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 07/25/23 EST. NO. 011 TIME 08:56 AM R.E. NAME: BUI, KEVIN 07-317904 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 006 0001 37,740.05 E.W. @ L.S.(+) 071423 N 1 0 37,740.05 TOTAL THIS ESTIMATE 201,431.24 TOTAL PREVIOUS ESTIMATE 239,171.29 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 07/25/23 EST. NO. 011 TIME 08:56 AM R.E. NAME: BUI, KEVIN 07-317904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION CPRS SEPT-OCT 22 -2,000.00 004 CPRS SEPT-OCT 22 2,000.00 007 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 07/25/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-317904 TIME 08:56 AM ESTIMATE NO. 011 BID OPENING 07/07/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/23 R.E. NAME: BUI, KEVIN DATE OF THIS ESTIMATE 07/25/23 LOCATION PROGRESS ESTIMATE 07-LA-101-20.0/20.0 ----------------- BEADOR CONSTRUCTION COMPANY, IN LOS ANGELES COUNTY IN LOS INC. ANGELES AT ENCINO AVENUE PEDESTRIAN 2900 BRISTOL STREET STE D204 OVERCROSSING COSTA MESA, CA 92626 FED. AID NO. N O N E BRIDGE DEMOLITION ------------------------------------------------------------------------------------------------------------------------------------ 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 500.0000 60,000.00 5.000 2,500.00 116.000 58,000 003 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 10,000.00 0.000 0 MEETING 004 HOURLY OFF-SITE HR 200.0000 2,000.00 0.000 0 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 005 CONSTRUCTION AREA SIGNS LS 45,000.0000 45,000.00 0.900 40,500 006 TRAFFIC CONTROL SYSTEM LS 219,529.0000 219,529.00 0.020 4,390.58 0.950 208,552 007 AUTOMATED WORK ZONE INFORMATION SYSTEM LS 125,000.0000 125,000.00 1.000 125,000 008 CHANNELIZER (SURFACE MOUNTED) EA 45.0000 1,575.00 35.000 1,575 009 PORTABLE RADAR SPEED FEEDBACK SIGN EA 2,650.0000 21,200.00 8.000 21,200 SYSTEM DAY 010 TEMPORARY AUTOMATED END OF QUEUE EA 4,000.0000 16,000.00 4.000 16,000 WARNING SYSTEM (TYPE 2) DAY 011 END OF QUEUE MONITORING AND EA 4,000.0000 16,000.00 4.000 16,000 WARNING WITH TRUCK MOUNTED CHANGEABLE MESSAGE SIGN DAY 012 TEMPORARY RAILING (TYPE K) LF 26.0000 32,500.00 1,200.000 31,200 013 TEMPORARY CRASH CUSHION MODULE EA 450.0000 12,600.00 28.000 12,600 014 TEMPORARY RADAR SPEED FEEDBACK EA 3,500.0000 7,000.00 2.000 7,000 SIGN SYSTEM 015 JOB SITE MANAGEMENT LS 30,000.0000 30,000.00 0.050 1,500.00 0.950 28,500 016 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,500.0000 2,500.00 1.000 2,500 017 TEMPORARY DRAINAGE INLET PROTECTION EA 160.0000 1,920.00 6.000 960 018 TEMPORARY FIBER ROLL LF 8.5000 13,600.00 350.000 2,975 019 TEMPORARY CONCRETE WASHOUT LS 2,500.0000 2,500.00 0.500 1,250.00 1.000 2,500 020 TREATED WOOD WASTE LB 1.0000 7,650.00 7,650.000 7,650 021 ROADWAY EXCAVATION (TYPE Z-2) CY 300.0000 39,000.00 130.000 39,000 (AERIALLY DEPOSITED LEAD) PROGRAM CAS145 PAGE 2 DATE 07/25/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-317904 TIME 08:56 AM ESTIMATE NO. 011 BID OPENING 07/07/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/23 R.E. NAME: BUI, KEVIN DATE OF THIS ESTIMATE 07/25/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 022 ROADSIDE CLEARING LS 7,500.0000 7,500.00 0.900 6,750 023 SLOW-RELEASE FERTILIZER LB 2.6000 104.00 40.000 104.00 40.000 104 024 PLANT (GROUP B) EA 45.0000 3,645.00 81.000 3,645.00 81.000 3,645 025 PLANT ESTABLISHMENT WORK LS 5,000.0000 5,000.00 0.000 0 026 WOOD MULCH CY 175.0000 12,425.00 71.000 12,425.00 71.000 12,425 027 CHECK AND TEST EXISTING IRRIGATION LS 2,100.0000 2,100.00 1.000 2,100 FACILITIES 028 OPERATE EXISTING IRRIGATION FACILITIES LS 4,000.0000 4,000.00 0.700 2,800.00 1.000 4,000 029 CONTROL AND NEUTRAL CONDUCTORS LS 16,000.0000 16,000.00 0.000 0 030 1 1/2" REMOTE CONTROL VALVE EA 850.0000 1,700.00 2.000 1,700.00 2.000 1,700 031 RISER SPRINKLER ASSEMBLY EA 52.0000 4,212.00 81.000 4,212.00 81.000 4,212 032 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 11.0000 7,260.00 660.000 7,260.00 660.000 7,260 (F) LINE) 033 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 13.0000 7,735.00 595.000 7,735.00 595.000 7,735 (F) (SUPPLY LINE) 034 2" PLASTIC PIPE (SCHEDULE 40) LF 55.0000 1,100.00 20.000 1,100.00 20.000 1,100 (F) (SUPPLY LINE) 035 CLASS 3 AGGREGATE BASE (CY) CY 1,150.0000 8,050.00 7.000 8,050 036 LEAN CONCRETE BASE CY 2,100.0000 8,400.00 4.000 8,400 037 HOT MIX ASPHALT (TYPE A) TON 1,800.0000 9,000.00 5.000 9,000 038 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 3,000.0000 6,000.00 2.000 6,000 039 REMOVE ASPHALT CONCRETE PAVEMENT (CY) CY 1,100.0000 3,300.00 3.000 3,300 040 DRILL AND GROUT DOWEL LF 175.0000 1,575.00 9.000 1,575 041 BAR REINFORCING STEEL (SOUND WALL) LB 130.0000 5,330.00 41.000 5,330 (F) 042 SOUND WALL (MASONRY BLOCK) SQFT 330.0000 15,840.00 48.000 15,840 (F) 043 BRIDGE REMOVAL LS 165,000.0000 165,000.00 1.000 165,000 044 REMOVE CONCRETE SIDEWALK (SQYD) SQYD 290.0000 6,090.00 21.000 6,090 045 TEMPORARY FENCE (TYPE CL-6) LF 65.0000 2,600.00 120.000 7,800 046 CHAIN LINK FENCE (TYPE CL-6) LF 63.0000 9,450.00 0.000 0 047 4' CHAIN LINK GATE (TYPE CL-6) EA 2,100.0000 2,100.00 0.000 0 048 6' CHAIN LINK GATE (TYPE CL-6) EA 2,100.0000 2,100.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 07/25/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-317904 TIME 08:56 AM ESTIMATE NO. 011 BID OPENING 07/07/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/23 R.E. NAME: BUI, KEVIN DATE OF THIS ESTIMATE 07/25/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 049 REMOVE CHAIN LINK FENCE LF 24.0000 2,640.00 120.000 2,880 050 REMOVE ROADSIDE SIGN PANEL EA 1,825.0000 3,650.00 2.000 3,650 051 MIDWEST GUARDRAIL SYSTEM LF 40.0000 14,400.00 275.000 11,000 052 VEGETATION CONTROL (MINOR CONCRETE) SQYD 95.0000 39,900.00 420.000 39,900 053 CONCRETE BARRIER (TYPE 27SV MODIFIED) LF 1,600.0000 10,400.00 6.500 10,400 (F) 054 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 5,250.0000 5,250.00 1.000 5,250 055 REMOVE GUARDRAIL LF 12.0000 4,440.00 288.000 3,456 056 REMOVE CONCRETE BARRIER LF 190.0000 8,930.00 47.000 8,930 057 MODIFYING ELECTRIC SERVICE LS 11,000.0000 11,000.00 0.200 2,200 FOR IRRIGATION 058 MODIFYING LIGHTING SYSTEMS LS 60,000.0000 60,000.00 0.450 27,000 059 MODIFYING TRAFFIC MONITORING STATIONS LS 92,500.0000 92,500.00 0.500 46,250.00 0.700 64,750 060 MODIFYING EXISTING FIBER OPTIC LS 13,000.0000 13,000.00 0.070 910 CABLE SYSTEMS PROGRAM CAS145 PAGE 4 DATE 07/25/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-317904 TIME 08:56 AM ESTIMATE NO. 011 BID OPENING 07/07/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/23 R.E. NAME: BUI, KEVIN DATE OF THIS ESTIMATE 07/25/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 96,871.58 1,092,454.55 ADJUSTMENT OF COMPENSATION 0.00 115,000.00 EXTRA WORK 37,740.05 124,171.29 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 134,611.63 1,331,625.84 061 MOBILIZATION LS 130,000.0000 130,000.00 1.000 130,000 ORIGINAL CONTRACT AMOUNT 1,382,300.00 TOTAL WORK COMPLETED 134,611.63 1,461,625.84 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 134,611.63 1,461,625.84 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 08/02/22 120 08/03/22 08/03/22 12/29/23 120 104 0 0 86% 100% PROGRESS IS SATISFACTORY BUI, KEVIN RESIDENT ENGINEER