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 04/22/25 EST. NO. 003 TIME 01:13 PM R.E. NAME: SIDHU,GANGADEEP/CE-ESSAYLI, M. 12-0S7504 --------------------------------------------------------------------------- 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 1,969.49 E.W. @ F.A.(+) 031825 N 0001 0002 3,066.43 031925 N 0002 0003 2,512.12 032025 N 0003 0004 2,512.12 032125 N 0004 0005 1,217.10 032425 N 0005 0006 2,832.32 032825 N 0006 14,109.58 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 14,109.58 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 04/22/25 EST. NO. 003 TIME 01:13 PM R.E. NAME: SIDHU,GANGADEEP/CE-ESSAYLI, M. 12-0S7504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 04/22/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0S7504 TIME 01:13 PM ESTIMATE NO. 003 BID OPENING 05/16/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/25 R.E. NAME: SIDHU,GANGADEEP/CE-ESSAYLI, M. DATE OF THIS ESTIMATE 04/22/25 LOCATION PROGRESS ESTIMATE 12-ORA-1-R0.8 ----------------- BEADOR CONSTRUCTION COMPANY, ORANGE COUNTY IN DANA POINT AT DOHENY PARK INC. ROAD UNDERCROSSING 2900 BRISTOL STREET D204 COSTA MESA CA 92626 FED. AID NO. ACNH-P001(697)E MODIFY TRAFFIC SIGNAL, LIGHTING, CURB RAMP ------------------------------------------------------------------------------------------------------------------------------------ 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 1.000 5,500 002 TIME-RELATED OVERHEAD (WDAY) WDAY 800.0000 120,000.00 15.000 12,000.00 23.000 18,400 003 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 2,000.00 0.000 0 MEETING 004 HOURLY OFF-SITE HR 200.0000 2,000.00 0.000 0 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 005 CONSTRUCTION AREA SIGNS LS 15,000.0000 15,000.00 0.500 7,500 006 TRAFFIC CONTROL SYSTEM LS 314,134.0000 314,134.00 0.100 31,413.40 0.160 50,261 007 TYPE II BARRICADE EA 50.0000 1,550.00 0.000 0 008 TYPE III BARRICADE EA 130.0000 2,730.00 0.000 0 009 PORTABLE RADAR SPEED FEEDBACK SIGN DAY 80.0000 12,000.00 15.000 1,200.00 25.000 2,000 SYSTEM 010 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 8,500.0000 8,500.00 0.000 0 011 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 20,000.0000 20,000.00 0.100 2,000.00 0.160 3,200 012 TEMPORARY RADAR SPEED FEEDBACK SIGN EA 3,000.0000 3,000.00 0.100 300.00 0.140 420 SYSTEM 013 JOB SITE MANAGEMENT LS 35,000.0000 35,000.00 0.100 3,500.00 0.160 5,600 014 WATER POLLUTION CONTROL PROGRAM LS 3,500.0000 3,500.00 1.000 3,500 015 TEMPORARY DRAINAGE INLET PROTECTION EA 260.0000 1,300.00 0.000 0 016 TEMPORARY CONCRETE WASHOUT LS 17,500.0000 17,500.00 0.000 0 017 TREATED WOOD WASTE LB 2.0000 8,940.00 0.000 0 018 REMOVE CONCRETE (CY) CY 340.0000 156,400.00 235.000 79,900.00 460.000 156,400 019 ROADWAY EXCAVATION CY 145.0000 87,000.00 600.000 87,000 020 1 1/2" BACKFLOW PREVENTER ASSEMBLY EA 20,000.0000 20,000.00 0.000 0 021 PVC PIPE CONDUIT (SLEEVE) LF 105.0000 13,650.00 0.000 0 (F) 022 6" WELDED STEEL PIPE CONDUIT LF 700.0000 24,500.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 04/22/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0S7504 TIME 01:13 PM ESTIMATE NO. 003 BID OPENING 05/16/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/25 R.E. NAME: SIDHU,GANGADEEP/CE-ESSAYLI, M. DATE OF THIS ESTIMATE 04/22/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 IMPORTED TOPSOIL (CY) CY 310.0000 40,300.00 0.000 0 024 CLASS 2 AGGREGATE SUBBASE CY 185.0000 64,750.00 300.000 55,500 025 HOT MIX ASPHALT (TYPE A) TON 170.0000 180,200.00 705.270 119,895.90 705.270 119,895 026 TACK COAT TON 1,225.0000 9,800.00 0.000 0 027 REMOVE ASPHALT CONCRETE PAVEMENT (CY) CY 480.0000 37,920.00 79.000 37,920.00 79.000 37,920 028 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 6.7500 43,875.00 0.000 0 029 STRUCTURAL CONCRETE, DRAINAGE INLET CY 2,330.0000 20,970.00 4.600 10,718.00 4.600 10,718 (F) 030 18" REINFORCED CONCRETE PIPE LF 465.0000 12,555.00 0.000 0 031 DRAINAGE INLET MARKER EA 365.0000 365.00 0.000 0 032 36" PRECAST CONCRETE PIPE MANHOLE LF 3,150.0000 3,150.00 0.000 0 033 REMOVE PIPE (LF) LF 260.0000 10,400.00 0.000 0 034 REMOVE INLET EA 8,000.0000 16,000.00 0.000 0 035 CAP INLET EA 5,250.0000 5,250.00 1.000 5,250.00 1.000 5,250 036 DETECTABLE WARNING SURFACE SQFT 36.0000 5,400.00 0.000 0 037 MINOR CONCRETE (MISCELLANEOUS CY 925.0000 286,750.00 0.000 0 CONSTRUCTION) 038 PRE/POST CONSTRUCTION SURVEYS EA 2,625.0000 26,250.00 0.000 0 039 MISCELLANEOUS IRON AND STEEL LB 4.2000 3,654.00 0.000 0 (F) 040 REMOVE PAVEMENT MARKER EA 9.5000 209.00 0.000 0 041 PAVEMENT MARKER (RETROREFLECTIVE) EA 8.7500 2,100.00 0.000 0 042 REMOVE ROADSIDE SIGN EA 180.0000 6,300.00 0.000 0 043 REMOVE ROADSIDE SIGN (STRAP AND SADDLE EA 130.0000 1,170.00 0.000 0 BRACKET METHOD) 044 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 23.0000 6,670.00 0.000 0 (0.063"-UNFRAMED) 045 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 17.0000 2,890.00 0.000 0 (0.080"-UNFRAMED) 046 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 50.0000 450.00 0.000 0 (0.063"-FRAMED) 047 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 26.0000 5,980.00 0.000 0 (0.080"-FRAMED) 048 ROADSIDE SIGN - ONE POST EA 445.0000 12,460.00 0.000 0 049 ROADSIDE SIGN - TWO POST EA 785.0000 9,420.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 04/22/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0S7504 TIME 01:13 PM ESTIMATE NO. 003 BID OPENING 05/16/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/25 R.E. NAME: SIDHU,GANGADEEP/CE-ESSAYLI, M. DATE OF THIS ESTIMATE 04/22/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 7.0000 6,860.00 0.000 0 WET NIGHT VISIBILITY) 051 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.6000 312.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 052 PAINT TRAFFIC STRIPE (2-COAT) LF 0.7000 4,347.00 0.000 0 053 PAINT PAVEMENT MARKING (2-COAT) SQFT 4.3000 8,299.00 0.000 0 054 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.6000 2,064.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 055 8" THERMOPLASTIC TRAFFIC STRIPE LF 3.8000 1,558.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 056 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 4.7000 3,666.00 0.000 0 057 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 6.4000 2,752.00 0.000 0 058 MODIFYING LIGHTING SYSTEMS LS 260,000.0000 260,000.00 0.000 0 059 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 675,000.0000 675,000.00 0.000 0 060 REMOVING SIGNAL AND LIGHTING SYSTEMS LS 31,000.0000 31,000.00 0.000 0 061 WATER METER CHARGES LS 110,000.0000 110,000.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 04/22/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0S7504 TIME 01:13 PM ESTIMATE NO. 003 BID OPENING 05/16/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/25 R.E. NAME: SIDHU,GANGADEEP/CE-ESSAYLI, M. DATE OF THIS ESTIMATE 04/22/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 304,097.30 569,065.34 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 14,109.58 14,109.58 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 318,206.88 583,174.92 062 MOBILIZATION LS 300,000.0000 300,000.00 0.250 75,000.00 0.750 225,000 ORIGINAL CONTRACT AMOUNT 3,095,300.00 TOTAL WORK COMPLETED 393,206.88 808,174.92 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 393,206.88 808,174.92 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 07/19/24 150 01/15/25 01/15/25 10/08/25 25 34 0 0 26% 17% PROGRESS IS SATISFACTORY SIDHU,GANGADEEP/CE-ESSAYLI, M. RESIDENT ENGINEER