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 06/05/23 EST. NO. 010 TIME 09:19 AM R.E. NAME: GALLARDO, SAM 07-4W5104 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 002 0001 10,566.82 A.C. @ L.S.(+) 060123 N 0001 0 10,566.82 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 10,566.82 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 06/05/23 EST. NO. 010 TIME 09:19 AM R.E. NAME: GALLARDO, SAM 07-4W5104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/05/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4W5104 TIME 09:19 AM ESTIMATE NO. 010 BID OPENING 05/12/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/23/22 R.E. NAME: GALLARDO, SAM DATE OF THIS ESTIMATE 06/05/23 LOCATION FINAL ESTIMATE 07-LA-405-0.8/47.7 -------------- PETERSON-CHASE GENERAL IN LOS ANGELES COUNTY FROM 0.2 MILE ENGINEERING CONSTRUCTION, INC. WEST OF STEARNS AVENUE 16351 CONSTRUCTION CIR W; UNDERCROSSING TO RINALDI STREET IRVINE CA 92606 UNDERCROSSING FED. AID NO. N O N E REPAIR AC OVERLAY, REPLACE JOINT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,750.0000 2,750.00 1.000 2,750 002 TIME-RELATED OVERHEAD (WDAY) WDAY 650.0000 130,000.00 200.000 130,000 003 CONSTRUCTION AREA SIGNS LS 30,000.0000 30,000.00 1.000 30,000 004 TRAFFIC CONTROL SYSTEM LS 265,000.0000 265,000.00 1.000 265,000 005 PORTABLE RADAR SPEED FEEDBACK SIGN EA 3,500.0000 7,000.00 2.000 7,000 SYSTEM DAY 006 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 3,500.0000 7,000.00 2.000 7,000 007 JOB SITE MANAGEMENT LS 2,800.0000 2,800.00 1.000 2,800 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 950.0000 950.00 1.000 950 009 TEMPORARY CONCRETE WASHOUT LS 2,000.0000 2,000.00 1.000 2,000 010 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.1000 9,900.00 7,900.000 8,690 STRIPE (HAZARDOUS WASTE) 011 HOT MIX ASPHALT (TYPE A) TON 425.0000 8,925.00 21.000 8,925 012 HOT MIX ASPHALT (BRIDGE) TON 140.0000 53,620.00 463.800 64,932 013 TACK COAT TON 330.0000 561.00 0.830 273 014 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 60.0000 9,000.00 150.000 9,000 015 GRIND EXISTING BRIDGE DECK SQYD 40.0000 37,880.00 947.000 37,880 016 CLEAN EXPANSION JOINT LF 21.0000 168,546.00 8,026.000 168,546 017 JOINT SEAL (MR 1/2") LF 21.0000 104,748.00 4,988.000 104,748 018 JOINT SEAL (MR 1") LF 25.0000 75,950.00 3,160.000 79,000 019 PUBLIC SAFETY PLAN LS 11,000.0000 11,000.00 1.000 11,000 020 RAPID SETTING CONCRETE (PATCH) CF 45.0000 11,655.00 259.000 11,655 021 REMOVE ASPHALT CONCRETE SURFACING SQFT 0.7000 14,784.00 22,204.000 15,542 022 REMOVE UNSOUND CONCRETE CF 45.0000 11,655.00 259.000 11,655 PROGRAM CAS145 PAGE 2 DATE 06/05/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4W5104 TIME 09:19 AM ESTIMATE NO. 010 BID OPENING 05/12/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/23/22 R.E. NAME: GALLARDO, SAM DATE OF THIS ESTIMATE 06/05/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 CONCRETE EXPANSION DAM (RSC) CF 160.0000 117,760.00 736.000 117,760 024 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.1200 38,876.40 323,970.000 38,876 025 FURNISH POLYESTER CONCRETE OVERLAY CF 98.0000 361,228.00 3,731.680 365,704 026 PLACE POLYESTER CONCRETE OVERLAY SQFT 2.1500 94,322.65 43,871.000 94,322 (F) 027 TREAT BRIDGE DECK SQFT 0.2100 54,385.59 258,979.000 54,385 (F) 028 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 54.0000 174,852.00 3,223.120 174,048 029 BRIDGE REMOVAL (PORTION), LOCATION A LS 16,800.0000 16,800.00 1.000 16,800 030 BRIDGE REMOVAL (PORTION), LOCATION B LS 20,000.0000 20,000.00 1.000 20,000 031 BRIDGE REMOVAL (PORTION), LOCATION C LS 30,000.0000 30,000.00 1.000 30,000 032 POLYESTER CONCRETE (PATCH) CF 295.0000 24,190.00 82.000 24,190 033 REMOVE PAVEMENT MARKER EA 2.2000 1,430.00 1,884.000 4,144 034 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.7000 3,055.00 662.000 3,111 035 THERMOPLASTIC PAVEMENT MARKING SQFT 7.4000 4,440.00 365.000 2,701 036 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.6300 9,450.00 11,742.000 7,397 037 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.1500 1,890.00 342.000 1,077 038 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 5.3000 79,765.00 15,135.000 80,215 039 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 1.3500 13,635.00 9,450.000 12,757 (BROKEN 36-12) 040 8" TRAFFIC STRIPE TAPE WITH CONTRAST LF 6.2000 16,120.00 2,445.000 15,159 041 8" TRAFFIC STRIPE TAPE WITH CONTRAST LF 2.2000 616.00 275.000 605 (BROKEN 12-3) 042 8" TRAFFIC STRIPE TAPE WITH CONTRAST LF 2.2000 264.00 120.000 264 (BROKEN 36-12) 043 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 1.000 500 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 06/05/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4W5104 TIME 09:19 AM ESTIMATE NO. 010 BID OPENING 05/12/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/23/22 R.E. NAME: GALLARDO, SAM DATE OF THIS ESTIMATE 06/05/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 2,043,368.42 ADJUSTMENT OF COMPENSATION 10,566.82 10,566.82 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 10,566.82 2,053,935.24 044 MOBILIZATION LS 50,000.0000 50,000.00 1.000 50,000 ORIGINAL CONTRACT AMOUNT 2,079,303.64 TOTAL WORK COMPLETED 10,566.82 2,103,935.24 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 10,566.82 2,103,935.24 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 06/22/21 200 07/08/21 07/07/21 11/23/22 200 148 0 0 100% 100% GALLARDO, SAM RESIDENT ENGINEER