06 AM R.E. NAME: HONG, HAI 07-343404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 02/26/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-343404 TIME 09:06 AM ESTIMATE NO. 003 BID OPENING 09/10/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/20 R.E. NAME: HONG, HAI DATE OF THIS ESTIMATE 02/26/20 LOCATION PROGRESS ESTIMATE 07-LA-39-R31.2/R31.2 ----------------- OHL USA, INC. IN LOS ANGELES COUNTY, ON ROUTE 39 1920 MAIN STREET STE 310 AT NORTH FORK SAN GABRIEL RIVER IRVINE CA 92614 BRIDGE (BR. NO. 53-3069) FED. AID NO. HSST-P039(38)E REPLACE BRIDGE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 7,500.0000 7,500.00 0.000 0 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 7,500.0000 7,500.00 0.100 750 003 TIME-RELATED OVERHEAD (WDAY) WDAY 3,500.0000 1,575,000.00 21.000 73,500.00 32.000 112,000 004 CONSTRUCTION AREA SIGNS LS 25,000.0000 25,000.00 0.800 20,000 005 TRAFFIC CONTROL SYSTEM LS 70,000.0000 70,000.00 0.000 0 006 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.3100 10,881.00 0.000 0 007 CHANNELIZER (SURFACE MOUNTED) EA 34.0900 5,454.40 0.000 0 008 TEMPORARY RAILING (TYPE K) LF 20.0000 124,000.00 0.000 0 009 TEMPORARY CRASH CUSHION MODULE EA 400.0000 30,800.00 0.000 0 010 JOB SITE MANAGEMENT LS 25,000.0000 25,000.00 0.000 0 011 PREPARE STORM WATER POLLUTION PREVENTION LS 7,500.0000 7,500.00 0.800 6,000 PLAN 012 RAIN EVENT ACTION PLAN EA 500.0000 4,000.00 0.000 0 013 STORM WATER SAMPLING AND ANALYSIS DAY EA 900.0000 5,400.00 0.000 0 014 STORM WATER ANNUAL REPORT EA 2,000.0000 6,000.00 0.000 0 015 MOVE-IN/MOVE-OUT EA 568.1800 1,136.36 0.000 0 (TEMPORARY EROSION CONTROL) 016 TEMPORARY CHECK DAM LF 5.8500 1,989.00 0.000 0 017 TEMPORARY DRAINAGE INLET PROTECTION EA 227.2700 1,363.62 0.000 0 018 TEMPORARY FIBER ROLL LF 4.7300 49,665.00 0.000 0 019 TEMPORARY GRAVEL BAG BERM LF 4.3300 12,124.00 0.000 0 020 TEMPORARY SILT FENCE LF 3.2700 15,532.50 0.000 0 021 TEMPORARY CONSTRUCTION ENTRANCE EA 4,500.0000 18,000.00 0.000 0 022 TEMPORARY CONSTRUCTION ROADWAY SQYD 30.0000 3,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 02/26/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-343404 TIME 09:06 AM ESTIMATE NO. 003 BID OPENING 09/10/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/20 R.E. NAME: HONG, HAI DATE OF THIS ESTIMATE 02/26/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 STREET SWEEPING LS 40,000.0000 40,000.00 0.000 0 024 TEMPORARY CONCRETE WASHOUT LS 15,000.0000 15,000.00 0.000 0 025 TEMPORARY SOFT BOTTOM RIVER LS 120,000.0000 120,000.00 0.000 0 DIVERSION SYSTEM 026 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 2.0300 8,992.90 0.000 0 STRIPE (HAZARDOUS WASTE) 027 TREATED WOOD WASTE LB 0.5700 2,656.20 0.000 0 028 TEMPORARY HIGH-VISIBILITY FENCE LF 3.4100 16,640.80 0.000 0 029 CLEARING AND GRUBBING (LS) LS 188,409.0900 188,409.09 0.000 0 030 ROADWAY EXCAVATION CY 22.0000 79,640.00 0.000 0 031 STRUCTURE EXCAVATION (BRIDGE) CY 330.0000 153,780.00 0.000 0 (F) 032 STRUCTURE BACKFILL (BRIDGE) CY 50.0000 26,300.00 0.000 0 (F) 033 GEOSYNTHETIC REINFORCED EMBANKMENT SQFT 92.1300 961,837.20 0.000 0 034 IMPORTED BORROW (CY) CY 42.0000 1,608,600.00 0.000 0 035 ORGANIC FERTILIZER LB 5.1000 413.10 0.000 0 036 PLANT (GROUP H) EA 13.0100 12,489.60 0.000 0 037 PLANT (GROUP A) EA 17.3000 67,124.00 0.000 0 038 PLANT ESTABLISHMENT WORK LS 28,061.2200 28,061.22 0.000 0 039 GRAVEL MULCH SQFT 2.7000 3,402.00 0.000 0 040 WOOD MULCH CY 66.3300 2,586.87 0.000 0 041 FOLIAGE PROTECTOR EA 35.7100 55,707.60 0.000 0 042 ROLLED EROSION CONTROL PRODUCT SQFT 0.5600 60,480.00 0.000 0 (JUTE MESH) 043 COMPOST (CY) CY 45.9200 22,500.80 0.000 0 044 INCORPORATE MATERIALS SQFT 0.3100 24,397.00 0.000 0 045 CLASS 3 AGGREGATE BASE (CY) CY 115.0000 95,450.00 0.000 0 046 LEAN CONCRETE BASE RAPID SETTING CY 840.0000 991,200.00 0.000 0 047 HOT MIX ASPHALT (TYPE A) TON 120.4100 207,105.20 0.000 0 048 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 118.2900 108,826.80 0.000 0 049 DATA CORE LS 1,305.9000 1,305.90 0.000 0 PROGRAM CAS145 PAGE 3 DATE 02/26/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-343404 TIME 09:06 AM ESTIMATE NO. 003 BID OPENING 09/10/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/20 R.E. NAME: HONG, HAI DATE OF THIS ESTIMATE 02/26/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 3.1700 5,515.80 0.000 0 051 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 3.1700 253.60 0.000 0 052 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 3.1700 158.50 0.000 0 053 PLACE HOT MIX ASPHALT SQYD 30.9000 23,175.00 0.000 0 (MISCELLANEOUS AREA) 054 TACK COAT TON 904.5200 9,045.20 0.000 0 055 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 24.0400 16,106.80 0.000 0 056 36" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 644.2900 792,476.70 0.000 0 057 PRESTRESSING CAST-IN-PLACE CONCRETE LS 135,000.0000 135,000.00 0.000 0 058 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 950.0000 147,250.00 0.000 0 (F) 059 STRUCTURAL CONCRETE, BRIDGE CY 1,475.0000 930,725.00 0.000 0 (F) 060 STRUCTURAL CONCRETE, BRIDGE CY 1,290.0000 274,770.00 0.000 0 (F) (POLYMER FIBER) 061 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,180.0000 126,260.00 0.000 0 (F) (TYPE N) 062 STRUCTURAL CONCRETE, DRAINAGE INLET CY 4,000.0000 4,000.00 0.000 0 (F) 063 RANDOM STONE TEXTURE SQFT 25.7300 37,745.91 0.000 0 (F) 064 LIMESTONE TEXTURE SQFT 281.9300 7,612.11 0.000 0 (F) 065 JOINT SEAL (MR 1 1/2") LF 84.3400 6,747.20 0.000 0 066 BAR REINFORCING STEEL (BRIDGE) LB 1.2500 292,103.75 0.000 0 (F) 067 HEADED BAR REINFORCEMENT EA 117.0200 5,616.96 0.000 0 (F) 068 DISPLACEMENT MONITORING PROGRAM LS 40,000.0000 40,000.00 0.000 0 069 BRIDGE REMOVAL LS 300,000.0000 300,000.00 0.000 0 070 24" CORRUGATED STEEL PIPE (.079" THICK) LF 112.8500 33,855.00 0.000 0 071 36" CORRUGATED STEEL PIPE (.138" THICK) LF 167.4300 5,525.19 0.000 0 072 60" CORRUGATED STEEL PIPE (.138" THICK) LF 299.7000 9,890.10 0.000 0 073 24" ANCHOR ASSEMBLY EA 252.7300 8,340.09 0.000 0 074 18" CORRUGATED STEEL PIPE RISER LF 629.0700 4,403.49 0.000 0 (.079" THICK) 075 24" STEEL FLARED END SECTION EA 1,671.2500 5,013.75 0.000 0 076 36" STEEL FLARED END SECTION EA 5,013.7400 5,013.74 0.000 0 PROGRAM CAS145 PAGE 4 DATE 02/26/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-343404 TIME 09:06 AM ESTIMATE NO. 003 BID OPENING 09/10/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/20 R.E. NAME: HONG, HAI DATE OF THIS ESTIMATE 02/26/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 60" STEEL FLARED END SECTION EA 7,439.1200 7,439.12 0.000 0 (POLYMER FIBER) 078 REMOVE ASPHALT CONCRETE OVERSIDE DRAIN EA 1,629.3600 4,888.08 0.000 0 079 GABION CY 225.8100 144,518.40 0.000 0 (F) 080 ROCK SLOPE PROTECTION CY 144.0900 333,136.08 0.000 0 (2T, CLASS IX, METHOD A) 081 ROCK SLOPE PROTECTION CY 134.4100 7,526.96 0.000 0 (3/8 T, CLASS VI, METHOD B) (CY) 082 ROCK SLOPE PROTECTION CY 144.0900 1,296.81 0.000 0 (150 LB, CLASS III, METHOD B) (CY) 083 ROCK SLOPE PROTECTION CY 161.2900 43,548.30 0.000 0 (1/2 T, CLASS VII, METHOD B) (CY) 084 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 10.7500 3,332.50 0.000 0 085 ROCK SLOPE PROTECTION FABRIC (CLASS 10) SQYD 3.2300 32,216.02 0.000 0 086 MISCELLANEOUS IRON AND STEEL LB 8.6000 5,607.20 0.000 0 (F) 087 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 088 PREPARE AND STAIN CONCRETE SQFT 20.4700 30,602.65 0.000 0 089 STAIN GALVANIZED SURFACES (LS) LS 22,825.9200 22,825.92 0.000 0 090 OBLITERATE SURFACING SQYD 2.3800 11,566.80 0.000 0 091 DELINEATOR (CLASS 2) EA 66.3300 3,183.84 0.000 0 092 GUARD RAILING DELINEATOR EA 21.6000 1,404.00 0.000 0 093 MILEPOST MARKER EA 66.3300 265.32 0.000 0 094 OBJECT MARKER (TYPE L-1) EA 45.9200 321.44 0.000 0 095 REMOVE MARKER EA 25.5100 51.02 0.000 0 096 REMOVE ROADSIDE SIGN (WOOD POST) EA 51.0200 102.04 0.000 0 097 REMOVE ROADSIDE SIGN (METAL POST) EA 51.0200 153.06 0.000 0 098 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.7600 255.20 0.000 0 (0.063"-UNFRAMED) 099 ROADSIDE SIGN - ONE POST EA 357.1400 1,785.70 0.000 0 100 VEGETATION CONTROL (MINOR CONCRETE) SQYD 40.5000 6,480.00 0.000 0 101 TRANSITION RAILING (TYPE WB-31) EA 4,617.1000 18,468.40 0.000 0 102 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,048.1900 16,192.76 0.000 0 103 CALIFORNIA ST-70 BRIDGE RAIL (MODIFIED) LF 520.7000 253,580.90 0.000 0 (F) PROGRAM CAS145 PAGE 5 DATE 02/26/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-343404 TIME 09:06 AM ESTIMATE NO. 003 BID OPENING 09/10/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/20 R.E. NAME: HONG, HAI DATE OF THIS ESTIMATE 02/26/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 REMOVE GUARDRAIL LF 12.9500 2,849.00 0.000 0 105 RECONSTRUCT GUARDRAIL LF 30.8100 4,313.40 0.000 0 106 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.8800 11,352.00 0.000 0 107 REMOVE PAINTED TRAFFIC STRIPE LF 0.4600 10,166.00 0.000 0 108 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.4600 2,037.80 0.000 0 109 CONTRAST STRIPE PAINT (1-COAT) LF 0.2200 710.60 0.000 0 110 COMMUNICATION CONDUIT (BRIDGE) LF 78.9500 60,633.60 0.000 0 111 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 112 TRUCK WATERING LS 54,591.8400 54,591.84 0.000 0 113 INVASIVE SPECIES CONTROL LS 61,224.4900 61,224.49 0.000 0 PROGRAM CAS145 PAGE 6 DATE 02/26/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-343404 TIME 09:06 AM ESTIMATE NO. 003 BID OPENING 09/10/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/20 R.E. NAME: HONG, HAI DATE OF THIS ESTIMATE 02/26/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 73,500.00 138,750.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 73,500.00 138,750.00 114 MOBILIZATION LS 1,150,000.0000 1,150,000.00 0.000 0 ORIGINAL CONTRACT AMOUNT 12,444,983.30 TOTAL WORK COMPLETED 73,500.00 138,750.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 73,500.00 138,750.00 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 11/12/19 815 12/02/19 01/06/20 04/12/23 32 22 0 0 1% 4% PROGRESS IS SATISFACTORY HONG, HAI RESIDENT ENGINEER PROGRAM CAS145 DATE 02/26/20