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 04/22/19 EST. NO. 024 TIME 10:00 AM R.E. NAME: TON, THANG 07-290704 --------------------------------------------------------------------------- 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 0001 292.39 E.W. @ F.A.(+) 100918 N GSB054 0002 700.34 120418 N GSB056 002 0001 2,336.69 E.W. @ F.A.(+) 030719 N GSB057 0002 2,666.61 030719 N GSB058 0003 2,805.07 031919 N GSB059 0005 3,999.90 032119 N GSB061 0006 153.25 031919 N GSB088 008 0010 2,143.80 E.W. @ F.A.(+) 020619 N GSB063 0011 928.04 021119 N GSB064 0012 247.44 021219 N GSB065 0013 3,096.84 021319 N GSB066 0014 2,548.40 021419 N GSB067 012 0001 12,900.43 E.W. @ F.A.(+) 022819 N GSB052 0006 6,008.78 021219 N GSB070 0007 3,373.75 021319 N GSB071 0008 2,548.40 021419 N GSB072 0009 7,464.25 021919 N GSB073 0010 2,382.86 022019 N GSB074 0011 7,464.25 022119 N GSB075 0012 6,782.88 022519 N GSB076 0013 7,321.87 022619 N GSB077 0014 7,464.25 022719 N GSB078 0015 2,864.54 022819 N GSB079 0016 2,198.62 030819 N GSB080 0017 6,011.85 030919 N GSB081 0018 3,538.27 031219 N GSB082 0019 3,538.27 031319 N GSB083 0020 6,234.17 031819 N GSB084 0022 7,464.25 022219 N GSB086 0023 2,378.57 022619 N GSB087 119,859.03 TOTAL THIS ESTIMATE -76,638.76 TOTAL PREVIOUS ESTIMATE 43,220.27 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 04/22/19 EST. NO. 024 TIME 10:00 AM R.E. NAME: TON, THANG 07-290704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE CEM 4401 2016 S.W. -10,000.00 004 CEM 4401 2016 SW 10,000.00 005 CEM 4401 ANNUAL 2017 -10,000.00 009 CEM 4401 ANNUAL 2017 10,000.00 010 CEM 2406 -17,498.00 024 -17,498.00 -17,498.00 TOTAL DEDUCTIONS -17,498.00 -17,498.00 PROGRAM CAS145 PAGE 1 DATE 04/22/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-290704 TIME 10:00 AM ESTIMATE NO. 024 BID OPENING 11/18/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/19 R.E. NAME: TON, THANG DATE OF THIS ESTIMATE 04/22/19 LOCATION PROGRESS ESTIMATE 07-LA-47-0.9/2.0 ----------------- GOLDEN STATE BRIDGE, INC. IN THE CITY OF LOS ANGELES AT TERM 3701 MALLARD DRIVE INAL ISLAND,VINCENT THOMAS BRIDGE BENICIA CA 945101195 53 1471 FED. AID NO. NHP-P047(11)E BRIDGE SEISMIC RESTORATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 10,000.0000 10,000.00 0.750 7,500 003 TIME-RELATED OVERHEAD (WDAY) WDAY 3,333.0000 1,549,845.00 21.000 69,993.00 330.000 1,099,890 004 CONSTRUCTION AREA SIGNS LS 15,900.0000 15,900.00 0.750 11,925 005 TRAFFIC CONTROL SYSTEM LS 880,000.0000 880,000.00 1.000 880,000 006 JOB SITE MANAGEMENT LS 22,000.0000 22,000.00 1.000 22,000 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,000.0000 2,000.00 1.000 2,000 008 BRIDGE REMOVAL (PORTION) LS 777,000.0000 777,000.00 1.000 777,000 009 FURNISH STRUCTURAL STEEL (BRIDGE) LB 3.0000 139,200.00 46,400.000 139,200 (F) 010 ERECT STRUCTURAL STEEL (BRIDGE) LB 18.0000 835,200.00 46,400.000 835,200 (F) 011 WELD EXISTING SPLICE PLATES LF 216.0000 185,760.00 729.000 157,464 012 REPLACE VISCOUS DAMPERS EA 138,000.0000 5,520,000.00 40.000 5,520,000 013 FURNISH AND INSTALL BUCKLING EA 88,000.0000 704,000.00 8.000 704,000 RESTRAINED BRACES 014 CLEAN STRUCTURAL STEEL (EXISTING BRIDGE) LS 131,000.0000 131,000.00 1.000 131,000 015 PAINT STRUCTURAL STEEL (EXISTING BRIDGE) LS 120,600.0000 120,600.00 1.000 120,600 016 CLEAN AND PAINT STRUCTURAL STEEL LS 50,000.0000 50,000.00 0.000 0 017 SPOT BLAST CLEAN AND PAINT UNDERCOAT SQFT 58.0000 406,000.00 5,250.000 304,500 018 MISCELLANEOUS METAL (BRIDGE) LB 20.0000 1,600,000.00 80,000.000 1,600,000 (F) 019 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 1.000 1,000 SYSTEM ELEMENTS DURING CONSTRUCTION 020 MECHANICAL WORK LS 850,000.0000 850,000.00 1.000 850,000 PROGRAM CAS145 PAGE 2 DATE 04/22/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-290704 TIME 10:00 AM ESTIMATE NO. 024 BID OPENING 11/18/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/19 R.E. NAME: TON, THANG DATE OF THIS ESTIMATE 04/22/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 69,993.00 13,168,279.00 ADJUSTMENT OF COMPENSATION 0.00 -425,161.04 EXTRA WORK 119,859.03 468,381.31 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 189,852.03 13,211,499.27 021 MOBILIZATION LS 1,400,000.0000 1,400,000.00 1.000 1,400,000 ORIGINAL CONTRACT AMOUNT 15,204,505.00 TOTAL WORK COMPLETED 189,852.03 14,611,499.27 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -17,498.00 -17,498.00 TOTAL 172,354.03 14,594,001.27 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 04/18/16 465 08/20/16 11/27/17 11/05/19 325 22 0 0 95% 70% PROGRESS IS SATISFACTORY TON, THANG RESIDENT ENGINEER PROGRAM CAS145 DATE 04/22/19