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 11/24/21 EST. NO. 001 TIME 01:02 PM R.E. NAME: N. RUDA/CE-F. ZOKAI 12-0S0404 --------------------------------------------------------------------------- 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 11/24/21 EST. NO. 001 TIME 01:02 PM R.E. NAME: N. RUDA/CE-F. ZOKAI 12-0S0404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 11/24/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0S0404 TIME 01:02 PM ESTIMATE NO. 001 BID OPENING 05/19/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/21 R.E. NAME: N. RUDA/CE-F. ZOKAI DATE OF THIS ESTIMATE 11/24/21 LOCATION PROGRESS ESTIMATE 12-ORA-55-15.1/17.5 ----------------- BEADOR CONSTRUCTION COMPANY, IN ORANGE COUNTY IN ORANGE AND INC. ANAHEIM AT VARIOUS LOCATIONS FROM 26320 LESTER CIRCLE; 0.1 MILE SOUTH OF KATELLA AVENUE CORONA CA 92883 UNDERCROSSING TO 0.5 MILE NORTH OF LINCOLN AVENUE UNDERCROSSING FED. AID NO. HSNH-P055(64) UPGRADE TRAFFIC SAFETY DEVICES ------------------------------------------------------------------------------------------------------------------------------------ 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 3,000.00 1.000 3,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 300.0000 21,000.00 0.000 0 003 CONSTRUCTION AREA SIGNS LS 17,500.0000 17,500.00 0.000 0 004 TRAFFIC CONTROL SYSTEM LS 125,000.0000 125,000.00 0.000 0 005 CHANNELIZER (SURFACE MOUNTED) EA 34.0000 1,700.00 0.000 0 006 PORTABLE FLASHING BEACONS (EA) EA 950.0000 4,750.00 0.000 0 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 20,000.0000 20,000.00 0.000 0 008 TEMPORARY RAILING (TYPE K) LF 15.0000 67,500.00 0.000 0 009 ALTERNATIVE TEMPORARY CRASH CUSHION EA 2,100.0000 10,500.00 0.000 0 010 JOB SITE MANAGEMENT LS 12,500.0000 12,500.00 0.000 0 011 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,500.0000 2,500.00 1.000 2,500.00 1.000 2,500 012 TEMPORARY DRAINAGE INLET PROTECTION EA 105.0000 1,155.00 0.000 0 013 TEMPORARY CONCRETE WASHOUT LS 8,500.0000 8,500.00 0.000 0 014 TREATED WOOD WASTE LB 0.6000 16,260.00 0.000 0 015 CLEARING AND GRUBBING (LS) LS 17,500.0000 17,500.00 0.000 0 016 ROADWAY EXCAVATION CY 145.0000 47,850.00 0.000 0 017 WOOD MULCH CY 115.0000 3,105.00 0.000 0 018 CHECK AND TEST EXISTING IRRIGATION LS 2,500.0000 2,500.00 0.000 0 FACILITIES 019 OPERATE EXISTING IRRIGATION FACILITIES LS 2,425.0000 2,425.00 0.000 0 020 REMOVE IRRIGATION FACILITY LS 7,500.0000 7,500.00 0.000 0 021 CONTROL AND NEUTRAL CONDUCTORS LS 3,500.0000 3,500.00 0.000 0 022 1 1/2" REMOTE CONTROL VALVE EA 620.0000 6,820.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 11/24/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0S0404 TIME 01:02 PM ESTIMATE NO. 001 BID OPENING 05/19/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/21 R.E. NAME: N. RUDA/CE-F. ZOKAI DATE OF THIS ESTIMATE 11/24/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 2" REMOTE CONTROL VALVE EA 640.0000 7,040.00 0.000 0 024 RISER SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 45.0000 1,665.00 0.000 0 025 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 6.0000 4,440.00 0.000 0 (F) LINE) 026 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 6.0000 1,260.00 0.000 0 (F) (SUPPLY LINE) 027 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 5.7000 7,410.00 0.000 0 (F) (SUPPLY LINE) 028 2" PLASTIC PIPE (SCHEDULE 40) LF 6.1000 7,503.00 0.000 0 (F) (SUPPLY LINE) 029 3" PLASTIC PIPE (CLASS 315) LF 10.0000 13,200.00 0.000 0 (F) (SUPPLY LINE) 030 BALL VALVE EA 670.0000 3,350.00 0.000 0 031 HOT MIX ASPHALT (TYPE A) TON 135.0000 6,750.00 0.000 0 032 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 22.0000 1,650.00 0.000 0 033 PLACE HOT MIX ASPHALT DIKE (TYPE D) LF 7.5000 4,425.00 0.000 0 034 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 7.5000 8,925.00 0.000 0 035 REMOVE ASPHALT CONCRETE DIKE LF 6.7000 14,539.00 0.000 0 036 MINOR CONCRETE (MINOR STRUCTURE) CY 1,025.0000 42,025.00 0.000 0 (F) 037 GUARD RAILING DELINEATOR EA 25.0000 750.00 0.000 0 038 REMOVE ROADSIDE SIGN EA 170.0000 2,550.00 0.000 0 039 FURNISH LAMINATED PANEL SIGN (1"-TYPE B) SQFT 55.0000 9,900.00 0.000 0 040 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 22.0000 2,640.00 0.000 0 (0.080"-UNFRAMED) 041 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 23.0000 1,265.00 0.000 0 (0.063"-FRAMED) 042 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 26.0000 2,340.00 0.000 0 (0.080"-FRAMED) 043 ROADSIDE SIGN - ONE POST EA 470.0000 2,820.00 0.000 0 044 ROADSIDE SIGN - TWO POST EA 840.0000 8,400.00 0.000 0 045 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 33.0000 41,250.00 0.000 0 046 VEGETATION CONTROL (MINOR CONCRETE) SQYD 84.0000 36,120.00 0.000 0 047 TRANSITION RAILING (TYPE WB-31) EA 4,000.0000 8,000.00 0.000 0 048 END CAP (TYPE A) EA 525.0000 525.00 0.000 0 049 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,000.0000 1,000.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 11/24/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0S0404 TIME 01:02 PM ESTIMATE NO. 001 BID OPENING 05/19/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/21 R.E. NAME: N. RUDA/CE-F. ZOKAI DATE OF THIS ESTIMATE 11/24/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,000.0000 8,000.00 0.000 0 051 ALTERNATIVE SEVERE DUTY CRASH EA 42,000.0000 84,000.00 0.000 0 CUSHION 052 CONCRETE BARRIER (TYPE 60MS) LF 105.0000 131,250.00 0.000 0 053 CONCRETE BARRIER TRANSITION LF 150.0000 11,700.00 0.000 0 (F) 054 REMOVE GUARDRAIL LF 6.0000 10,080.00 0.000 0 055 REMOVE CONCRETE BARRIER LF 50.0000 29,500.00 0.000 0 056 MODIFYING LIGHTING SYSTEMS LS 40,000.0000 40,000.00 0.000 0 057 MODIFYING TRAFFIC MONITORING STATIONS LS 13,500.0000 13,500.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 11/24/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0S0404 TIME 01:02 PM ESTIMATE NO. 001 BID OPENING 05/19/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/21 R.E. NAME: N. RUDA/CE-F. ZOKAI DATE OF THIS ESTIMATE 11/24/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 5,500.00 5,500.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 5,500.00 5,500.00 058 MOBILIZATION LS 91,863.0000 91,863.00 0.000 0 ORIGINAL CONTRACT AMOUNT 1,064,700.00 TOTAL WORK COMPLETED 5,500.00 5,500.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 5,500.00 5,500.00 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 08/03/21 70 11/29/21 01/31/22 05/10/22 0 0 0 0 1% 0% PROGRESS IS SATISFACTORY N. RUDA/CE-F. ZOKAI RESIDENT ENGINEER PROGRAM CAS145 DATE 11/24/21