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 05/22/25 EST. NO. 010 TIME 08:42 AM R.E. NAME: TON, THANG 07-322504 --------------------------------------------------------------------------- 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 0202 5,826.36 E.W. @ F.A.(+) 031725 N 0202 0203 3,237.05 031825 N 0203 0204 3,984.23 031925 N 0204 0205 3,935.80 032025 N 0205 0206 3,984.23 032125 N 0206 0207 3,903.52 032425 N 0207 0209 3,935.80 032525 N 0209 0210 4,352.77 032625 N 0210 0211 3,711.18 032725 N 0211 0213 2,041.37 032825 N 0213 0214 6,250.13 032925 N 0214 0215 1,970.51 032925 N 0215 0216 5,650.42 033125 N 0216 0217 5,688.96 040125 N 0217 0218 5,688.96 040225 N 0218 0219 5,688.96 040325 N 0219 69,850.25 TOTAL THIS ESTIMATE 691,689.06 TOTAL PREVIOUS ESTIMATE 761,539.31 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 05/22/25 EST. NO. 010 TIME 08:42 AM R.E. NAME: TON, THANG 07-322504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 05/22/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-322504 TIME 08:42 AM ESTIMATE NO. 010 BID OPENING 02/14/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/25 R.E. NAME: TON, THANG DATE OF THIS ESTIMATE 05/22/25 LOCATION PROGRESS ESTIMATE 07-LA-103-0.1 ----------------- BEADOR CONSTRUCTION COMPANY, THE CITY AND COUNTY OF LOS ANGELES AT INC. UNION PACIFIC OVERHEAD 2900 BRISTOL STREET D204 COSTA MESA CA 92626 FED. AID NO. BFNH-P103(6)E REPLACE BRIDGE DECK. ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 15,000.0000 15,000.00 1.000 15,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 2,000.0000 580,000.00 22.000 44,000.00 184.000 368,000 003 DISPUTE RESOLUTION BOARD ON-SITE MEETING EA 6,000.0000 60,000.00 3.000 18,000 004 HOURLY OFF-SITE HR 200.0000 16,000.00 6.000 1,200 DISPUTE-RESOLUTION-BOARD-RELATED TASKS 005 CONSTRUCTION AREA SIGNS LS 60,000.0000 60,000.00 0.750 45,000 006 TRAFFIC CONTROL SYSTEM LS 743,036.9000 743,036.90 0.070 52,012.58 0.640 475,543 007 TYPE III BARRICADE EA 80.0000 1,120.00 23.000 1,840 008 CHANNELIZER (SURFACE MOUNTED) EA 55.0000 2,695.00 49.000 2,695 009 TEMPORARY PAVEMENT MARKER EA 24.0000 672.00 28.000 672 010 TEMPORARY BARRIER SYSTEM LF 26.0000 113,360.00 3,320.000 86,320 011 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 20,000.0000 40,000.00 1.000 20,000 012 TEMPORARY CRASH CUSHION MODULE EA 375.0000 26,250.00 56.000 21,000 013 JOB SITE MANAGEMENT LS 250,000.0000 250,000.00 0.070 17,500.00 0.640 160,000 014 WATER POLLUTION CONTROL PROGRAM LS 5,000.0000 5,000.00 0.750 3,750 015 TEMPORARY DRAINAGE INLET PROTECTION EA 225.0000 1,350.00 3.000 675 016 TEMPORARY CONCRETE WASHOUT LS 110,000.0000 110,000.00 0.250 27,500.00 0.850 93,500 017 WORK AREA MONITORING (BRIDGE) LS 15,000.0000 15,000.00 0.000 0 018 TREATED WOOD WASTE LB 4.0000 7,640.00 0.000 0 019 ROADWAY EXCAVATION (TYPE Z-3) (AERIALLY CY 3,300.0000 19,800.00 0.000 0 DEPOSITED LEAD) 020 CLASS 3 AGGREGATE SUBBASE CY 1,700.0000 17,000.00 5.000 8,500 021 CLASS 3 AGGREGATE BASE (CY) CY 1,570.0000 5,495.00 2.000 3,140 022 HOT MIX ASPHALT (TYPE A) TON 980.0000 2,744.00 1.400 1,372 PROGRAM CAS145 PAGE 2 DATE 05/22/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-322504 TIME 08:42 AM ESTIMATE NO. 010 BID OPENING 02/14/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/25 R.E. NAME: TON, THANG DATE OF THIS ESTIMATE 05/22/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 150.0000 9,000.00 0.000 0 024 STRUCTURAL CONCRETE, BRIDGE (POLYMER CY 2,925.0000 8,617,050.00 564.000 1,649,700.00 2,888.000 8,447,400 (F) FIBER, LIGHTWEIGHT) 025 AGGREGATE BASE (APPROACH SLAB) CY 1,175.0000 32,900.00 0.000 0 026 STRUCTURAL CONCRETE, APPROACH SLAB (TYPE CY 1,950.0000 594,750.00 220.000 429,000.00 402.000 783,900 R) 027 JOINT SEAL (MR 1") LF 130.0000 198,900.00 0.000 0 028 BAR REINFORCING STEEL (BRIDGE) LB 1.1500 1,263,429.10 305,542.000 351,373.30 1,098,634.000 1,263,429 (F) 029 STRUCTURAL STEEL (BRIDGE) LB 7.5000 710,700.00 9,380.000 70,350.00 94,760.000 710,700 (F) 030 CLEAN AND PAINT STRUCTURAL STEEL LS 85,000.0000 85,000.00 0.050 4,250.00 0.050 4,250 031 CLEAN AND PAINT STRUCTURAL STEEL LS 200,000.0000 200,000.00 0.000 0 (EXISTING BRIDGE) 032 BRIDGE REMOVAL (PORTION) LS 1,550,000.0000 1,550,000.00 1.000 1,550,000 033 REMOVE CURB LF 90.0000 5,400.00 260.000 23,400 034 BRIDGE DECK DRAINAGE SYSTEM LB 27.0000 266,166.00 1,000.000 27,000.00 1,000.000 27,000 (F) 035 TEMPORARY FENCE (TYPE CL-6) LF 26.0000 16,640.00 0.000 0 036 CHAIN LINK FENCE (TYPE CL-6) LF 45.0000 17,100.00 0.000 0 037 REMOVE CHAIN LINK FENCE LF 11.0000 4,180.00 0.000 0 038 REMOVE PAVEMENT MARKER EA 7.3000 1,095.00 0.000 0 039 GUARD RAILING DELINEATOR EA 44.0000 440.00 14.000 616 040 PAVEMENT MARKER (RETROREFLECTIVE) EA 12.7000 3,302.00 0.000 0 041 OBJECT MARKER (TYPE R) EA 180.0000 540.00 2.000 360 042 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 88.0000 6,600.00 162.500 14,300 043 VEGETATION CONTROL (MINOR CONCRETE) SQYD 130.0000 97,500.00 187.780 24,411 044 CHAIN LINK RAILING (TYPE 7 MODIFIED) LF 160.0000 359,040.00 1,122.000 179,520 (F) 045 TRANSITION RAILING (TYPE WB-31) EA 6,000.0000 12,000.00 1.000 6,000 046 ALTERNATIVE IN-LINE TERMINAL TL-3 EA 5,500.0000 5,500.00 1.000 5,500 047 CONCRETE BARRIER (TYPE 60MA) LF 180.0000 214,200.00 0.000 0 048 CONCRETE BARRIER (TYPE 60MC) LF 255.0000 43,350.00 0.000 0 049 CONCRETE BARRIER (TYPE 842 MODIFIED) LF 220.0000 515,900.00 1,000.000 220,000 (F) PROGRAM CAS145 PAGE 3 DATE 05/22/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-322504 TIME 08:42 AM ESTIMATE NO. 010 BID OPENING 02/14/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/25 R.E. NAME: TON, THANG DATE OF THIS ESTIMATE 05/22/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 REMOVE GUARDRAIL LF 24.0000 3,360.00 120.000 2,880 051 SALVAGE METAL BRIDGE RAILING LF 25.0000 56,100.00 2,244.000 56,100 052 REMOVE CONCRETE BARRIER LF 96.0000 16,320.00 170.000 16,320 053 THERMOPLASTIC TRAFFIC STRIPE (ENHANCED LF 2.3000 12,190.00 0.000 0 WET NIGHT VISIBILITY) 054 PAINT TRAFFIC STRIPE (2-COAT) LF 1.6000 17,600.00 3,510.000 5,616 055 PAINT PAVEMENT MARKING (2-COAT) SQFT 9.7000 3,298.00 204.000 1,978 056 REMOVE PAINTED TRAFFIC STRIPE LF 1.3500 14,850.00 3,471.000 4,685 057 REMOVE PAINTED PAVEMENT MARKING SQFT 6.5000 2,210.00 0.000 0 058 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.4000 9,086.00 0.000 0 059 6" TRAFFIC STRIPE TAPE LF 9.4000 44,086.00 0.000 0 060 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 3.3000 7,755.00 0.000 0 (BROKEN 18-12) 061 FIBER OPTIC CABLE SYSTEMS LS 140,000.0000 140,000.00 0.090 12,600.00 0.540 75,600 062 MODIFYING LIGHTING SYSTEMS LS 300,000.0000 300,000.00 0.040 12,000.00 0.460 138,000 PROGRAM CAS145 PAGE 4 DATE 05/22/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-322504 TIME 08:42 AM ESTIMATE NO. 010 BID OPENING 02/14/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/25 R.E. NAME: TON, THANG DATE OF THIS ESTIMATE 05/22/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 2,697,285.88 14,888,174.77 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 69,850.25 761,539.31 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 2,767,136.13 15,649,714.08 063 MOBILIZATION LS 1,875,000.0000 1,875,000.00 1.000 1,875,000 ORIGINAL CONTRACT AMOUNT 19,424,700.00 TOTAL WORK COMPLETED 2,767,136.13 17,524,714.08 MATERIALS ON HAND ON SITE 27,630.87 38,633.38 DEDUCTIONS 0.00 0.00 TOTAL 2,794,767.00 17,563,347.46 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 05/17/24 290 08/15/24 08/15/24 10/15/25 187 0 0 0 85% 64% PROGRESS IS SATISFACTORY TON, THANG RESIDENT ENGINEER