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 09/17/24 EST. NO. 012 TIME 11:09 AM R.E. NAME: CHAN, JACKY 07-0W2904 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 005 0001 9,396.00 E.W. @ U.P (+) 091124 N 1 006 0001 3,648.84 E.W. @ L.S.(+) 021424 N CCO6 13,044.84 TOTAL THIS ESTIMATE 13,418.05 TOTAL PREVIOUS ESTIMATE 26,462.89 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 09/17/24 EST. NO. 012 TIME 11:09 AM R.E. NAME: CHAN, JACKY 07-0W2904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 09/17/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-0W2904 TIME 11:09 AM ESTIMATE NO. 012 BID OPENING 05/23/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/24 R.E. NAME: CHAN, JACKY DATE OF THIS ESTIMATE 09/17/24 LOCATION PROGRESS ESTIMATE 07-LA-101-1.5/10.9 ----------------- PETERSON-CHASE GENERAL LOS ANGELES COUNTY IN LOS ANGELES AT ENGINEERING CONSTRUCTION, INC. VARIOUS LOCATIONS 16351 CONSTRUCTION CIRCLE WES IRVINE CA 92606 FED. AID NO. N O N E DECK METHACRYLATE, JOINT SEAL REPLACEMENT, ------------------------------------------------------------------------------------------------------------------------------------ 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 TIME-RELATED OVERHEAD (WDAY) WDAY 1,000.0000 300,000.00 21.000 21,000.00 219.000 219,000 003 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 10,000.00 2.000 4,000 MEETING 004 HOURLY OFF-SITE HR 200.0000 10,000.00 0.000 0 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 005 CONSTRUCTION AREA SIGNS LS 18,500.0000 18,500.00 0.750 13,875 006 TRAFFIC CONTROL SYSTEM LS 420,000.0000 420,000.00 0.600 252,000.00 0.700 294,000 007 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 200.0000 60,000.00 126.000 25,200.00 144.000 28,800 008 PORTABLE RADAR SPEED FEEDBACK SIGN EA 60.0000 9,600.00 0.000 0 SYSTEM DAY 009 END OF QUEUE MONITORING AND WARNING WITH EA 425.0000 68,000.00 0.000 0 TRUCK MOUNTED CHANGEABLE MESSAGE SIGN DAY 010 MOBILE BARRIER SYSTEM DAY 200.0000 20,000.00 0.000 0 011 JOB SITE MANAGEMENT LS 5,000.0000 5,000.00 0.500 2,500.00 0.700 3,500 012 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,100.0000 1,100.00 1.000 1,100 013 TEMPORARY CONCRETE WASHOUT LS 1,000.0000 1,000.00 0.000 0 014 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 3.0000 18,000.00 5,304.000 15,912 STRIPE (HAZARDOUS WASTE) 015 REPLACE ASPHALT CONCRETE SURFACING CY 1,210.0000 60,500.00 0.000 0 016 HOT MIX ASPHALT (BRIDGE) TON 365.0000 235,425.00 0.000 0 017 TACK COAT TON 1,000.0000 1,800.00 0.000 0 018 GRIND EXISTING BRIDGE DECK SQYD 50.0000 237,450.00 4,280.000 214,000 019 CLEAN EXPANSION JOINT LF 30.0000 104,730.00 24.000 720.00 157.000 4,710 020 JOINT SEAL (MR 1/2") LF 35.0000 79,240.00 0.000 0 021 JOINT SEAL (TYPE AL) LF 22.0000 19,800.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 09/17/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-0W2904 TIME 11:09 AM ESTIMATE NO. 012 BID OPENING 05/23/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/24 R.E. NAME: CHAN, JACKY DATE OF THIS ESTIMATE 09/17/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 022 NEOPRENE SHEET (MR 1 1/2") LF 160.0000 39,360.00 66.500 10,640.00 101.500 16,240 023 BONDED JOINT SEAL (MR 1 1/2") LF 71.0000 5,751.00 0.000 0 024 PUBLIC SAFETY PLAN LS 15,000.0000 15,000.00 1.000 15,000.00 1.000 15,000 025 RAPID SETTING CONCRETE (PATCH) CF 40.0000 42,760.00 20.000 800.00 385.800 15,432 026 REMOVE ASPHALT CONCRETE SURFACING SQFT 2.4000 102,192.00 0.000 0 027 REMOVE UNSOUND CONCRETE CF 40.0000 42,760.00 20.000 800.00 385.800 15,432 028 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.2800 77,936.88 77,198.000 21,615.44 160,722.000 45,002 029 FURNISH POLYESTER CONCRETE OVERLAY CF 128.0000 2,365,824.00 6,382.930 817,015.04 15,633.330 2,001,066 030 PLACE POLYESTER CONCRETE OVERLAY SQFT 4.5000 831,762.00 77,198.000 347,391.00 160,722.000 723,249 (F) 031 TREAT BRIDGE DECK SQFT 0.3600 33,663.60 0.000 0 (F) 032 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 68.0000 79,764.00 0.000 0 033 ACCESS OPENING, WALL EA 7,950.0000 23,850.00 3.000 23,850 034 REPLACE ACCESS DOOR EA 9,500.0000 28,500.00 3.000 28,500 035 REMOVE CONCRETE SIDEWALK (PORTION) SQFT 70.0000 4,200.00 53.830 3,768.10 60.250 4,217 036 MISCELLANEOUS METAL (BRIDGE) LB 80.0000 28,000.00 97.450 7,796.00 147.250 11,780 (F) 037 REMOVE PAVEMENT MARKER EA 3.0000 1,740.00 236.000 708 038 PAVEMENT MARKER (RETROREFLECTIVE) EA 12.5000 8,750.00 0.000 0 039 RECONSTRUCT CHAIN LINK RAILING LF 97.0000 61,110.00 544.000 52,768 040 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 3.0000 26,610.00 2,278.000 6,834 041 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.5000 2,625.00 192.000 672 042 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 16.0000 198,400.00 0.000 0 043 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 4.5000 51,300.00 0.000 0 (BROKEN 17-7) 044 8" TRAFFIC STRIPE TAPE WITH CONTRAST LF 18.0000 34,200.00 0.000 0 045 8" TRAFFIC STRIPE TAPE WITH CONTRAST LF 4.5000 2,835.00 0.000 0 (BROKEN 12-3) 046 CROSSWALK AND PAVEMENT MARKING TAPE WITH SQFT 50.0000 100,000.00 0.000 0 CONTRAST PROGRAM CAS145 PAGE 3 DATE 09/17/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-0W2904 TIME 11:09 AM ESTIMATE NO. 012 BID OPENING 05/23/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/24 R.E. NAME: CHAN, JACKY DATE OF THIS ESTIMATE 09/17/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,526,245.58 3,762,647.90 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 13,044.84 26,462.89 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,539,290.42 3,789,110.79 047 MOBILIZATION LS 550,000.0000 550,000.00 0.050 27,500.00 1.000 550,000 ORIGINAL CONTRACT AMOUNT 6,442,038.48 TOTAL WORK COMPLETED 1,566,790.42 4,339,110.79 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,566,790.42 4,339,110.79 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 06/29/23 300 09/07/23 07/14/23 01/21/25 219 77 0 0 69% 73% PROGRESS IS SATISFACTORY CCO TIME PENDING CHAN, JACKY RESIDENT ENGINEER