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 08/21/25 EST. NO. 013 TIME 05:21 PM 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 0280 4,893.70 E.W. @ F.A.(+) 061825 N 0280 0285 1,127.08 062525 N 0285 0286 1,127.08 062625 N 0286 0287 1,239.72 062725 N 0287 0288 13,219.28 070225 N 0288 0289 1,920.79 070725 N 0289 0290 2,157.48 070825 N 0290 0291 2,157.48 070925 N 0291 0292 2,157.48 071025 N 0292 0293 2,102.25 071125 N 0293 0294 8,572.67 061125 N 0294 0295 1,624.32 062425 N 0295 0296 2,209.80 062525 N 0296 0297 2,209.80 062625 N 0297 0298 1,389.06 062725 N 0298 0299 3,209.08 062825 N 0299 0300 2,509.63 063025 N 0300 0301 2,398.47 070125 N 0301 0302 2,644.49 070325 N 0302 0303 2,644.49 070225 N 0303 0304 1,643.22 071425 N 0304 0305 1,689.87 071525 N 0305 0306 2,753.50 071625 N 0306 0307 2,864.66 071725 N 0307 0308 2,580.01 072125 N 0308 0309 2,416.38 072325 N 0309 0310 2,319.58 072425 N 0310 0311 6,849.07 072925 N 0311 0312 8,306.13 073025 N 0312 002 0002 3,334.67 E.W. @ F.A.(+) 072125 N 0002 0003 3,334.67 072425 N 0003 99,605.91 TOTAL THIS ESTIMATE 1,291,009.64 TOTAL PREVIOUS ESTIMATE 1,390,615.55 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 08/21/25 EST. NO. 013 TIME 05:21 PM 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 08/21/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-322504 TIME 05:21 PM ESTIMATE NO. 013 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 08/20/25 R.E. NAME: TON, THANG DATE OF THIS ESTIMATE 08/21/25 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 23.000 46,000.00 248.000 496,000 003 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 0.250 15,000.00 1.000 60,000 006 TRAFFIC CONTROL SYSTEM LS 743,036.9000 743,036.90 0.050 37,151.85 1.000 743,036 007 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 4,220.000 109,720 011 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 20,000.0000 40,000.00 2.000 40,000 012 TEMPORARY CRASH CUSHION MODULE EA 375.0000 26,250.00 78.000 29,250 013 JOB SITE MANAGEMENT LS 250,000.0000 250,000.00 0.100 25,000.00 1.000 250,000 014 WATER POLLUTION CONTROL PROGRAM LS 5,000.0000 5,000.00 1.000 5,000 015 TEMPORARY DRAINAGE INLET PROTECTION EA 225.0000 1,350.00 6.000 1,350 016 TEMPORARY CONCRETE WASHOUT LS 110,000.0000 110,000.00 1.000 110,000 017 WORK AREA MONITORING (BRIDGE) LS 15,000.0000 15,000.00 1.000 15,000 018 TREATED WOOD WASTE LB 4.0000 7,640.00 1,910.000 7,640.00 1,910.000 7,640 019 ROADWAY EXCAVATION (TYPE Z-3) (AERIALLY CY 3,300.0000 19,800.00 6.000 19,800.00 6.000 19,800 DEPOSITED LEAD) 020 CLASS 3 AGGREGATE SUBBASE CY 1,700.0000 17,000.00 5.000 8,500.00 10.000 17,000 021 CLASS 3 AGGREGATE BASE (CY) CY 1,570.0000 5,495.00 3.500 5,495 022 HOT MIX ASPHALT (TYPE A) TON 980.0000 2,744.00 2.800 2,744 PROGRAM CAS145 PAGE 2 DATE 08/21/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-322504 TIME 05:21 PM ESTIMATE NO. 013 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 08/20/25 R.E. NAME: TON, THANG DATE OF THIS ESTIMATE 08/21/25 ------------------------------------------------------------------------------------------------------------------------------------ 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 9,000.00 160.000 24,000 024 STRUCTURAL CONCRETE, BRIDGE (POLYMER CY 2,925.0000 8,617,050.00 103.000 301,275.00 3,049.000 8,918,325 (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 594,750.00 402.000 783,900 R) 027 JOINT SEAL (MR 1") LF 130.0000 198,900.00 1,530.000 198,900 028 BAR REINFORCING STEEL (BRIDGE) LB 1.1500 1,263,429.10 1,098,634.000 1,263,429 (F) 029 STRUCTURAL STEEL (BRIDGE) LB 7.5000 710,700.00 94,760.000 710,700 (F) 030 CLEAN AND PAINT STRUCTURAL STEEL LS 85,000.0000 85,000.00 1.000 85,000 031 CLEAN AND PAINT STRUCTURAL STEEL LS 200,000.0000 200,000.00 1.000 200,000.00 1.000 200,000 (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 5,400.00 300.000 27,000 034 BRIDGE DECK DRAINAGE SYSTEM LB 27.0000 266,166.00 9,858.000 266,166 (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 50.000 365 039 GUARD RAILING DELINEATOR EA 44.0000 440.00 14.000 616 040 PAVEMENT MARKER (RETROREFLECTIVE) EA 12.7000 3,302.00 235.000 2,984 041 OBJECT MARKER (TYPE R) EA 180.0000 540.00 2.000 360 042 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 88.0000 6,600.00 237.500 20,900 043 VEGETATION CONTROL (MINOR CONCRETE) SQYD 130.0000 97,500.00 776.000 100,880 044 CHAIN LINK RAILING (TYPE 7 MODIFIED) LF 160.0000 359,040.00 2,244.000 359,040 (F) 045 TRANSITION RAILING (TYPE WB-31) EA 6,000.0000 12,000.00 2.000 12,000 046 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 1,190.000 214,200 048 CONCRETE BARRIER (TYPE 60MC) LF 255.0000 43,350.00 195.000 49,725 049 CONCRETE BARRIER (TYPE 842 MODIFIED) LF 220.0000 515,900.00 2,345.000 515,900 (F) PROGRAM CAS145 PAGE 3 DATE 08/21/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-322504 TIME 05:21 PM ESTIMATE NO. 013 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 08/20/25 R.E. NAME: TON, THANG DATE OF THIS ESTIMATE 08/21/25 ------------------------------------------------------------------------------------------------------------------------------------ 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 16,320.00 195.000 18,720 053 THERMOPLASTIC TRAFFIC STRIPE (ENHANCED LF 2.3000 12,190.00 8,336.000 19,172 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 4,190.000 5,656 057 REMOVE PAINTED PAVEMENT MARKING SQFT 6.5000 2,210.00 336.000 2,184 058 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.4000 9,086.00 0.000 0 059 6" TRAFFIC STRIPE TAPE LF 9.4000 44,086.00 4,619.000 43,418 060 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 3.3000 7,755.00 2,315.000 7,639 (BROKEN 18-12) 061 FIBER OPTIC CABLE SYSTEMS LS 140,000.0000 140,000.00 1.000 140,000 062 MODIFYING LIGHTING SYSTEMS LS 300,000.0000 300,000.00 1.000 300,000 PROGRAM CAS145 PAGE 4 DATE 08/21/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-322504 TIME 05:21 PM ESTIMATE NO. 013 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 08/20/25 R.E. NAME: TON, THANG DATE OF THIS ESTIMATE 08/21/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 660,366.85 17,864,699.70 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 99,605.91 1,390,615.55 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 759,972.76 19,255,315.25 063 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 759,972.76 21,130,315.25 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 759,972.76 21,130,315.25 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 10/15/25 251 0 0 0 98% 87% PROGRESS IS SATISFACTORY TON, THANG RESIDENT ENGINEER