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 01/22/25 EST. NO. 001 TIME 10:02 AM R.E. NAME: IZADPANAH, MOHAMMAD 08-1E1404 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- *** THERE ARE NO EXTRA WORK PAYMENTS THIS ESTIMATE *** 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 01/22/25 EST. NO. 001 TIME 10:02 AM R.E. NAME: IZADPANAH, MOHAMMAD 08-1E1404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 01/22/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1E1404 TIME 10:02 AM ESTIMATE NO. 001 BID OPENING 01/30/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/25 R.E. NAME: IZADPANAH, MOHAMMAD DATE OF THIS ESTIMATE 01/22/25 LOCATION PROGRESS ESTIMATE 08-VAR ----------------- BEADOR CONSTRUCTION COMPANY, RIVERSIDE COUNTY AT VARIOUS LOCATIONS INC. 2900 BRISTOL STREET STE D204 COSTA MESA, CA 92626 FED. AID NO. SSTG-S079(48)E MGS, CONCRETE BARRIER AND VEGETATION CONTR ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000.00 1.000 5,000 002 LEVEL 2 CRITICAL PATH METHOD SCHEDULE LS 5,250.0000 5,250.00 0.250 1,312.50 0.250 1,312 003 TIME-RELATED OVERHEAD (WDAY) WDAY 1,000.0000 270,000.00 31.000 31,000.00 31.000 31,000 004 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 10,000.00 1.000 2,000.00 1.000 2,000 MEETING 005 HOURLY OFF-SITE HR 200.0000 2,000.00 0.000 0 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 006 DEVELOP WATER SUPPLY LS 25,000.0000 25,000.00 0.115 2,875.00 0.115 2,875 007 CONSTRUCTION AREA SIGNS LS 100,000.0000 100,000.00 0.446 44,600.00 0.446 44,600 008 TRAFFIC CONTROL SYSTEM LS 470,665.0000 470,665.00 0.115 54,126.48 0.115 54,126 009 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 850.0000 119,000.00 8.000 6,800.00 8.000 6,800 010 TYPE III BARRICADE EA 90.0000 720.00 5.000 450.00 5.000 450 011 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 5.0000 1,500.00 0.000 0 012 TEMPORARY TRAFFIC STRIPE (PAINT) LF 2.5000 6,425.00 0.000 0 013 CHANNELIZER (SURFACE MOUNTED) EA 52.0000 5,720.00 30.000 1,560.00 30.000 1,560 014 PORTABLE RADAR SPEED FEEDBACK SIGN EA 160.0000 43,200.00 0.000 0 SYSTEM DAY 015 TEMPORARY BARRIER SYSTEM LF 24.0000 156,960.00 2,020.000 48,480.00 2,020.000 48,480 016 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 12,000.0000 96,000.00 2.000 24,000.00 2.000 24,000 017 TEMPORARY AUTOMATED END OF QUEUE WARNING EA 1,300.0000 351,000.00 0.000 0 SYSTEM (TYPE 1) DAY 018 END OF QUEUE MONITORING AND WARNING WITH EA 1,300.0000 39,000.00 0.000 0 TRUCK MOUNTED CHANGEABLE MESSAGE SIGN DAY 019 ALTERNATIVE TEMPORARY CRASH CUSHION TL-3 EA 5,000.0000 110,000.00 5.000 25,000.00 5.000 25,000 020 TEMPORARY RADAR SPEED FEEDBACK SIGN EA 500.0000 2,000.00 0.000 0 SYSTEM 021 JOB SITE MANAGEMENT LS 100,000.0000 100,000.00 0.115 11,500.00 0.115 11,500 PROGRAM CAS145 PAGE 2 DATE 01/22/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1E1404 TIME 10:02 AM ESTIMATE NO. 001 BID OPENING 01/30/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/25 R.E. NAME: IZADPANAH, MOHAMMAD DATE OF THIS ESTIMATE 01/22/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 022 STORMWATER POLLUTION PREVENTION PLAN LS 3,000.0000 3,000.00 0.700 2,100.00 0.700 2,100 023 STORM WATER SAMPLING AND ANALYSIS DAY EA 500.0000 7,500.00 0.000 0 024 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 025 TEMPORARY SOIL BINDER SQYD 0.5000 7,000.00 0.000 0 026 TEMPORARY DRAINAGE INLET PROTECTION EA 155.0000 2,635.00 0.000 0 027 TEMPORARY FIBER ROLL LF 11.0000 33,000.00 0.000 0 028 TEMPORARY CONCRETE WASHOUT LS 27,500.0000 27,500.00 0.000 0 029 TREATED WOOD WASTE LB 0.5000 54,000.00 0.000 0 030 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 130,000.0000 130,000.00 0.115 14,950.00 0.115 14,950 031 REMOVE CONCRETE (CY) CY 4,700.0000 5,170.00 0.000 0 032 REMOVE CONCRETE (SQYD) SQYD 41.0000 13,530.00 0.000 0 033 TEMPORARY HIGH-VISIBILITY FENCE LF 7.8000 54,366.00 0.000 0 034 CLEARING AND GRUBBING (LS) LS 125,000.0000 125,000.00 0.115 14,375.00 0.115 14,375 035 ROADWAY EXCAVATION CY 475.0000 299,250.00 0.000 0 036 IMPORTED BORROW (CY) CY 710.0000 63,190.00 0.000 0 037 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 2,100.0000 8,400.00 0.000 0 038 HYDROSEED SQFT 0.4000 26,560.00 0.000 0 039 HOT MIX ASPHALT (TYPE A) TON 265.0000 116,600.00 0.000 0 040 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 3.7000 36,852.00 0.000 0 041 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 6.6000 792.00 0.000 0 042 TACK COAT TON 8,750.0000 2,625.00 0.000 0 043 REMOVE ASPHALT CONCRETE DIKE LF 9.2000 107,640.00 780.000 7,176.00 780.000 7,176 044 STRUCTURAL CONCRETE, BARRIER SLAB (RSC) CY 1,750.0000 36,750.00 0.000 0 045 REMOVE ASPHALT CONCRETE SURFACING SQFT 44.0000 15,840.00 0.000 0 046 REMOVE PAVEMENT MARKER EA 3.3000 726.00 0.000 0 047 MGS DELINEATOR EA 33.0000 13,860.00 0.000 0 048 PAVEMENT MARKER (RETROREFLECTIVE) EA 11.0000 2,398.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 01/22/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1E1404 TIME 10:02 AM ESTIMATE NO. 001 BID OPENING 01/30/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/25 R.E. NAME: IZADPANAH, MOHAMMAD DATE OF THIS ESTIMATE 01/22/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 049 OBJECT MARKER (TYPE P) EA 145.0000 3,190.00 0.000 0 050 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 23.0000 736.00 0.000 0 (0.080"-UNFRAMED) 051 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 160.0000 320.00 0.000 0 METHOD) 052 MIDWEST GUARDRAIL SYSTEM (8' STEEL POST) LF 45.0000 796,500.00 0.000 0 053 VEGETATION CONTROL (MINOR CONCRETE) SQYD 115.0000 614,100.00 0.000 0 054 TRANSITION RAILING (TYPE WB-31) EA 5,600.0000 123,200.00 0.000 0 055 END ANCHOR ASSEMBLY (TYPE SFT-M) EA 2,130.0000 34,080.00 0.000 0 056 ALTERNATIVE IN-LINE TERMINAL TL-3 EA 5,050.0000 141,400.00 0.000 0 057 ALTERNATIVE CRASH CUSHION TL-3 EA 52,500.0000 262,500.00 0.000 0 058 CONCRETE BARRIER (TYPE 836B MODIFIED) LF 380.0000 1,014,600.00 0.000 0 059 CONCRETE BARRIER TRANSITION LF 1,000.0000 97,000.00 0.000 0 (F) 060 REMOVE GUARDRAIL LF 10.0000 61,500.00 0.000 0 061 REMOVE CONCRETE BARRIER LF 785.0000 7,850.00 0.000 0 062 REMOVE CRASH CUSHION EA 2,500.0000 12,500.00 0.000 0 063 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.6000 6,682.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 064 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 3.7000 19,018.00 0.000 0 065 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 3,500.0000 3,500.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 066 FLASHING BEACON SYSTEM LS 160,000.0000 160,000.00 0.000 0 067 TEMPORARY SIGNAL SYSTEMS LS 170,000.0000 170,000.00 0.000 0 068 TEMPORARY FLASHING BEACON SYSTEMS LS 95,000.0000 95,000.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 01/22/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1E1404 TIME 10:02 AM ESTIMATE NO. 001 BID OPENING 01/30/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/25 R.E. NAME: IZADPANAH, MOHAMMAD DATE OF THIS ESTIMATE 01/22/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 297,304.98 297,304.98 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 297,304.98 297,304.98 069 MOBILIZATION LS 740,000.0000 740,000.00 0.000 0 ORIGINAL CONTRACT AMOUNT 7,481,300.00 TOTAL WORK COMPLETED 297,304.98 297,304.98 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 297,304.98 297,304.98 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 06/05/24 270 10/15/24 12/07/24 01/06/26 31 0 0 0 4% 11% PROGRESS IS SATISFACTORY IZADPANAH, MOHAMMAD RESIDENT ENGINEER