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 02/25/25 EST. NO. 003 TIME 12:47 PM R.E. NAME: LUNA, FRANKLIN 12-0S1104 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0001 3,319.98 E.W. @ F.A.(+) 010425 N 001 0002 5,181.40 010525 N 0002 0003 8,643.21 010525 N 0003 17,144.59 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 17,144.59 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 02/25/25 EST. NO. 003 TIME 12:47 PM R.E. NAME: LUNA, FRANKLIN 12-0S1104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 02/25/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0S1104 TIME 12:47 PM ESTIMATE NO. 003 BID OPENING 08/14/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/25 R.E. NAME: LUNA, FRANKLIN DATE OF THIS ESTIMATE 02/25/25 LOCATION PROGRESS ESTIMATE 12-ORA-22-R0.9/R9.4 ----------------- BEADOR CONSTRUCTION COMPANY, ORANGE FROM BOLSA CHICA ROAD OVERCROSSING INC. IN GARDEN GROVE TO LEWIS STREET 2900 BRISTOL STREET D204 OVERCROSSING IN ORANGE COSTA MESA CA 92626 FED. AID NO. HSNH-P022(31)E REPLACE CONCRETE BARRIER AND MODIFY LIGHTI ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 10,000.0000 10,000.00 1.000 10,000 002 LEVEL 2 CRITICAL PATH METHOD SCHEDULE LS 15,000.0000 15,000.00 0.500 7,500 003 TIME-RELATED OVERHEAD (WDAY) WDAY 4,000.0000 1,800,000.00 19.000 76,000.00 50.000 200,000 004 DISPUTE RESOLUTION BOARD ON-SITE MEETING EA 6,000.0000 60,000.00 1.000 6,000.00 1.000 6,000 005 HOURLY OFF-SITE HR 200.0000 4,000.00 0.000 0 DISPUTE-RESOLUTION-BOARD-RELATED TASKS 006 CONSTRUCTION AREA SIGNS LS 150,000.0000 150,000.00 0.700 105,000 007 TRAFFIC CONTROL SYSTEM LS 1,203,361.0000 1,203,361.00 0.050 60,168.05 0.270 324,907 008 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 3,000.0000 120,000.00 2.000 6,000.00 18.000 54,000 009 CHANNELIZER (SURFACE MOUNTED) EA 55.0000 9,350.00 34.000 1,870 010 PORTABLE RADAR SPEED FEEDBACK SIGN DAY 80.0000 36,000.00 18.000 1,440 SYSTEM 011 TEMPORARY BARRIER SYSTEM LF 10.0000 928,000.00 20,600.000 206,000 012 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 8,500.0000 110,500.00 1.000 8,500 013 TEMPORARY CRASH CUSHION TL-3 EA 3,500.0000 35,000.00 2.000 7,000 014 TEMPORARY TRAFFIC SCREEN LF 3.0000 278,400.00 20,600.000 61,800 015 TEMPORARY RADAR SPEED FEEDBACK SIGN EA 7,500.0000 75,000.00 2.000 15,000 SYSTEM 016 JOB SITE MANAGEMENT LS 225,000.0000 225,000.00 0.030 6,750.00 0.120 27,000 017 STORMWATER POLLUTION PREVENTION PLAN LS 7,500.0000 7,500.00 0.700 5,250 018 STORM WATER ANNUAL REPORT EA 2,000.0000 6,000.00 0.000 0 019 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 24,000.00 36.000 7,200 020 TEMPORARY CONSTRUCTION ENTRANCE EA 5,500.0000 27,500.00 1.000 5,500 021 STREET SWEEPING LS 100,000.0000 100,000.00 0.100 10,000.00 0.100 10,000 022 TEMPORARY CONCRETE WASHOUT LS 150,000.0000 150,000.00 0.100 15,000.00 0.100 15,000 PROGRAM CAS145 PAGE 2 DATE 02/25/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0S1104 TIME 12:47 PM ESTIMATE NO. 003 BID OPENING 08/14/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/25 R.E. NAME: LUNA, FRANKLIN DATE OF THIS ESTIMATE 02/25/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 WATER QUALITY SAMPLING AND ANALYSIS DAY EA 500.0000 9,500.00 0.000 0 024 CLEARING AND GRUBBING (LS) LS 85,000.0000 85,000.00 0.000 0 025 ROADWAY EXCAVATION CY 200.0000 158,000.00 292.000 58,400.00 292.000 58,400 026 MAINTAIN EXISTING PLANTED AREAS LS 200,000.0000 200,000.00 0.120 24,000.00 0.120 24,000 027 OPERATE EXISTING IRRIGATION FACILITIES LS 30,000.0000 30,000.00 0.200 6,000.00 0.200 6,000 028 STRUCTURAL CONCRETE, DRAINAGE INLET CY 1,700.0000 91,800.00 0.000 0 (F) 029 MINOR CONCRETE (BACKFILL) CY 840.0000 14,280.00 0.000 0 (F) 030 CLEAN EXPANSION JOINT LF 18.0000 11,538.00 0.000 0 031 JOINT SEAL (TYPE AL) LF 26.0000 16,666.00 0.000 0 032 REMOVE SIGN STRUCTURE (EA) EA 17,500.0000 17,500.00 1.000 17,500.00 1.000 17,500 033 BRIDGE REMOVAL (PORTION), LOCATION A LS 35,000.0000 35,000.00 1.000 35,000.00 1.000 35,000 034 BRIDGE REMOVAL (PORTION), LOCATION B LS 50,000.0000 50,000.00 1.000 50,000 035 BRIDGE REMOVAL (PORTION), LOCATION C LS 35,000.0000 35,000.00 0.000 0 036 BRIDGE REMOVAL (PORTION), LOCATION D LS 35,000.0000 35,000.00 0.000 0 037 BRIDGE REMOVAL (PORTION), LOCATION E LS 26,000.0000 26,000.00 0.000 0 038 BRIDGE REMOVAL (PORTION), LOCATION F LS 30,000.0000 30,000.00 0.000 0 039 BRIDGE REMOVAL (PORTION), LOCATION G LS 42,000.0000 42,000.00 0.000 0 040 BRIDGE REMOVAL (PORTION), LOCATION H LS 30,000.0000 30,000.00 0.000 0 041 BRIDGE REMOVAL (PORTION), LOCATION I LS 30,000.0000 30,000.00 0.000 0 042 BRIDGE REMOVAL (PORTION), LOCATION J LS 21,000.0000 21,000.00 0.000 0 043 BRIDGE REMOVAL (PORTION), LOCATION K LS 29,000.0000 29,000.00 0.000 0 044 BRIDGE REMOVAL (PORTION), LOCATION L LS 49,000.0000 49,000.00 0.000 0 045 BRIDGE REMOVAL (PORTION), LOCATION M LS 49,000.0000 49,000.00 0.000 0 046 BRIDGE REMOVAL (PORTION), LOCATION N LS 36,000.0000 36,000.00 0.000 0 047 BRIDGE REMOVAL (PORTION), LOCATION O LS 43,000.0000 43,000.00 0.000 0 048 WATER QUALITY RISER (DETENTION BASIN) EA 10,000.0000 60,000.00 0.000 0 049 TRASH SCREEN EA 11,000.0000 11,000.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 02/25/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0S1104 TIME 12:47 PM ESTIMATE NO. 003 BID OPENING 08/14/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/25 R.E. NAME: LUNA, FRANKLIN DATE OF THIS ESTIMATE 02/25/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 18" PLASTIC PIPE LF 200.0000 136,000.00 0.000 0 051 24" PLASTIC PIPE LF 400.0000 60,000.00 0.000 0 052 24" REINFORCED CONCRETE PIPE LF 400.0000 48,000.00 0.000 0 053 GRATED LINE DRAIN LF 650.0000 312,000.00 0.000 0 054 36" PRECAST CONCRETE PIPE MANHOLE LF 2,750.0000 5,500.00 0.000 0 055 REMOVE DRAINAGE FACILITY (EA) EA 1,100.0000 6,600.00 0.000 0 056 REMOVE GRATED LINE DRAIN LF 85.0000 16,150.00 0.000 0 057 REMOVE PIPE (LF) LF 25.0000 21,500.00 0.000 0 058 REMOVE INLET EA 5,000.0000 80,000.00 0.000 0 059 MISCELLANEOUS IRON AND STEEL LB 6.0000 53,562.00 0.000 0 (F) 060 REMOVE PAVEMENT MARKER EA 1.1000 2,123.00 0.000 0 061 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.5000 8,685.00 0.000 0 062 REMOVE ROADSIDE SIGN EA 330.0000 6,600.00 2.000 660.00 2.000 660 063 REMOVE ROADSIDE SIGN (STRAP AND SADDLE EA 165.0000 660.00 0.000 0 BRACKET METHOD) 064 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 11.0000 12,870.00 0.000 0 (0.063"-UNFRAMED) 065 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 330.0000 20,460.00 0.000 0 METHOD) 066 CONCRETE BARRIER (TYPE 60M) LF 140.0000 3,220,000.00 1,028.000 143,920.00 1,028.000 143,920 067 CONCRETE BARRIER (TYPE 60MF) LF 380.0000 1,972,200.00 0.000 0 068 CONCRETE BARRIER (TYPE 60MGF) LF 390.0000 218,400.00 0.000 0 069 CONCRETE BARRIER (TYPE 60MA MODIFIED) LF 135.0000 531,900.00 0.000 0 (F) 070 CONCRETE BARRIER TRANSITION LF 225.0000 2,718,225.00 638.000 143,550.00 638.000 143,550 (F) 071 REMOVE CONCRETE BARRIER LF 30.0000 1,230,000.00 10,138.000 304,140.00 10,138.000 304,140 072 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 10.0000 9,000.00 0.000 0 WET NIGHT VISIBILITY) 073 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.4000 115,780.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 074 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 44,850.00 0.000 0 075 CONTRAST STRIPE PAINT (2-COAT) LF 0.3000 21,750.00 0.000 0 076 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 11.0000 77,990.00 0.000 0 (WARRANTY) PROGRAM CAS145 PAGE 4 DATE 02/25/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0S1104 TIME 12:47 PM ESTIMATE NO. 003 BID OPENING 08/14/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/25 R.E. NAME: LUNA, FRANKLIN DATE OF THIS ESTIMATE 02/25/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 TRAFFIC CENSUS STATION SYSTEMS LS 550,000.0000 550,000.00 0.000 0 078 FIBER OPTIC CABLE SYSTEMS LS 435,000.0000 435,000.00 0.000 0 079 TEMPORARY TRAFFIC MONITORING STATION LS 330,000.0000 330,000.00 0.000 0 SYSTEM 080 MODIFYING LIGHTING SYSTEMS LS 6,750,000.0000 6,750,000.00 0.007 47,250.00 0.007 47,250 081 MODIFYING RAMP METERING SYSTEMS LS 375,000.0000 375,000.00 0.000 0 082 MODIFYING TRAFFIC MONITORING STATIONS LS 390,000.0000 390,000.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 02/25/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0S1104 TIME 12:47 PM ESTIMATE NO. 003 BID OPENING 08/14/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/25 R.E. NAME: LUNA, FRANKLIN DATE OF THIS ESTIMATE 02/25/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 960,338.05 1,909,387.47 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 17,144.59 17,144.59 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 977,482.64 1,926,532.06 083 MOBILIZATION LS 2,900,000.0000 2,900,000.00 0.500 1,450,000.00 0.500 1,450,000 ORIGINAL CONTRACT AMOUNT 29,300,700.00 TOTAL WORK COMPLETED 2,427,482.64 3,376,532.06 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 2,427,482.64 3,376,532.06 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 10/10/24 450 12/04/24 12/04/24 09/25/26 50 2 0 0 12% 11% PROGRESS IS SATISFACTORY LUNA, FRANKLIN RESIDENT ENGINEER