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 04/20/20 EST. NO. 001 TIME 12:23 PM R.E. NAME: NIKZAD, ALI 04-2G7304 --------------------------------------------------------------------------- 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 04/20/20 EST. NO. 001 TIME 12:23 PM R.E. NAME: NIKZAD, ALI 04-2G7304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 04/20/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2G7304 TIME 12:23 PM ESTIMATE NO. 001 BID OPENING 10/23/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/20 R.E. NAME: NIKZAD, ALI DATE OF THIS ESTIMATE 04/20/20 LOCATION PROGRESS ESTIMATE 04-SCL-85-18.0/24.1 ----------------- 04-ALA-80-2.5/8.0 DREAMBUILDER CONSTRUCTION CORP IN ALAMEDA COUNTY AND SANTA CLARA 04-ALA-580-47.2/47.6 DBA DREAMBUILDER COUNTY AT VARIOUS LOCATIONS 550 PORTER WAY PLACENTIA, CA 92870 FED. AID NO. ACNH-000C(506)E UPGRADE CURB RAMPS TO ADA STANDARDS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,900.0000 3,900.00 0.000 0 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,800.0000 5,800.00 0.000 0 003 CONSTRUCTION AREA SIGNS LS 29,000.0000 29,000.00 0.000 0 004 TRAFFIC CONTROL SYSTEM LS 100,000.0000 100,000.00 0.000 0 005 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 16,000.0000 16,000.00 0.000 0 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 13,000.0000 13,000.00 0.000 0 007 JOB SITE MANAGEMENT LS 11,000.0000 11,000.00 0.000 0 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 700.0000 700.00 0.000 0 009 STREET SWEEPING LS 6,800.0000 6,800.00 0.000 0 010 TEMPORARY CONCRETE WASHOUT LS 4,000.0000 4,000.00 0.000 0 011 TREATED WOOD WASTE LB 0.6000 1,002.00 0.000 0 012 NOISE MONITORING LS 2,500.0000 2,500.00 0.000 0 013 REMOVE CONCRETE (CY) CY 295.0000 120,950.00 0.000 0 014 CLEARING AND GRUBBING (LS) LS 2,850.0000 2,850.00 0.000 0 015 ROADWAY EXCAVATION CY 295.0000 10,620.00 0.000 0 016 ROADWAY EXCAVATION (TYPE COM) CY 525.0000 4,725.00 0.000 0 017 MAINTAIN EXISTING PLANTED AREAS LS 3,000.0000 3,000.00 0.000 0 018 CHECK AND TEST EXISTING IRRIGATION LS 4,600.0000 4,600.00 0.000 0 FACILITIES 019 REMOVE IRRIGATION FACILITY LS 5,600.0000 5,600.00 0.000 0 020 SALVAGE IRRIGATION FACILITY LS 1,000.0000 1,000.00 0.000 0 021 1" REMOTE CONTROL VALVE EA 1,700.0000 6,800.00 0.000 0 022 2" WYE STRAINER ASSEMBLY EA 850.0000 850.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 04/20/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2G7304 TIME 12:23 PM ESTIMATE NO. 001 BID OPENING 10/23/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/20 R.E. NAME: NIKZAD, ALI DATE OF THIS ESTIMATE 04/20/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 CERTIFY EXISTING BACKFLOW PREVENTERS LS 2,900.0000 2,900.00 0.000 0 024 POP-UP SPRINKLER ASSEMBLY EA 125.0000 125.00 0.000 0 025 2" PLASTIC PIPE (SCHEDULE 40) LF 39.0000 1,365.00 0.000 0 (F) (SUPPLY LINE) 026 QUICK COUPLING VALVE EA 640.0000 640.00 0.000 0 027 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 550.0000 1,650.00 0.000 0 028 HYDROMULCH SQFT 0.2500 2,465.00 0.000 0 029 FIBER ROLLS LF 7.2000 3,456.00 0.000 0 030 HYDROSEED SQFT 1.3600 2,543.20 0.000 0 031 CLASS 2 AGGREGATE BASE (CY) CY 435.0000 95,700.00 0.000 0 032 HOT MIX ASPHALT (TYPE A) TON 435.0000 100,050.00 0.000 0 033 REMOVE ASPHALT CONCRETE PAVEMENT (CY) CY 185.0000 25,900.00 0.000 0 034 REMOVE ASPHALT CONCRETE DIKE LF 40.0000 240.00 0.000 0 035 STRUCTURAL CONCRETE, DRAINAGE INLET CY 4,700.0000 10,340.00 0.000 0 (F) 036 MINOR CONCRETE (BACKFILL) CY 5,000.0000 2,000.00 0.000 0 (F) 037 REMOVE PEDESTRIAN BARRICADE EA 200.0000 200.00 0.000 0 038 PEDESTRIAN BARRICADE EA 2,000.0000 2,000.00 0.000 0 039 12" ALTERNATIVE PIPE CULVERT LF 140.0000 8,400.00 0.000 0 040 DRAINAGE INLET MARKER EA 12.0000 36.00 0.000 0 041 ADJUST UTILITY COVER TO GRADE EA 300.0000 3,300.00 0.000 0 042 MODIFY INLET EA 2,900.0000 2,900.00 0.000 0 043 DETECTABLE WARNING SURFACE SQFT 18.0000 19,980.00 0.000 0 044 MINOR CONCRETE (MISCELLANEOUS CY 1,400.0000 1,260.00 0.000 0 CONSTRUCTION) 045 MINOR CONCRETE (CURB AND GUTTER) CY 1,600.0000 140,800.00 0.000 0 046 MINOR CONCRETE (CURB, SIDEWALK AND CY 1,500.0000 195,000.00 0.000 0 CURB RAMP) 047 REMOVE CONCRETE PAVER AREA (PORTIONS) SQFT 12.0000 2,760.00 0.000 0 048 RECONSTRUCT CONCRETE PAVER AREA SQFT 110.0000 2,420.00 0.000 0 (PORTIONS) 049 PRE/POST CONSTRUCTION SURVEYS EA 1,988.0000 19,880.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 04/20/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2G7304 TIME 12:23 PM ESTIMATE NO. 001 BID OPENING 10/23/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/20 R.E. NAME: NIKZAD, ALI DATE OF THIS ESTIMATE 04/20/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 MISCELLANEOUS IRON AND STEEL LB 2.9000 2,079.30 0.000 0 (F) 051 REMOVE ROADSIDE SIGN (WOOD POST) EA 205.0000 615.00 0.000 0 052 REMOVE ROADSIDE SIGN EA 290.0000 290.00 0.000 0 (STRAP AND SADDLE BRACKET METHOD) 053 REMOVE ROADSIDE SIGN PANEL EA 118.0000 1,180.00 0.000 0 054 RELOCATE ROADSIDE SIGN-ONE POST EA 235.0000 1,645.00 0.000 0 055 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.4000 936.00 0.000 0 (0.063"-UNFRAMED) 056 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.0000 3,120.00 0.000 0 FOR RETROREFLECTIVE SHEETING TYPE XI (0.063"-UNFRAMED) 057 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.0000 988.00 0.000 0 FOR RETROREFLECTIVE SHEETING TYPE XI (0.080"-UNFRAMED) 058 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.2000 2,548.00 0.000 0 FOR RETROREFLECTIVE SHEETING TYPE XI (0.080"-FRAMED) 059 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 4.5000 2,115.00 0.000 0 060 ROADSIDE SIGN - ONE POST EA 350.0000 5,600.00 0.000 0 061 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 225.0000 8,325.00 0.000 0 METHOD) 062 INSTALL ROADSIDE SIGN PANEL ON EA 130.0000 1,300.00 0.000 0 EXISTING POST 063 SEVERE-DUTY CRASH CUSHION EA 48,000.0000 96,000.00 0.000 0 064 REMOVE GUARDRAIL LF 12.0000 1,560.00 0.000 0 065 6" THERMOPLASTIC TRAFFIC STRIPE LF 5.0000 3,000.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 066 THERMOPLASTIC CROSSWALK AND PAVEMENT SQFT 7.9500 57,955.50 0.000 0 MARKING (ENHANCED WET NIGHT VISIBILITY) 067 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.4000 10,574.00 0.000 0 068 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 9,000.0000 9,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 069 MODIFYING EXISTING ELECTRICAL SYSTEM LS 445,000.0000 445,000.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 04/20/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2G7304 TIME 12:23 PM ESTIMATE NO. 001 BID OPENING 10/23/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/20 R.E. NAME: NIKZAD, ALI DATE OF THIS ESTIMATE 04/20/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 0.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 0.00 0.00 070 MOBILIZATION LS 180,223.0000 180,223.00 0.000 0 ORIGINAL CONTRACT AMOUNT 1,837,061.00 TOTAL WORK COMPLETED 0.00 0.00 MATERIALS ON HAND ON SITE 72,856.65 72,856.65 DEDUCTIONS 0.00 0.00 TOTAL 72,856.65 72,856.65 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 11/26/19 200 12/20/19 12/20/19 02/05/21 0 81 0 0 0% 0% PROGRESS IS SATISFACTORY NIKZAD, ALI RESIDENT ENGINEER PROGRAM CAS145 DATE 04/20/20