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 10/23/20 EST. NO. 001 TIME 12:58 PM R.E. NAME: MINEO,NICHOLAS 08-1H7704 --------------------------------------------------------------------------- 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 10/23/20 EST. NO. 001 TIME 12:58 PM R.E. NAME: MINEO,NICHOLAS 08-1H7704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/23/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1H7704 TIME 12:58 PM ESTIMATE NO. 001 BID OPENING 02/12/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/20 R.E. NAME: MINEO,NICHOLAS DATE OF THIS ESTIMATE 10/23/20 LOCATION PROGRESS ESTIMATE 08-SBD-215-4.8/5.8 ----------------- BEADOR CONSTRUCTION COMPANY, IN SAN BERNARDINO FROM 0.5 MI S/O INC. ORANGE SHOW/AUTO PLAZA RD OC TO 0.2 26320 LESTER CIRCLE; MI N/O INLAND CENTER DRIVE OC CORONA CA 92883 FED. AID NO. HSIM- 215-1(249)E LANE RECONFIGURATION & PAVEMENT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 5,500.0000 5,500.00 0.750 4,125.00 0.750 4,125 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,100.0000 198,000.00 6.000 6,600.00 6.000 6,600 003 DEVELOP WATER SUPPLY LS 35,000.0000 35,000.00 0.000 0 004 CONSTRUCTION AREA SIGNS LS 28,000.0000 28,000.00 0.413 11,564.00 0.413 11,564 005 TRAFFIC CONTROL SYSTEM LS 148,739.3000 148,739.30 0.033 4,908.40 0.033 4,908 006 TYPE III BARRICADE EA 110.0000 110.00 0.000 0 007 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.1800 7,236.00 16,952.000 3,051.36 16,952.000 3,051 008 CHANNELIZER (SURFACE MOUNTED) EA 42.0000 2,814.00 0.000 0 009 TEMPORARY PAVEMENT MARKER EA 2.5000 2,150.00 398.000 995.00 398.000 995 010 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 75,000.0000 75,000.00 0.000 0 011 TEMPORARY RAILING (TYPE K) LF 16.0000 56,640.00 0.000 0 012 TEMPORARY CRASH CUSHION MODULE EA 300.0000 19,200.00 0.000 0 013 TEMPORARY TRAFFIC SCREEN LF 3.5000 12,390.00 0.000 0 014 JOB SITE MANAGEMENT LS 50,000.0000 50,000.00 0.033 1,650.00 0.033 1,650 015 PREPARE STORM WATER POLLUTION PREVENTION LS 3,000.0000 3,000.00 0.750 2,250.00 0.750 2,250 PLAN 016 TEMPORARY DRAINAGE INLET PROTECTION EA 110.0000 1,320.00 0.000 0 017 TEMPORARY FIBER ROLL LF 7.0000 24,500.00 0.000 0 018 TEMPORARY CONSTRUCTION ENTRANCE EA 4,200.0000 8,400.00 0.000 0 019 TEMPORARY CONCRETE WASHOUT LS 25,000.0000 25,000.00 0.000 0 020 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.1000 5,720.00 2,830.000 3,113.00 2,830.000 3,113 STRIPE (HAZARDOUS WASTE) 021 TREATED WOOD WASTE LB 24.0000 1,080.00 0.000 0 022 CLEARING AND GRUBBING (LS) LS 50,000.0000 50,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 10/23/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1H7704 TIME 12:58 PM ESTIMATE NO. 001 BID OPENING 02/12/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/20 R.E. NAME: MINEO,NICHOLAS DATE OF THIS ESTIMATE 10/23/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ROADWAY EXCAVATION CY 48.0000 480,000.00 0.000 0 024 SHOULDER BACKING TON 95.0000 12,350.00 0.000 0 025 STRUCTURE EXCAVATION (SOIL NAIL WALL) CY 155.0000 18,135.00 0.000 0 (F) 026 STRUCTURE EXCAVATION (GROUND ANCHOR CY 86.0000 22,790.00 0.000 0 (F) WALL) 027 STRUCTURE BACKFILL (CULVERT) CY 270.0000 15,120.00 0.000 0 (F) 028 STRUCTURE BACKFILL (GROUND ANCHOR WALL) CY 440.0000 7,480.00 0.000 0 (F) 029 STRUCTURE BACKFILL (SOIL NAIL WALL) CY 630.0000 7,560.00 0.000 0 (F) 030 CONCRETE BACKFILL CY 205.0000 32,800.00 0.000 0 (F) 031 ROADSIDE CLEARING LS 10,000.0000 10,000.00 0.000 0 032 ROCK BLANKET SQFT 14.0000 57,540.00 0.000 0 033 MAINTAIN EXISTING PLANTED AREAS LS 5,500.0000 5,500.00 0.000 0 034 CHECK AND TEST EXISTING IRRIGATION LS 7,200.0000 7,200.00 0.400 2,880.00 0.400 2,880 FACILITIES 035 OPERATE EXISTING IRRIGATION FACILITIES LS 2,750.0000 2,750.00 0.000 0 036 REMOVE IRRIGATION FACILITY LS 8,800.0000 8,800.00 0.000 0 037 CONTROL AND NEUTRAL CONDUCTORS LS 30,000.0000 30,000.00 0.000 0 (ARMOR-CLAD) 038 1" REMOTE CONTROL VALVE EA 550.0000 550.00 0.000 0 039 1 1/2" REMOTE CONTROL VALVE EA 660.0000 3,300.00 0.000 0 040 2" REMOTE CONTROL VALVE EA 72.0000 1,080.00 0.000 0 041 RISER SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 120.0000 1,080.00 0.000 0 042 POP-UP SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 84.0000 6,804.00 0.000 0 043 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 5.5000 1,309.00 0.000 0 (F) LINE) 044 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 7.0000 5,229.00 0.000 0 (F) (SUPPLY LINE) 045 2" PLASTIC PIPE (SCHEDULE 40) LF 9.0000 5,634.00 0.000 0 (F) (SUPPLY LINE) 046 2 1/2" PLASTIC PIPE (SCHEDULE 40) LF 11.0000 38,753.00 0.000 0 (F) (SUPPLY LINE) 047 3" PLASTIC PIPE (SCHEDULE 40) LF 16.0000 49,488.00 0.000 0 (F) (SUPPLY LINE) 048 BALL VALVE EA 395.0000 1,975.00 0.000 0 049 10" CORRUGATED STEEL PIPE CONDUIT LF 110.0000 1,100.00 0.000 0 (.064" THICK) PROGRAM CAS145 PAGE 3 DATE 10/23/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1H7704 TIME 12:58 PM ESTIMATE NO. 001 BID OPENING 02/12/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/20 R.E. NAME: MINEO,NICHOLAS DATE OF THIS ESTIMATE 10/23/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 CLASS 2 AGGREGATE SUBBASE CY 70.0000 12,600.00 0.000 0 051 CLASS 2 AGGREGATE BASE (CY) CY 54.0000 122,040.00 0.000 0 052 LEAN CONCRETE BASE CY 275.0000 35,750.00 0.000 0 053 PRIME COAT TON 1,235.0000 29,640.00 0.000 0 054 HOT MIX ASPHALT (TYPE A) TON 100.0000 273,000.00 0.000 0 055 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 115.0000 115,000.00 0.000 0 056 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 16.0000 1,200.00 0.000 0 057 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 9.0000 16,290.00 0.000 0 058 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 11.0000 1,980.00 0.000 0 059 PLACE HOT MIX ASPHALT SQYD 108.0000 9,828.00 0.000 0 (MISCELLANEOUS AREA) 060 TACK COAT TON 2,230.0000 10,481.00 0.000 0 061 REMOVE BASE AND SURFACING CY 110.0000 14,300.00 0.000 0 062 JOINTED PLAIN CONCRETE PAVEMENT CY 500.0000 130,000.00 0.000 0 063 ISOLATION JOINT SEAL (SILICONE) LF 15.0000 9,150.00 0.000 0 064 GRIND EXISTING CONCRETE SQYD 44.0000 9,240.00 0.000 0 PAVEMENT 065 GROUND ANCHOR (SUBHORIZONTAL) EA 3,500.0000 224,000.00 0.000 0 066 SOIL NAIL LF 46.0000 176,962.00 0.000 0 067 60" CAST-IN-DRILLED-HOLE CONCRETE LF 1,175.0000 95,175.00 0.000 0 PILE (SIGN FOUNDATION) 068 STRUCTURAL CONCRETE, RETAINING WALL CY 1,875.0000 241,875.00 0.000 0 (F) 069 STRUCTURAL CONCRETE, DRAINAGE INLET CY 1,770.0000 49,560.00 0.000 0 (F) 070 CONCRETE SURFACE TEXTURE (MOUNTAIN SQFT 60.0000 101,160.00 0.000 0 (F) RELIEF) 071 FRACTURED RIB TEXTURE (ARROWHEAD) SQFT 30.0000 52,530.00 0.000 0 (F) 072 BAR REINFORCING STEEL LB 2.9000 27,608.00 0.000 0 (F) 073 BAR REINFORCING STEEL (RETAINING WALL) LB 1.4000 67,089.40 0.000 0 074 STRUCTURAL SHOTCRETE CY 1,150.0000 141,450.00 0.000 0 (F) 075 FURNISH SIGN STRUCTURE (TRUSS) LB 3.7500 231,510.00 0.000 0 (F) 076 INSTALL SIGN STRUCTURE (TRUSS) LB 0.5000 30,868.00 0.000 0 (F) PROGRAM CAS145 PAGE 4 DATE 10/23/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1H7704 TIME 12:58 PM ESTIMATE NO. 001 BID OPENING 02/12/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/20 R.E. NAME: MINEO,NICHOLAS DATE OF THIS ESTIMATE 10/23/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 REMOVE SIGN STRUCTURE (EA) EA 14,500.0000 14,500.00 0.000 0 078 18" ALTERNATIVE PIPE CULVERT LF 315.0000 14,175.00 0.000 0 079 24" ALTERNATIVE PIPE CULVERT LF 310.0000 20,150.00 0.000 0 080 18" REINFORCED CONCRETE PIPE (CLASS IV) LF 160.0000 28,800.00 0.000 0 081 24" REINFORCED CONCRETE PIPE (CLASS IV) LF 190.0000 104,500.00 0.000 0 082 30" REINFORCED CONCRETE PIPE (CLASS IV) LF 245.0000 73,500.00 0.000 0 083 48" REINFORCED CONCRETE PIPE (CLASS IV) LF 1,230.0000 11,070.00 0.000 0 084 GEOCOMPOSITE DRAIN SQFT 12.0000 14,076.00 0.000 0 085 36" PRECAST CONCRETE PIPE INLET LF 1,570.0000 5,495.00 0.000 0 086 ABANDON CULVERT (LF) LF 55.0000 8,250.00 0.000 0 087 REMOVE CULVERT (LF) LF 71.0000 64,610.00 0.000 0 088 REMOVE INLET EA 3,300.0000 16,500.00 0.000 0 089 SAND BACKFILL CY 610.0000 10,980.00 0.000 0 090 REMOVE SLOPE PAVING (SQYD) SQYD 280.0000 9,240.00 0.000 0 091 SLOPE PAVING (CONCRETE) CY 4,580.0000 13,740.00 0.000 0 092 MINOR CONCRETE (GUTTER) (LF) LF 87.0000 23,751.00 0.000 0 093 MINOR CONCRETE (CURB AND GUTTER) CY 1,600.0000 22,400.00 0.000 0 094 MISCELLANEOUS IRON AND STEEL LB 3.0000 10,425.00 0.000 0 (F) 095 REMOVE PAVEMENT MARKER EA 1.2000 1,116.00 424.000 508.80 424.000 508 096 DELINEATOR (CLASS 1) EA 56.0000 3,528.00 0.000 0 097 GUARD RAILING DELINEATOR EA 27.0000 1,188.00 0.000 0 098 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.4000 2,232.00 0.000 0 099 MARKER (CULVERT) EA 135.0000 1,350.00 0.000 0 100 OBJECT MARKER EA 165.0000 495.00 0.000 0 101 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 102 REMOVE ROADSIDE SIGN EA 165.0000 3,795.00 0.000 0 103 REMOVE SIGN PANEL EA 2,750.0000 2,750.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 10/23/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1H7704 TIME 12:58 PM ESTIMATE NO. 001 BID OPENING 02/12/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/20 R.E. NAME: MINEO,NICHOLAS DATE OF THIS ESTIMATE 10/23/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 30.0000 25,200.00 0.000 0 105 FURNISH LAMINATED PANEL SIGN (1"-TYPE B) SQFT 31.0000 7,130.00 0.000 0 106 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.0000 2,660.00 0.000 0 (0.063"-UNFRAMED) 107 ROADSIDE SIGN - ONE POST EA 440.0000 3,520.00 0.000 0 108 ROADSIDE SIGN - TWO POST EA 715.0000 1,430.00 0.000 0 109 RETROREFLECTIVE SHEETING TYPE XI SQFT 3.8000 4,066.00 0.000 0 110 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 46.0000 3,312.00 0.000 0 111 RETROREFLECTIVE SHEETING TYPE XI SQFT 5.4000 3,564.00 0.000 0 (FOR CONSTRUCTION AREA SIGN) 112 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 38.0000 19,000.00 0.000 0 113 VEGETATION CONTROL (MINOR CONCRETE) SQYD 96.0000 42,240.00 0.000 0 114 CABLE RAILING LF 38.0000 10,374.00 0.000 0 115 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,100.0000 3,300.00 0.000 0 116 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,400.0000 13,200.00 0.000 0 117 CONCRETE BARRIER (TYPE 60MD MODIFIED) LF 115.0000 31,395.00 0.000 0 118 CONCRETE BARRIER (TYPE 60MGF) LF 330.0000 42,900.00 0.000 0 119 CONCRETE BARRIER (TYPE 60MS) LF 365.0000 25,550.00 0.000 0 120 REMOVE GUARDRAIL LF 13.0000 1,560.00 0.000 0 121 REMOVE CONCRETE BARRIER LF 165.0000 33,000.00 0.000 0 122 THERMOPLASTIC PAVEMENT MARKING SQFT 25.0000 1,650.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 123 PAINT TRAFFIC STRIPE (2-COAT) LF 0.2000 1,086.00 0.000 0 124 PAINT PAVEMENT MARKING (2-COAT) SQFT 2.6000 546.00 164.000 426.40 164.000 426 125 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 6,600.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 126 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.9000 1,206.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 127 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 3,537.50 6,707.000 3,353.50 6,707.000 3,353 128 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.3000 217.80 75.000 247.50 75.000 247 129 8" TRAFFIC STRIPE TAPE WITH CONTRAST LF 3.4000 13,260.00 0.000 0 (BROKEN 36-12) (WARRANTY) 130 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 PROGRAM CAS145 PAGE 6 DATE 10/23/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1H7704 TIME 12:58 PM ESTIMATE NO. 001 BID OPENING 02/12/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/20 R.E. NAME: MINEO,NICHOLAS DATE OF THIS ESTIMATE 10/23/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 132 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 5,000.0000 5,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 133 CAMERA SYSTEMS LS 27,500.0000 27,500.00 0.000 0 134 MODIFYING LIGHTING SYSTEMS LS 110,000.0000 110,000.00 0.000 0 135 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 30,000.0000 30,000.00 0.000 0 136 MODIFYING RAMP METERING SYSTEMS LS 180,000.0000 180,000.00 0.000 0 137 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 138 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 2.3500 27,495.00 0.000 0 (BROKEN 36-12) (WARRANTY)) 139 8" TRAFFIC STRIPE TAPE WITH CONTRAST LF 2.7500 66,000.00 0.000 0 (BROKEN 12-3) (WARRANTY)) 140 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 0.000 0 141 THERMOPLASTIC PAVEMENT MARKING SQFT 15.0000 29,700.00 0.000 0 PROGRAM CAS145 PAGE 7 DATE 10/23/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1H7704 TIME 12:58 PM ESTIMATE NO. 001 BID OPENING 02/12/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/20 R.E. NAME: MINEO,NICHOLAS DATE OF THIS ESTIMATE 10/23/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 45,672.96 45,672.96 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 45,672.96 45,672.96 142 MOBILIZATION LS 473,472.0000 473,472.00 0.000 0 ORIGINAL CONTRACT AMOUNT 5,559,700.00 TOTAL WORK COMPLETED 45,672.96 45,672.96 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 45,672.96 45,672.96 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 06/29/20 180 00/00/00 08/24/20 07/06/21 6 0 0 0 1% 3% PROGRESS IS SATISFACTORY MINEO,NICHOLAS RESIDENT ENGINEER PROGRAM CAS145 DATE 10/23/20