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 08/23/21 EST. NO. 001 TIME 10:18 AM R.E. NAME: NIKZAD, ALI 04-1J9704 --------------------------------------------------------------------------- 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 08/23/21 EST. NO. 001 TIME 10:18 AM R.E. NAME: NIKZAD, ALI 04-1J9704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1J9704 TIME 10:18 AM ESTIMATE NO. 001 BID OPENING 04/13/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/21 R.E. NAME: NIKZAD, ALI DATE OF THIS ESTIMATE 08/23/21 LOCATION PROGRESS ESTIMATE 04-SCL-17-2.8/13.9 ----------------- GRANITE ROCK COMPANY IN AND NEAR LOS GATOS, CAMPBELL AND 5225 HELLYER AVENUE STE 220 SAN JOSE, FROM HEBARD WAY TO ROUTE SAN JOSE CA 95138 280 FED. AID NO. ACNH-P017(117)E PAVEMENT REHABILITATION. ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 4,515.4000 4,515.40 0.500 2,257.70 0.500 2,257 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 2,500.0000 2,500.00 0.050 125.00 0.050 125 003 TIME-RELATED OVERHEAD (WDAY) WDAY 2,000.0000 880,000.00 10.000 20,000.00 10.000 20,000 004 DISPUTE RESOLUTION BOARD ON-SITE EA 6,000.0000 48,000.00 0.000 0 MEETING 005 HOURLY OFF-SITE HR 200.0000 1,600.00 0.000 0 DISPUTE-RESOLUTION-BOARD-RELATED TASKS 006 CONSTRUCTION AREA SIGNS LS 88,500.0000 88,500.00 0.200 17,700.00 0.200 17,700 007 TRAFFIC CONTROL SYSTEM LS 1,860,000.0000 1,860,000.00 0.000 0 008 CHANNELIZER (SURFACE MOUNTED) EA 25.0000 8,000.00 0.000 0 009 PORTABLE RADAR SPEED FEEDBACK SIGN EA 165.8600 49,758.00 0.000 0 SYSTEM DAY 010 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 47,781.1800 47,781.18 0.000 0 011 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 113,058.8800 113,058.88 0.000 0 012 TEMPORARY RAILING (TYPE K) LF 23.0000 722,200.00 0.000 0 013 TEMPORARY ALTERNATIVE CRASH CUSHION EA 5,000.0000 225,000.00 0.000 0 014 TEMPORARY RADAR SPEED FEEDBACK EA 21,300.0000 42,600.00 0.000 0 SIGN SYSTEM 015 JOB SITE MANAGEMENT LS 50,000.0000 50,000.00 0.000 0 016 PREPARE STORM WATER POLLUTION PREVENTION LS 3,000.0000 3,000.00 0.500 1,500.00 0.500 1,500 PLAN 017 RAIN EVENT ACTION PLAN EA 500.0000 36,000.00 0.000 0 018 STORM WATER SAMPLING AND ANALYSIS DAY EA 100.0000 3,000.00 0.000 0 019 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 020 TEMPORARY COVER SQYD 3.0000 48,000.00 0.000 0 021 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 32,000.00 0.000 0 022 TEMPORARY FIBER ROLL LF 6.0000 199,200.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 08/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1J9704 TIME 10:18 AM ESTIMATE NO. 001 BID OPENING 04/13/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/21 R.E. NAME: NIKZAD, ALI DATE OF THIS ESTIMATE 08/23/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY REINFORCED SILT FENCE LF 8.0000 100,000.00 0.000 0 024 STREET SWEEPING LS 10,000.0000 10,000.00 0.000 0 025 TEMPORARY CONCRETE WASHOUT LS 2,500.0000 2,500.00 0.000 0 026 WATER QUALITY SAMPLING AND ANALYSIS DAY EA 100.0000 6,000.00 0.000 0 027 WATER QUALITY MONITORING REPORT EA 2,000.0000 10,000.00 0.000 0 028 WATER QUALITY ANNUAL REPORT EA 2,000.0000 2,000.00 0.000 0 029 TEMPORARY CREEK DIVERSION SYSTEMS LS 30,000.0000 30,000.00 0.000 0 030 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.3200 50,240.00 0.000 0 STRIPE (HAZARDOUS WASTE) 031 TREATED WOOD WASTE LB 0.4400 171,160.00 0.000 0 032 NOISE MONITORING LS 2,000.0000 2,000.00 0.000 0 033 REMOVE CONCRETE (SQYD) SQYD 26.0000 42,640.00 0.000 0 034 CLEARING AND GRUBBING (LS) LS 50,000.0000 50,000.00 0.000 0 035 ROADWAY EXCAVATION CY 129.0000 16,770.00 0.000 0 036 SOIL DENSIFICATION LB 4.1600 347,360.00 0.000 0 (HIGH DENSITY POLYURETHANE) 037 COMPACTION GROUTING CF 25.5000 1,705,950.00 0.000 0 038 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 039 BIORETENTION CY 325.0000 204,750.00 0.000 0 040 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 550.0000 13,200.00 0.000 0 041 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 0.5500 52,690.00 0.000 0 042 ROLLED EROSION CONTROL PRODUCT (BLANKET) SQFT 2.0500 29,725.00 0.000 0 043 HYDROMULCH SQFT 0.0400 10,840.00 0.000 0 044 FIBER ROLLS LF 2.9000 67,860.00 0.000 0 045 HYDROSEED SQFT 0.1400 15,442.00 0.000 0 046 COMPOST (CY) CY 65.0000 11,050.00 0.000 0 047 CLASS 2 AGGREGATE BASE (CY) CY 923.8500 157,054.50 0.000 0 048 BASE BOND BREAKER SQYD 8.5000 66,300.00 0.000 0 049 ASPHALTIC EMULSION (FOG SEAL COAT) TON 5,000.0000 35,000.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 08/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1J9704 TIME 10:18 AM ESTIMATE NO. 001 BID OPENING 04/13/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/21 R.E. NAME: NIKZAD, ALI DATE OF THIS ESTIMATE 08/23/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 FULL WIDTH SEGMENT CORRECTION EA 24,000.0000 48,000.00 0.000 0 051 REPLACE ASPHALT CONCRETE SURFACING CY 900.0000 486,000.00 0.000 0 052 HOT MIX ASPHALT (TYPE A) TON 150.0000 240,000.00 0.000 0 053 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 116.0000 9,674,400.00 0.000 0 054 RUBBERIZED HOT MIX ASPHALT-OPEN GRADED TON 119.0000 4,034,100.00 0.000 0 (OPEN GRADED FRICTION COURSE) 055 GEOSYNTHETIC PAVEMENT INTERLAYER SQYD 2.0500 672,400.00 0.000 0 (PAVING MAT) 056 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.6500 9,570.00 0.000 0 057 PLACE HOT MIX ASPHALT DIKE (TYPE D) LF 2.0000 42,800.00 0.000 0 058 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.6500 15,196.50 0.000 0 059 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.6500 18,810.00 0.000 0 060 TACK COAT TON 1,000.0000 330,000.00 0.000 0 061 REMOVE ASPHALT CONCRETE DIKE LF 2.0000 94,800.00 0.000 0 062 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.7500 2,317,500.00 0.000 0 063 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 600.0000 1,716,000.00 0.000 0 064 REMOVE CONCRETE PAVEMENT AND BASE CY 200.0000 572,000.00 0.000 0 065 GRIND EXISTING CONCRETE SQYD 4.6500 36,270.00 0.000 0 PAVEMENT 066 STRUCTURAL CONCRETE, HEADWALL CY 5,008.2100 20,032.84 0.000 0 (F) 067 STRUCTURAL CONCRETE, DRAINAGE INLET CY 5,806.7711 22,065.73 0.000 0 (F) 068 BAR REINFORCING STEEL LB 6.0000 1,368.00 0.000 0 (F) 069 BRIDGE REMOVAL (PORTION), LOCATION A LS 8,000.0000 8,000.00 0.000 0 070 BRIDGE REMOVAL (PORTION), LOCATION B LS 8,000.0000 8,000.00 0.000 0 071 BRIDGE REMOVAL (PORTION), LOCATION C LS 8,000.0000 8,000.00 0.000 0 072 BRIDGE REMOVAL (PORTION), LOCATION D LS 8,000.0000 8,000.00 0.000 0 073 18" ALTERNATIVE PIPE CULVERT LF 400.0000 988,000.00 0.000 0 074 24" ALTERNATIVE PIPE CULVERT LF 475.0000 95,000.00 0.000 0 075 30" ALTERNATIVE PIPE CULVERT LF 325.0000 104,000.00 0.000 0 076 18" CORRUGATED STEEL PIPE (.079" THICK) LF 304.6200 176,679.60 0.000 0 PROGRAM CAS145 PAGE 4 DATE 08/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1J9704 TIME 10:18 AM ESTIMATE NO. 001 BID OPENING 04/13/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/21 R.E. NAME: NIKZAD, ALI DATE OF THIS ESTIMATE 08/23/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 24" CORRUGATED STEEL PIPE (.079" THICK) LF 216.5600 21,656.00 0.000 0 078 21" X 15" CORRUGATED STEEL PIPE ARCH LF 494.7800 59,373.60 0.000 0 (.079" THICK) 079 CLASS 1 PERMEABLE MATERIAL (BLANKET) CY 700.0000 2,086,000.00 0.000 0 (F) 080 12" CORRUGATED STEEL PIPE DOWNDRAIN LF 255.0000 520,200.00 0.000 0 (.079" THICK) 081 18" CORRUGATED STEEL PIPE DOWNDRAIN LF 350.2900 171,642.10 0.000 0 (.079" THICK) 082 36" CORRUGATED STEEL PIPE DOWNDRAIN LF 257.6300 8,244.16 0.000 0 (.079" THICK) 083 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 084 18" ALTERNATIVE FLARED END SECTION EA 1,362.4000 4,087.20 0.000 0 085 TRASH NET EA 8,000.0000 104,000.00 0.000 0 086 ABANDON CULVERT (LF) LF 10.0000 3,100.00 0.000 0 087 REMOVE CULVERT (LF) LF 12.0000 41,160.00 0.000 0 088 REMOVE DOWNDRAIN (EA) EA 650.0000 26,000.00 0.000 0 089 REMOVE HEADWALL EA 5,000.0000 5,000.00 0.000 0 090 REMOVE FLARED END SECTION (EA) EA 750.0000 3,000.00 0.000 0 091 ADJUST FRAME AND COVER TO GRADE EA 829.0200 11,606.28 0.000 0 092 15" ALTERNATIVE PIPELINER LF 263.0000 52,600.00 0.000 0 093 21" ALTERNATIVE PIPELINER LF 327.0000 32,700.00 0.000 0 094 24" ALTERNATIVE PIPELINER LF 240.0000 38,400.00 0.000 0 095 27" ALTERNATIVE PIPELINER LF 315.0000 44,100.00 0.000 0 096 30" ALTERNATIVE PIPELINER LF 341.0000 71,610.00 0.000 0 097 CLEANING, INSPECTING, AND PREPARING LF 18.0000 430,200.00 0.000 0 CULVERT (LF) 098 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 099 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 100 DETECTABLE WARNING SURFACE SQFT 59.6500 57,860.50 0.000 0 101 MINOR CONCRETE (MISCELLANEOUS CY 815.6600 42,414.32 0.000 0 CONSTRUCTION) 102 MINOR CONCRETE (CURB, SIDEWALK AND CY 1,763.2400 370,280.40 0.000 0 CURB RAMP) 103 REMOVE CONCRETE CY 445.4000 142,528.00 0.000 0 (CURB, GUTTER, AND SIDEWALK) (CY) PROGRAM CAS145 PAGE 5 DATE 08/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1J9704 TIME 10:18 AM ESTIMATE NO. 001 BID OPENING 04/13/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/21 R.E. NAME: NIKZAD, ALI DATE OF THIS ESTIMATE 08/23/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 PRE/POST CONSTRUCTION SURVEYS EA 900.0000 40,500.00 0.000 0 105 MISCELLANEOUS IRON AND STEEL LB 2.2900 8,473.00 0.000 0 (F) 106 ROCK STAIN SQFT 20.0000 2,000.00 0.000 0 107 REMOVE PAVEMENT MARKER EA 7.0000 81,200.00 0.000 0 108 DELINEATOR (CLASS 1) EA 40.4000 15,352.00 0.000 0 109 GUARD RAILING DELINEATOR EA 12.0000 19,680.00 0.000 0 110 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.7500 32,725.00 0.000 0 111 LANE SEPARATION SYSTEM LF 100.0000 20,000.00 0.000 0 112 TREATMENT BEST MANAGEMENT EA 40.0000 840.00 0.000 0 PRACTICE MARKER 113 REMOVE ROADSIDE SIGN EA 100.0000 7,100.00 0.000 0 114 REMOVE ROADSIDE SIGN PANEL EA 50.0000 12,000.00 0.000 0 115 REMOVE LANE SEPARATION SYSTEM LF 5.0000 1,000.00 0.000 0 116 FURNISH LAMINATED PANEL SIGN SQFT 45.0000 14,400.00 0.000 0 (2 1/2"-TYPE B) 117 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.5000 39,435.00 0.000 0 (0.063"-UNFRAMED) 118 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.5000 35,670.00 0.000 0 (0.080"-UNFRAMED) 119 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 29.7500 19,635.00 0.000 0 (0.063"-FRAMED) 120 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 30.0000 57,030.00 0.000 0 (0.080"-FRAMED) 121 ROADSIDE SIGN - ONE POST EA 300.0000 39,000.00 0.000 0 122 ROADSIDE SIGN - TWO POST EA 450.0000 27,000.00 0.000 0 123 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 100.0000 4,000.00 0.000 0 METHOD) 124 INSTALL ROADSIDE SIGN PANEL ON EA 100.0000 19,000.00 0.000 0 EXISTING POST 125 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 29.5000 955,800.00 0.000 0 126 MIDWEST GUARDRAIL SYSTEM (7' WOOD POST) LF 32.0000 37,120.00 0.000 0 127 VEGETATION CONTROL (MINOR CONCRETE) SQYD 56.0000 1,024,800.00 0.000 0 128 SINGLE THRIE BEAM BARRIER (WOOD POST) LF 45.0000 17,550.00 0.000 0 129 DOUBLE THRIE BEAM BARRIER (WOOD POST) LF 60.0000 99,600.00 0.000 0 130 TRANSITION RAILING (TYPE WB-31) EA 3,800.0000 197,600.00 0.000 0 PROGRAM CAS145 PAGE 6 DATE 08/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1J9704 TIME 10:18 AM ESTIMATE NO. 001 BID OPENING 04/13/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/21 R.E. NAME: NIKZAD, ALI DATE OF THIS ESTIMATE 08/23/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 END ANCHOR ASSEMBLY (TYPE SFT) EA 750.0000 27,750.00 0.000 0 132 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,600.0000 241,200.00 0.000 0 133 CONCRETE BARRIER (TYPE 60M) LF 525.0000 13,125.00 0.000 0 134 CONCRETE BARRIER MARKER EA 20.0000 23,000.00 0.000 0 135 CONCRETE BARRIER TRANSITION LF 1,390.0000 585,190.00 0.000 0 136 REMOVE GUARDRAIL LF 5.0000 163,500.00 0.000 0 137 REMOVE DOUBLE METAL BEAM BARRIER LF 5.0000 2,150.00 0.000 0 138 THERMOPLASTIC PAVEMENT MARKING SQFT 4.9500 54,945.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 139 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 82,800.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 18-12) 140 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 800.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) 141 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 520.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 142 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 230,250.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 143 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 28,000.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 144 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 23,400.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 145 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 19,440.00 0.000 0 146 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.2000 13,750.00 0.000 0 147 6" RUMBLE STRIP STA 9.0000 1,737.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 148 12" RUMBLE STRIP STA 10.0000 16,400.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 149 6" TRAFFIC STRIPE PAINT WITH LF 0.7000 11,760.00 0.000 0 CONTRAST (BROKEN 18-12) 150 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 151 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 168,000.0000 168,000.00 0.000 0 152 MODIFYING RAMP METERING SYSTEMS LS 79,000.0000 79,000.00 0.000 0 153 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 154 DRILL AND BOND (DOWEL BAR) EA 58.0000 115,420.00 0.000 0 155 BRIDGE REMOVAL (PORTION), LOCATION E LS 1,000.0000 1,000.00 0.000 0 PROGRAM CAS145 PAGE 7 DATE 08/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1J9704 TIME 10:18 AM ESTIMATE NO. 001 BID OPENING 04/13/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/21 R.E. NAME: NIKZAD, ALI DATE OF THIS ESTIMATE 08/23/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 156 BRIDGE REMOVAL (PORTION), LOCATION F LS 8,000.0000 8,000.00 0.000 0 157 BRIDGE REMOVAL (PORTION), LOCATION G LS 2,000.0000 2,000.00 0.000 0 158 BRIDGE REMOVAL (PORTION), LOCATION H LS 8,000.0000 8,000.00 0.000 0 159 12" ANCHOR ASSEMBLY EA 1,305.7900 56,148.97 0.000 0 160 18" ANCHOR ASSEMBLY EA 1,205.8500 9,646.80 0.000 0 161 MINOR CONCRETE (GUTTER) (LF) LF 461.2400 5,534.88 0.000 0 162 SALVAGE METAL BRIDGE RAILING LF 22.5300 2,703.60 0.000 0 163 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 164 CONCRETE BACKFILL (PIPE TRENCH) CY 650.0000 694,850.00 0.000 0 (F) PROGRAM CAS145 PAGE 8 DATE 08/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1J9704 TIME 10:18 AM ESTIMATE NO. 001 BID OPENING 04/13/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/21 R.E. NAME: NIKZAD, ALI DATE OF THIS ESTIMATE 08/23/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 41,582.70 41,582.70 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 41,582.70 41,582.70 165 MOBILIZATION LS 1,750,000.0000 1,750,000.00 0.000 0 ORIGINAL CONTRACT AMOUNT 41,043,031.44 TOTAL WORK COMPLETED 41,582.70 41,582.70 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 41,582.70 41,582.70 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 05/19/21 440 07/13/21 07/13/21 04/18/23 29 0 0 0 0% 7% PROGRESS IS SATISFACTORY NIKZAD, ALI RESIDENT ENGINEER PROGRAM CAS145 DATE 08/23/21