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 09/21/20 EST. NO. 005 TIME 04:34 PM R.E. NAME: BEHNIWAL, NACHHATAR (NEIL) 04-1J6004 --------------------------------------------------------------------------- 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 09/21/20 EST. NO. 005 TIME 04:34 PM R.E. NAME: BEHNIWAL, NACHHATAR (NEIL) 04-1J6004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 09/21/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1J6004 TIME 04:34 PM ESTIMATE NO. 005 BID OPENING 10/16/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/20 R.E. NAME: BEHNIWAL, NACHHATAR (NEIL) DATE OF THIS ESTIMATE 09/21/20 LOCATION RERUN PROGRESS ESTIMATE 04-ALA-0 ----------------------- DREAMBUILDER CONSTRUCTION CORP IN ALAMEDA COUNTY, IN SAN LEANDRO DBA DREAMBUILDER AND OAKLAND ON (STATE ROUTE) SR 112 18543 YORBA LINDA BLVD # 376; AND SR 185, AT VARIOUS LOCATIONS. YORBA LINDA CA 92886 FED. AID NO. HSNH-X001(510)E INSTALL PEDESTRIAN HYBRID BEACON ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 4,000.0000 4,000.00 0.100 400.00 0.850 3,400 002 CONSTRUCTION AREA SIGNS LS 22,000.0000 22,000.00 0.100 2,200.00 0.750 16,500 003 TRAFFIC CONTROL SYSTEM LS 64,000.0000 64,000.00 0.200 12,800.00 0.750 48,000 004 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 12,000.0000 12,000.00 0.150 1,800.00 0.650 7,800 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 4,350.0000 4,350.00 0.450 1,957.50 0.550 2,392 006 JOB SITE MANAGEMENT LS 10,000.0000 10,000.00 0.150 1,500.00 0.650 6,500 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 800.0000 800.00 0.100 80.00 0.800 640 008 TEMPORARY COVER SQYD 1.2000 204.00 0.000 0 009 TEMPORARY DRAINAGE INLET PROTECTION EA 225.0000 3,600.00 2.000 450.00 12.000 2,700 010 TEMPORARY GRAVEL BAG BERM LF 6.0000 900.00 0.000 0 011 STREET SWEEPING LS 7,250.0000 7,250.00 0.250 1,812.50 0.700 5,075 012 TEMPORARY CONCRETE WASHOUT LS 1,200.0000 1,200.00 0.200 240.00 0.500 600 013 TREATED WOOD WASTE LB 0.3000 600.00 0.000 0 014 CLEARING AND GRUBBING (LS) LS 1,200.0000 1,200.00 0.000 0 015 ROADWAY EXCAVATION CY 225.0000 6,750.00 0.000 0 016 CLASS 2 AGGREGATE BASE (CY) CY 495.0000 13,365.00 0.000 0 017 HOT MIX ASPHALT (TYPE A) TON 234.0000 308,880.00 1,320.000 308,880.00 1,320.000 308,880 018 TACK COAT TON 2,250.0000 15,075.00 4.590 10,327.50 4.590 10,327 019 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 4.7600 62,356.00 13,100.000 62,356.00 13,100.000 62,356 020 ADJUST UTILITY COVER TO GRADE EA 1,895.0000 98,540.00 0.000 0 021 DETECTABLE WARNING SURFACE SQFT 45.0000 3,420.00 40.000 1,800.00 40.000 1,800 022 MINOR CONCRETE (CURB, SIDEWALK AND CY 1,999.0000 67,966.00 17.000 33,983 CURB RAMP) PROGRAM CAS145 PAGE 2 DATE 09/21/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1J6004 TIME 04:34 PM ESTIMATE NO. 005 BID OPENING 10/16/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/20 R.E. NAME: BEHNIWAL, NACHHATAR (NEIL) DATE OF THIS ESTIMATE 09/21/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE CONCRETE CURB AND SIDEWALK (SQYD) SQYD 75.0000 21,000.00 210.000 15,750 024 PRE/POST CONSTRUCTION SURVEYS EA 3,295.0000 9,885.00 1.500 4,942 025 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 1,000.00 0.000 0 026 REMOVE ROADSIDE SIGN EA 120.0000 2,400.00 0.000 0 027 RELOCATE ROADSIDE SIGN EA 368.0000 368.00 0.000 0 028 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.0000 3,480.00 0.000 0 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 029 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 6.0000 1,740.00 0.000 0 030 ROADSIDE SIGN - ONE POST EA 315.0000 1,575.00 0.000 0 031 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 75.0000 1,800.00 0.000 0 METHOD) 032 INSTALL SIGN (MAST-ARM HANGER METHOD) EA 500.0000 5,000.00 0.000 0 033 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.1500 3,392.50 2,350.000 2,702.50 2,350.000 2,702 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 034 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.7000 5,644.00 2,800.000 4,760.00 2,800.000 4,760 (ENHANCED WET NIGHT VISIBILITY) 035 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.2800 1,026.00 300.000 684.00 300.000 684 (ENHANCED WET NIGHT VISIBILITY) 036 THERMOPLASTIC CROSSWALK AND PAVEMENT SQFT 7.9400 48,434.00 5,000.000 39,700.00 5,000.000 39,700 MARKING (ENHANCED WET NIGHT VISIBILITY) 037 PEDESTRIAN HYBRID BEACON SYSTEMS LS 670,000.0000 670,000.00 0.100 67,000.00 0.500 335,000 PROGRAM CAS145 PAGE 3 DATE 09/21/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1J6004 TIME 04:34 PM ESTIMATE NO. 005 BID OPENING 10/16/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/20 R.E. NAME: BEHNIWAL, NACHHATAR (NEIL) DATE OF THIS ESTIMATE 09/21/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 521,450.00 914,493.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 521,450.00 914,493.00 038 MOBILIZATION LS 160,860.5000 160,860.50 0.050 8,043.03 1.000 160,860 ORIGINAL CONTRACT AMOUNT 1,646,061.00 TOTAL WORK COMPLETED 529,493.03 1,075,353.50 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 529,493.03 1,075,353.50 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 12/10/19 100 03/03/20 03/03/20 10/02/20 86 5 10 10 65% 69% PROGRESS IS SATISFACTORY BEHNIWAL, NACHHATAR (NEIL) RESIDENT ENGINEER PROGRAM CAS145 DATE 09/21/20