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 05/22/20 EST. NO. 004 TIME 12:35 PM R.E. NAME: TON, THANG 07-299104 --------------------------------------------------------------------------- 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 5,694.62 E.W. @ F.A.(+) 031720 N 0001.0 002 0001 4,781.65 E.W. @ F.A.(+) 032020 N 0004.0 10,476.27 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 10,476.27 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 05/22/20 EST. NO. 004 TIME 12:35 PM R.E. NAME: TON, THANG 07-299104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 05/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-299104 TIME 12:35 PM ESTIMATE NO. 004 BID OPENING 10/23/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/20 R.E. NAME: TON, THANG DATE OF THIS ESTIMATE 05/22/20 LOCATION PROGRESS ESTIMATE 07-LA-1-3.5/3.5 ----------------- BEADOR CONSTRUCTION COMPANY, IN LOS ANGELES, IN LONG BEACH AT INC. LOS ALAMITOS TRAFFIC CIRCLE 26320 LESTER CIRCLE; CORONA CA 92883 FED. AID NO. N O N E INSTALL PAVEMENT DELINEATION, ------------------------------------------------------------------------------------------------------------------------------------ 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 CONSTRUCTION AREA SIGNS LS 15,000.0000 15,000.00 1.000 15,000 003 TRAFFIC CONTROL SYSTEM LS 62,981.0000 62,981.00 1.000 62,981 004 TYPE II BARRICADE EA 35.0000 630.00 3.000 105.00 18.000 630 005 TRAFFIC CONE EA 20.0000 5,600.00 150.000 3,000.00 250.000 5,000 006 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 5,950.00 170.000 5,950 007 TEMPORARY RAILING (TYPE K) LF 36.0000 16,560.00 140.000 5,040.00 460.000 16,560 008 TEMPORARY CRASH CUSHION EA 3,500.0000 7,000.00 2.000 7,000 009 JOB SITE MANAGEMENT LS 12,500.0000 12,500.00 1.000 12,500 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,500.0000 2,500.00 1.000 2,500 011 TEMPORARY CONCRETE WASHOUT LS 2,000.0000 2,000.00 1.000 2,000 012 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.7000 5,967.00 1,085.000 1,844 STRIPE (HAZARDOUS WASTE) 013 TREATED WOOD WASTE LB 5.3000 2,756.00 520.000 2,756 014 HOT MIX ASPHALT (TYPE A) TON 310.0000 27,590.00 9.000 2,790.00 89.000 27,590 015 PLACE HOT MIX ASPHALT SQYD 60.0000 6,600.00 -8.850 -531.00 78.150 4,689 (MISCELLANEOUS AREA) 016 REMOVE ASPHALT CONCRETE PAVEMENT (CY) CY 660.0000 10,560.00 2.000 1,320.00 16.000 10,560 017 STRUCTURAL CONCRETE, DRAINAGE INLET CY 5,500.0000 22,000.00 4.000 22,000 (F) 018 MINOR CONCRETE (MINOR STRUCTURE) CY 1,850.0000 5,550.00 3.000 5,550 (F) 019 15" REINFORCED CONCRETE PIPE LF 600.0000 19,800.00 33.000 19,800 020 REMOVE PIPE (LF) LF 265.0000 7,950.00 30.000 7,950 021 REMOVE CATCH BASIN EA 4,250.0000 8,500.00 2.000 8,500 022 MINOR CONCRETE (CURB) (CY) CY 2,300.0000 32,200.00 14.000 32,200 PROGRAM CAS145 PAGE 2 DATE 05/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-299104 TIME 12:35 PM ESTIMATE NO. 004 BID OPENING 10/23/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/20 R.E. NAME: TON, THANG DATE OF THIS ESTIMATE 05/22/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 MISCELLANEOUS IRON AND STEEL LB 12.0000 2,760.00 -115.000 -1,380.00 230.000 2,760 (F) 024 REMOVE PAVEMENT MARKER EA 1.2000 1,224.00 652.000 782 025 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.0000 13,700.00 6,186.000 12,372 026 REMOVE ROADSIDE SIGN (WOOD POST) EA 110.0000 440.00 4.000 440 027 REMOVE ROADSIDE SIGN (METAL POST) EA 55.0000 550.00 10.000 550 028 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 28.0000 252.00 9.000 252 (0.063"-UNFRAMED) 029 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 1,500.00 100.000 1,500 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 030 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 8.5000 2,465.00 290.000 2,465 (0.080"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 031 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 19.0000 6,270.00 330.000 6,270 (0.080"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 032 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 3.9000 2,691.00 690.000 2,691 033 ROADSIDE SIGN - ONE POST EA 425.0000 14,450.00 2.000 850.00 35.000 14,875 034 ROADSIDE SIGN - TWO POST EA 725.0000 7,250.00 10.000 7,250 035 THERMOPLASTIC PAVEMENT MARKING SQFT 4.7500 18,050.00 4,822.000 22,904 (ENHANCED WET NIGHT VISIBILITY) 036 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 665.00 276.000 193 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 037 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 2,065.00 2,816.000 1,971 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 038 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 6,120.00 7,723.000 6,178 (ENHANCED WET NIGHT VISIBILITY) 039 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 4,972.00 4,576.000 5,033 (ENHANCED WET NIGHT VISIBILITY) 040 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 4,452.00 5,585.000 3,351 041 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 680.00 416.000 832 042 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 550.0000 550.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 043 MODIFYING EXISTING ELECTRICAL SYSTEM LS 40,000.0000 40,000.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 05/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-299104 TIME 12:35 PM ESTIMATE NO. 004 BID OPENING 10/23/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/20 R.E. NAME: TON, THANG DATE OF THIS ESTIMATE 05/22/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 11,194.00 369,231.80 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 10,476.27 10,476.27 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 21,670.27 379,708.07 044 MOBILIZATION LS 45,000.0000 45,000.00 1.000 45,000 ORIGINAL CONTRACT AMOUNT 459,300.00 TOTAL WORK COMPLETED 21,670.27 424,708.07 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 21,670.27 424,708.07 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 11/26/19 60 12/12/19 00/00/00 05/30/20 63 36 0 0 87% 100% PROGRESS IS SATISFACTORY TON, THANG RESIDENT ENGINEER PROGRAM CAS145 DATE 05/22/20