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 01/21/26 EST. NO. 015 TIME 08:26 AM R.E. NAME: VERGARA, JOAHNNA 07-0W6604 --------------------------------------------------------------------------- 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 01/21/26 EST. NO. 015 TIME 08:26 AM R.E. NAME: VERGARA, JOAHNNA 07-0W6604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 01/21/26 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-0W6604 TIME 08:26 AM ESTIMATE NO. 015 BID OPENING 05/22/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/26 R.E. NAME: VERGARA, JOAHNNA DATE OF THIS ESTIMATE 01/21/26 LOCATION PROGRESS ESTIMATE 07-VAR ----------------- VELARDE CONCRETE CONSTRUCTION LOS ANGELES COUNTY AT VARIOUS LOCATIONS 523 S. BRAND BLVD., STE. #201 SAN FERNANDO CA 91340 FED. AID NO. N O N E METHACRYLATE, POLYESTER OVERLAY AND JOINT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,850.0000 2,850.00 1.000 2,850 002 LEVEL 2 CRITICAL PATH METHOD SCHEDULE LS 13,839.0000 13,839.00 0.750 10,379 003 TIME-RELATED OVERHEAD (WDAY) WDAY 700.0000 189,000.00 14.000 9,800.00 189.000 132,300 004 DISPUTE RESOLUTION BOARD ON-SITE MEETING EA 6,000.0000 42,000.00 3.000 18,000 005 HOURLY OFF-SITE HR 200.0000 2,000.00 0.000 0 DISPUTE-RESOLUTION-BOARD-RELATED TASKS 006 CONSTRUCTION AREA SIGNS LS 32,315.0000 32,315.00 0.500 16,157 007 TRAFFIC CONTROL SYSTEM LS 488,488.1700 488,488.17 0.050 24,424.41 0.700 341,941 008 PORTABLE RADAR SPEED FEEDBACK SIGN DAY 126.5000 34,155.00 7.000 885.50 122.000 15,433 SYSTEM 009 JOB SITE MANAGEMENT LS 12,600.0000 12,600.00 0.050 630.00 0.700 8,820 010 WATER POLLUTION CONTROL PROGRAM LS 966.0000 966.00 0.050 48.30 0.700 676 011 TEMPORARY CONCRETE WASHOUT LS 2,250.0000 2,250.00 0.560 1,260 012 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 3.6000 17,928.00 12,857.000 46,285 STRIPE (HAZARDOUS WASTE) 013 HOT MIX ASPHALT (TYPE A) TON 1,230.4800 196,876.80 0.000 0 014 TACK COAT TON 2,750.0000 3,575.00 0.000 0 015 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 35.5800 89,661.60 0.000 0 016 GRIND EXISTING BRIDGE DECK SQYD 32.3600 228,979.36 7,076.000 228,979 017 CLEAN EXPANSION JOINT LF 24.0000 136,056.00 3,582.000 85,968 018 JOINT SEAL (MR 1/2") LF 44.9800 83,752.76 1,650.000 74,217 019 JOINT SEAL (MR 1") LF 49.1000 119,853.10 1,140.500 55,998 020 JOINT SEAL (MR 1 1/2") LF 117.7200 105,123.96 400.500 47,146 021 JOINT SEAL (MR 2") LF 159.6500 64,817.90 341.000 54,440 022 JOINT SEAL (MR 2 1/2") LF 337.0000 22,242.00 66.000 22,242 PROGRAM CAS145 PAGE 2 DATE 01/21/26 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-0W6604 TIME 08:26 AM ESTIMATE NO. 015 BID OPENING 05/22/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/26 R.E. NAME: VERGARA, JOAHNNA DATE OF THIS ESTIMATE 01/21/26 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PUBLIC SAFETY PLAN LS 17,490.0000 17,490.00 0.750 13,117 024 RAPID SETTING CONCRETE (PATCH) CF 35.0000 50,995.00 25.230 883 025 REMOVE UNSOUND CONCRETE CF 35.0000 50,995.00 25.230 883 026 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.4000 232,281.60 41,056.500 16,422.60 539,022.500 215,609 027 FURNISH POLYESTER CONCRETE OVERLAY CF 95.8800 3,966,459.72 3,772.850 361,740.86 37,103.540 3,557,487 028 PLACE POLYESTER CONCRETE OVERLAY SQFT 4.7500 1,962,481.50 41,056.500 195,018.38 371,472.500 1,764,494 (F) 029 TREAT BRIDGE DECK SQFT 0.4300 72,046.50 167,550.000 72,046 (F) 030 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 77.9600 146,019.08 1,795.720 139,994 031 REMOVE PAVEMENT MARKER EA 4.4000 1,144.00 37.000 162.80 1,408.000 6,195 032 PAVEMENT MARKER (RETROREFLECTIVE) EA 6.6000 6,732.00 0.000 0 033 PREFORMED THERMOPLASTIC PAVEMENT MARKING SQFT 38.5000 22,715.00 0.000 0 034 6" THERMOPLASTIC TRAFFIC STRIPE LF 13.8000 5,382.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 035 8" THERMOPLASTIC TRAFFIC STRIPE LF 16.5000 7,755.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 036 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 2.3000 15,617.00 886.000 2,037.80 41,092.000 94,511 037 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 16.8000 5,880.00 828.000 13,910 038 12" TRAFFIC STRIPE TAPE (WARRANTY) LF 13.8000 3,864.00 0.000 0 039 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 4.8200 102,184.00 0.000 0 040 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 4.2600 115,020.00 0.000 0 (BROKEN 18-12) 041 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 4.2600 1,618.80 0.000 0 (BROKEN 36-12) 042 8" TRAFFIC STRIPE TAPE (WARRANTY) LF 9.3500 3,085.50 0.000 0 043 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 750.0000 750.00 0.050 37.50 0.700 525 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 01/21/26 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-0W6604 TIME 08:26 AM ESTIMATE NO. 015 BID OPENING 05/22/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/26 R.E. NAME: VERGARA, JOAHNNA DATE OF THIS ESTIMATE 01/21/26 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 611,208.15 7,042,752.72 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 12,459.39 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 611,208.15 7,055,212.11 044 MOBILIZATION LS 795,449.5500 795,449.55 1.000 795,449 ORIGINAL CONTRACT AMOUNT 9,475,294.90 TOTAL WORK COMPLETED 611,208.15 7,850,661.66 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 611,208.15 7,850,661.66 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 07/15/24 270 09/09/24 09/09/24 05/22/26 188 149 0 0 81% 70% PROGRESS IS SATISFACTORY VERGARA, JOAHNNA RESIDENT ENGINEER