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 07/23/23 EST. NO. 008 TIME 01:48 PM R.E. NAME: TOUTOUNCHIAN, SAM 07-322404 --------------------------------------------------------------------------- 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 0018 391.66 E.W. @ F.A.(+) 042423 N 0018 0 0045 391.66 042523 N 0045 0 0046 391.66 042623 N 0046 0 0047 391.66 042723 N 0047 0 0048 391.66 042823 N 0048 0 0049 391.66 050123 N 0049 0 0050 391.66 050223 N 0050 0 0051 391.66 050323 N 0051 0 0052 391.66 050523 N 0052 0 0053 296.89 060123 N 0053 0 0054 395.85 060223 N 0054 0 0055 395.85 060523 N 0055 0 0056 404.98 060723 N 0056 0 0057 384.52 060823 N 0057 0 0059 1,197.50 060923 N 0059 0 0060 395.85 060923 N 0060 0 0061 283.58 061223 N 0061 0 0062 1,538.06 061323 N 0062 0 0063 391.66 061323 N 0063 0 0065 894.56 061423 N 0065 0 0066 141.38 061523 N 0066 0 10,245.62 TOTAL THIS ESTIMATE 59,021.90 TOTAL PREVIOUS ESTIMATE 69,267.52 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 07/23/23 EST. NO. 008 TIME 01:48 PM R.E. NAME: TOUTOUNCHIAN, SAM 07-322404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/23/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-322404 TIME 01:48 PM ESTIMATE NO. 008 BID OPENING 06/07/22 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: TOUTOUNCHIAN, SAM DATE OF THIS ESTIMATE 07/23/23 LOCATION PROGRESS ESTIMATE 07-LA-134-R12.6/R12.9 ----------------- BEADOR CONSTRUCTION COMPANY, IN PASADENA AT THE ARROYO SECO INC. BRIDGE (NO.53-0166) AND AT THE 26320 LESTER CIRCLE; ORANGE GROVE ON-RAMP OVERCROSSING CORONA CA 92883 BRIDGE (NO.53-2197K) FED. AID NO. N O N E REPLACE/UPGRADE BRIDGE RAILING ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 10,000.0000 10,000.00 1.000 10,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,300.0000 377,000.00 20.000 26,000.00 153.000 198,900 003 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 14,000.00 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 50,000.0000 50,000.00 0.500 25,000 006 TRAFFIC CONTROL SYSTEM LS 423,000.0000 423,000.00 0.030 12,690.00 0.481 203,463 007 FLASHING ARROW SIGN EA 2,500.0000 2,500.00 0.000 0 008 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.7000 20,860.00 28,501.000 19,950 009 CHANNELIZER (SURFACE MOUNTED) EA 42.0000 3,234.00 31.000 1,302 010 TEMPORARY RAILING (TYPE K) LF 18.0000 98,640.00 3,920.000 70,560 011 TEMPORARY CRASH CUSHION MODULE EA 600.0000 30,000.00 25.000 15,000 012 TEMPORARY RADAR SPEED FEEDBACK EA 5,250.0000 10,500.00 1.000 5,250 SIGN SYSTEM 013 JOB SITE MANAGEMENT LS 60,000.0000 60,000.00 0.456 27,360 014 PREPARE WATER POLLUTION CONTROL PROGRAM LS 3,000.0000 3,000.00 1.000 3,000 015 TEMPORARY DRAINAGE INLET PROTECTION EA 130.0000 2,990.00 23.000 2,990 016 TEMPORARY CONSTRUCTION ENTRANCE EA 6,000.0000 6,000.00 1.000 6,000 017 TEMPORARY CONCRETE WASHOUT LS 17,500.0000 17,500.00 0.300 5,250 018 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 11.0000 11,330.00 1,450.000 15,950 STRIPE (HAZARDOUS WASTE) 019 TREATED WOOD WASTE LB 4.0000 5,760.00 0.000 0 020 BRIDGE METAL RAILING AND FENCE LS 350,000.0000 350,000.00 0.950 332,500 TRANSPORT AND DISPOSAL 021 CLEARING AND GRUBBING (LS) LS 5,000.0000 5,000.00 0.500 2,500 022 ROADWAY EXCAVATION CY 680.0000 10,200.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 07/23/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-322404 TIME 01:48 PM ESTIMATE NO. 008 BID OPENING 06/07/22 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: TOUTOUNCHIAN, SAM DATE OF THIS ESTIMATE 07/23/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 MINOR HOT MIX ASPHALT TON 17,500.0000 5,250.00 0.000 0 024 PLACE HOT MIX ASPHALT DIKE LF 1,155.0000 5,775.00 0.000 0 (TYPE D MODIFIED) 025 REMOVE ASPHALT CONCRETE DIKE LF 315.0000 1,575.00 0.000 0 026 STRUCTURAL CONCRETE, BRIDGE CY 10,000.0000 550,000.00 19.000 190,000.00 26.000 260,000 (F) 027 STRUCTURAL CONCRETE, BARRIER SLAB CY 1,145.0000 217,550.00 0.000 0 (F) 028 DRILL AND BOND DOWEL LF 50.0000 7,650.00 25.000 1,250.00 25.000 1,250 (CHEMICAL ADHESIVE)(LF) 029 BAR REINFORCING STEEL (BRIDGE) LB 8.0000 131,440.00 1,872.000 14,976.00 1,872.000 14,976 (F) 030 FURNISH SIGN STRUCTURE (TRUSS) LB 5.6000 73,920.00 13,200.000 73,920 (F) 031 INSTALL SIGN STRUCTURE (TRUSS) LB 1.0000 13,200.00 0.000 0 (F) 032 REMOVE SIGN STRUCTURE (EA) EA 8,400.0000 8,400.00 1.000 8,400 033 REFINISH CONCRETE SURFACE SQFT 13.0000 19,760.00 0.000 0 034 BRIDGE REMOVAL (PORTION), LOCATION A LS 950,000.0000 950,000.00 0.100 95,000.00 1.000 950,000 035 BRIDGE REMOVAL (PORTION), LOCATION B LS 75,000.0000 75,000.00 0.350 26,250.00 0.350 26,250 036 REMOVE SLOPE PAVING (SQYD) SQYD 560.0000 11,760.00 0.000 0 037 MINOR CONCRETE (MISCELLANEOUS CY 8,900.0000 8,900.00 0.000 0 CONSTRUCTION) 038 MISCELLANEOUS METAL (BRIDGE) LB 10.0000 10,250.00 0.000 0 (F) 039 CHAIN LINK FENCE (TYPE CL-6) LF 125.0000 3,750.00 0.000 0 040 REMOVE PAVEMENT MARKER EA 1.1500 632.50 340.000 391 041 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.3000 4,823.00 229.000 1,213 042 REMOVE ROADSIDE SIGN EA 130.0000 1,430.00 0.000 0 043 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 35.0000 6,300.00 0.000 0 044 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 31.0000 3,720.00 0.000 0 (0.063"-UNFRAMED) 045 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.0000 486.00 0.000 0 (0.080"-UNFRAMED) 046 ROADSIDE SIGN - ONE POST EA 420.0000 840.00 0.000 0 047 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 130.0000 1,560.00 0.000 0 METHOD) 048 CHAIN LINK RAILING (TYPE 7) LF 102.0000 293,964.00 0.000 0 (F) 049 CONCRETE BARRIER (TYPE 60MS) LF 160.0000 30,400.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 07/23/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-322404 TIME 01:48 PM ESTIMATE NO. 008 BID OPENING 06/07/22 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: TOUTOUNCHIAN, SAM DATE OF THIS ESTIMATE 07/23/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 CONCRETE BARRIER (TYPE 60R MODIFIED) LF 695.0000 20,155.00 0.000 0 051 CONCRETE BARRIER (TYPE 836 MODIFIED) LF 200.0000 720,000.00 459.000 91,800.00 639.000 127,800 (F) 052 REMOVE GUARDRAIL LF 75.0000 3,975.00 0.000 0 053 RECONSTRUCT METAL RAILING (BRIDGE) LF 285.0000 2,280.00 0.000 0 054 THERMOPLASTIC PAVEMENT MARKING SQFT 5.3000 4,929.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 055 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 200.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 056 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 3,990.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 057 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 2,541.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 058 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 059 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 795.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 060 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 27,800.00 9,174.000 9,174 061 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.5000 1,050.00 288.000 1,008 062 8" TRAFFIC STRIPE TAPE WITH CONTRAST LF 9.7500 13,455.00 0.000 0 (WARRANTY) (BROKEN 12-3) 063 CROSSWALK AND PAVEMENT SQFT 26.0000 18,980.00 0.000 0 MARKING TAPE WITH CONTRAST 064 CONTRAST STRIPE THERMOPLASTIC LF 1.0000 9,830.00 0.000 0 065 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 7.4000 32,338.00 0.000 0 (WARRANTY) 066 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 3.2000 832.00 0.000 0 (WARRANTY) (BROKEN 17-7) 067 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 3.1000 29,140.00 0.000 0 (WARRANTY) (BROKEN 36-12) 068 8" TRAFFIC STRIPE TAPE WITH CONTRAST LF 12.0000 9,840.00 0.000 0 (WARRANTY) 069 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 37,000.0000 37,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 070 MODIFYING LIGHTING SYSTEMS LS 255,000.0000 255,000.00 0.270 68,850.00 0.270 68,850 071 MODIFYING RAMP METERING SYSTEMS LS 97,500.0000 97,500.00 0.000 0 072 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 073 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 1,300.0000 52,000.00 30.000 39,000 074 PORTABLE RADAR SPEED FEEDBACK SIGN EA 400.0000 16,000.00 30.000 12,000 SYSTEM DAY PROGRAM CAS145 PAGE 4 DATE 07/23/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-322404 TIME 01:48 PM ESTIMATE NO. 008 BID OPENING 06/07/22 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: TOUTOUNCHIAN, SAM DATE OF THIS ESTIMATE 07/23/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 075 12" THERMOPLASTIC TRAFFIC STRIPE LF 3.2000 3,872.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 076 12" TRAFFIC STRIPE TAPE WITH CONTRAST LF 16.0000 16,000.00 0.000 0 (WARRANTY) 077 TEMPORARY LIGHTING SYSTEMS LS 205,000.0000 205,000.00 0.030 6,150.00 0.730 149,650 PROGRAM CAS145 PAGE 5 DATE 07/23/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-322404 TIME 01:48 PM ESTIMATE NO. 008 BID OPENING 06/07/22 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: TOUTOUNCHIAN, SAM DATE OF THIS ESTIMATE 07/23/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 532,966.00 2,688,858.40 ADJUSTMENT OF COMPENSATION 0.00 10,021.00 EXTRA WORK 10,245.62 59,246.52 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 543,211.62 2,758,125.92 078 MOBILIZATION LS 607,348.5000 607,348.50 0.950 576,981 ORIGINAL CONTRACT AMOUNT 6,143,700.00 TOTAL WORK COMPLETED 543,211.62 3,335,107.00 MATERIALS ON HAND ON SITE 82,418.00 DEDUCTIONS 0.00 0.00 TOTAL 543,211.62 3,417,525.00 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 08/19/22 290 00/00/00 09/06/22 12/08/23 140 76 0 0 54% 48% PROGRESS IS SATISFACTORY TOUTOUNCHIAN, SAM RESIDENT ENGINEER