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 10/24/22 EST. NO. 011 TIME 09:03 AM R.E. NAME: ADRIAN WU 12-0N9204 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 003 0008 741.57 E.W. @ F.A.(+) 061522 N 8333 0 0009 592.72 091222 N 8394 0 008 0001 22,005.34 A.C. @ L.S.(+) 101722 N 0001 0 23,339.63 TOTAL THIS ESTIMATE 128,190.64 TOTAL PREVIOUS ESTIMATE 151,530.27 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 10/24/22 EST. NO. 011 TIME 09:03 AM R.E. NAME: ADRIAN WU 12-0N9204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/24/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N9204 TIME 09:03 AM ESTIMATE NO. 011 BID OPENING 08/28/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/22 R.E. NAME: ADRIAN WU DATE OF THIS ESTIMATE 10/24/22 LOCATION PROGRESS ESTIMATE 12-ORA-22-R9.1/R9.1 ----------------- BEADOR CONSTRUCTION COMPANY, IN ORANGE COUNTY IN GARDEN GROVE AT INC. HASTER STREET OFF RAMP 26320 LESTER CIRCLE; CORONA CA 92883 FED. AID NO. N O N E UPGRADE DRAINAGE AND ELECTRICAL ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,000.0000 3,000.00 1.000 3,000 002 CONSTRUCTION AREA SIGNS LS 8,500.0000 8,500.00 1.000 8,500 003 TRAFFIC CONTROL SYSTEM LS 68,070.2500 68,070.25 0.100 6,807.03 1.000 68,070 004 TYPE III BARRICADE EA 50.0000 350.00 7.000 350 005 CHANNELIZER (SURFACE MOUNTED) EA 37.0000 1,036.00 28.000 1,036 006 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 5,250.0000 5,250.00 1.000 5,250 007 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 4,000.0000 8,000.00 2.000 8,000 008 TEMPORARY RAILING (TYPE K) LF 25.0000 19,000.00 760.000 19,000 009 TEMPORARY CRASH CUSHION MODULE EA 100.0000 2,800.00 28.000 2,800 010 TEMPORARY TRAFFIC SCREEN LF 5.2500 3,990.00 760.000 3,990 011 JOB SITE MANAGEMENT LS 15,000.0000 15,000.00 1.000 15,000 012 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,750.0000 1,750.00 1.000 1,750 013 TEMPORARY DRAINAGE INLET PROTECTION EA 155.0000 155.00 1.000 155 014 TREATED WOOD WASTE LB 0.3000 3,210.00 0.000 0 015 REMOVE CONCRETE (CY) CY 290.0000 13,340.00 46.000 13,340 016 REMOVE STEEL PLATE EA 1,050.0000 1,050.00 1.000 1,050 017 CLEARING AND GRUBBING (LS) LS 21,000.0000 21,000.00 1.000 21,000 018 ROADWAY EXCAVATION CY 470.0000 11,280.00 24.000 11,280 019 ROADSIDE CLEARING LS 1,150.0000 1,150.00 1.000 1,150 020 PLANT (GROUP H) EA 1.5000 510.00 340.000 510.00 340.000 510 021 PLANT (GROUP A) EA 22.0000 10,560.00 480.000 10,560.00 480.000 10,560 022 WOOD MULCH CY 100.0000 7,500.00 75.000 7,500.00 75.000 7,500 PROGRAM CAS145 PAGE 2 DATE 10/24/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N9204 TIME 09:03 AM ESTIMATE NO. 011 BID OPENING 08/28/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/22 R.E. NAME: ADRIAN WU DATE OF THIS ESTIMATE 10/24/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE IRRIGATION FACILITY LS 3,150.0000 3,150.00 1.000 3,150 024 2" REMOTE CONTROL VALVE EA 675.0000 4,725.00 7.000 4,725.00 7.000 4,725 025 RISER SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 84.0000 1,260.00 15.000 1,260 026 POP-UP SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 110.0000 1,760.00 16.000 1,760 027 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 4.7500 3,562.50 750.000 3,562 (F) LINE) 028 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 6.2500 312.50 50.000 312 (F) (SUPPLY LINE) 029 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 7.0000 1,050.00 150.000 1,050 (F) (SUPPLY LINE) 030 2" PLASTIC PIPE (SCHEDULE 40) LF 8.0000 8,400.00 150.000 1,200.00 1,050.000 8,400 (F) (SUPPLY LINE) 031 BALL VALVE EA 630.0000 630.00 0.000 0 032 HOT MIX ASPHALT (TYPE A) TON 200.0000 9,400.00 47.000 9,400 033 TACK COAT TON 3,500.0000 1,050.00 0.300 1,050 034 CONTINUOUSLY REINFORCED CONCRETE CY 785.0000 49,455.00 63.000 49,455 PAVEMENT 035 ISOLATION JOINT SEAL (ASPHALT RUBBER) LF 33.0000 5,280.00 160.000 5,280 036 REMOVE CONCRETE PAVEMENT (CY) CY 180.0000 12,960.00 72.000 12,960 037 GRIND EXISTING CONCRETE SQYD 23.0000 10,350.00 450.000 10,350 PAVEMENT 038 STRUCTURAL CONCRETE (BUS PAD) CY 1,450.0000 13,050.00 9.000 13,050 039 STRUCTURAL CONCRETE, DRAINAGE INLET CY 1,125.0000 50,625.00 45.000 50,625 (F) 040 MINOR CONCRETE (BACKFILL) CY 215.0000 34,400.00 160.000 34,400 (F) 041 24" REINFORCED CONCRETE PIPE LF 135.0000 36,450.00 270.000 36,450 042 24" X 38" OVAL SHAPED REINFORCED LF 225.0000 123,750.00 550.000 123,750 CONCRETE PIPE (CLASS II) 043 DRAINAGE INLET MARKER EA 175.0000 1,050.00 0.000 0 044 ABANDON CULVERT (LF) LF 145.0000 6,670.00 46.000 6,670 045 MINOR CONCRETE (MISCELLANEOUS CY 810.0000 37,260.00 46.000 37,260 CONSTRUCTION) 046 MISCELLANEOUS IRON AND STEEL LB 3.0000 11,304.00 3,768.000 11,304 (F) 047 REMOVE PAVEMENT MARKER EA 3.4000 1,258.00 331.000 1,125 048 DELINEATOR (CLASS 1) EA 84.0000 3,360.00 40.000 3,360 049 GUARD RAILING DELINEATOR EA 27.0000 621.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 10/24/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N9204 TIME 09:03 AM ESTIMATE NO. 011 BID OPENING 08/28/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/22 R.E. NAME: ADRIAN WU DATE OF THIS ESTIMATE 10/24/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 1,480.00 331.000 1,324 051 REMOVE ROADSIDE SIGN EA 205.0000 3,485.00 17.000 3,485 052 REMOVE ROADSIDE SIGN EA 185.0000 1,665.00 9.000 1,665 (STRAP AND SADDLE BRACKET METHOD) 053 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 4,200.00 280.000 4,200 (0.063"-UNFRAMED) 054 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.0000 686.00 49.000 686 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 055 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 4.7500 232.75 49.000 232 056 ROADSIDE SIGN - ONE POST EA 380.0000 7,600.00 20.000 7,600 057 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 205.0000 2,665.00 13.000 2,665 METHOD) 058 FURNISH LAMINATED WOOD BOX POST (TYPE M) EA 1,925.0000 3,850.00 0.000 0 059 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 37.0000 19,980.00 0.000 0 060 DOUBLE MIDWEST GUARDRAIL SYSTEM LF 96.0000 2,400.00 0.000 0 (WOOD POST) 061 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,050.0000 3,150.00 0.000 0 062 SEVERE-DUTY CRASH CUSHION EA 55,000.0000 55,000.00 0.000 0 063 REMOVE GUARDRAIL LF 13.0000 4,940.00 0.000 0 064 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.2000 418.00 147.000 323 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) 065 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.4000 2,660.00 1,900.000 2,660 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 066 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.2500 315.00 140.000 315 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 067 PAINT TRAFFIC STRIPE (2-COAT) LF 2.5000 1,500.00 0.000 0 068 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.6000 7,648.00 4,132.000 6,611 (ENHANCED WET NIGHT VISIBILITY) 069 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.7000 3,009.00 1,770.000 3,009 (ENHANCED WET NIGHT VISIBILITY) 070 THERMOPLASTIC CROSSWALK AND PAVEMENT SQFT 6.3000 6,489.00 1,030.000 6,489 MARKING (ENHANCED WET NIGHT VISIBILITY) 071 REMOVE PAINTED TRAFFIC STRIPE LF 4.2000 2,520.00 0.000 0 072 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 7,000.00 7,976.000 6,380 073 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.1000 2,163.00 1,030.000 2,163 074 MODIFYING EXISTING ELECTRICAL SYSTEM LS 55,000.0000 55,000.00 1.000 55,000 PROGRAM CAS145 PAGE 4 DATE 10/24/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N9204 TIME 09:03 AM ESTIMATE NO. 011 BID OPENING 08/28/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/22 R.E. NAME: ADRIAN WU DATE OF THIS ESTIMATE 10/24/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 31,302.03 738,809.80 ADJUSTMENT OF COMPENSATION 22,005.34 22,005.34 EXTRA WORK 1,334.29 129,524.93 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 54,641.66 890,340.07 075 MOBILIZATION LS 80,000.0000 80,000.00 1.000 80,000 ORIGINAL CONTRACT AMOUNT 919,700.00 TOTAL WORK COMPLETED 54,641.66 970,340.07 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 54,641.66 970,340.07 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 10/04/19 90 04/01/20 10/19/19 10/31/22 89 555 0 0 96% 99% PROGRESS IS SATISFACTORY *** SUSPENDED ON 10/07/19. ADRIAN WU RESIDENT ENGINEER