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 01/21/21 EST. NO. 010 TIME 01:50 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 --------------------------------------------------------------------------- 004 0002 12,796.30 E.W. @ L.S.(+) 011321 N 001 0 007 0001 83,000.00 E.W. @ L.S.(+) 011521 N 001 0 95,796.30 TOTAL THIS ESTIMATE 28,577.02 TOTAL PREVIOUS ESTIMATE 124,373.32 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 01/21/21 EST. NO. 010 TIME 01:50 PM R.E. NAME: NIKZAD, ALI 04-2G7304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE CPM SCHEDULE -10,000.00 003 CPM SCHED-SUBMITTED 10,000.00 004 MISSING CPM SCHEDULE -10,000.00 005 CPM SCHED- SUBMITTED 10,000.00 008 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 01/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2G7304 TIME 01:50 PM ESTIMATE NO. 010 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 01/20/21 R.E. NAME: NIKZAD, ALI DATE OF THIS ESTIMATE 01/21/21 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 1.000 3,900 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,800.0000 5,800.00 0.500 2,900 003 CONSTRUCTION AREA SIGNS LS 29,000.0000 29,000.00 0.600 17,400 004 TRAFFIC CONTROL SYSTEM LS 100,000.0000 100,000.00 0.800 80,000 005 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 16,000.0000 16,000.00 1.000 16,000 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 13,000.0000 13,000.00 0.900 11,700 007 JOB SITE MANAGEMENT LS 11,000.0000 11,000.00 0.900 9,900 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 700.0000 700.00 0.850 595 009 STREET SWEEPING LS 6,800.0000 6,800.00 0.900 6,120 010 TEMPORARY CONCRETE WASHOUT LS 4,000.0000 4,000.00 1.000 4,000 011 TREATED WOOD WASTE LB 0.6000 1,002.00 1,664.000 998 012 NOISE MONITORING LS 2,500.0000 2,500.00 1.000 2,500 013 REMOVE CONCRETE (CY) CY 295.0000 120,950.00 329.400 97,173 014 CLEARING AND GRUBBING (LS) LS 2,850.0000 2,850.00 1.000 2,850 015 ROADWAY EXCAVATION CY 295.0000 10,620.00 29.000 8,555 016 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 0.500 1,500 018 CHECK AND TEST EXISTING IRRIGATION LS 4,600.0000 4,600.00 1.000 4,600 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 01/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2G7304 TIME 01:50 PM ESTIMATE NO. 010 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 01/20/21 R.E. NAME: NIKZAD, ALI DATE OF THIS ESTIMATE 01/21/21 ------------------------------------------------------------------------------------------------------------------------------------ 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 1.000 125 025 2" PLASTIC PIPE (SCHEDULE 40) LF 39.0000 1,365.00 35.000 1,365 (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 9,560.000 2,390 029 FIBER ROLLS LF 7.2000 3,456.00 480.000 3,456 030 HYDROSEED SQFT 1.3600 2,543.20 1,574.000 2,140 031 CLASS 2 AGGREGATE BASE (CY) CY 435.0000 95,700.00 144.630 62,914 032 HOT MIX ASPHALT (TYPE A) TON 435.0000 100,050.00 -108.000 -46,980.00 121.580 52,887 033 REMOVE ASPHALT CONCRETE PAVEMENT (CY) CY 185.0000 25,900.00 113.200 20,942 034 REMOVE ASPHALT CONCRETE DIKE LF 40.0000 240.00 6.000 240 035 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 1.000 200 038 PEDESTRIAN BARRICADE EA 2,000.0000 2,000.00 1.000 2,000 039 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 10.000 3,000 042 MODIFY INLET EA 2,900.0000 2,900.00 1.000 2,900 043 DETECTABLE WARNING SURFACE SQFT 18.0000 19,980.00 747.000 13,446 044 MINOR CONCRETE (MISCELLANEOUS CY 1,400.0000 1,260.00 0.900 1,260 CONSTRUCTION) 045 MINOR CONCRETE (CURB AND GUTTER) CY 1,600.0000 140,800.00 -22.500 -36,000.00 64.500 103,200 046 MINOR CONCRETE (CURB, SIDEWALK AND CY 1,500.0000 195,000.00 106.510 159,765 CURB RAMP) 047 REMOVE CONCRETE PAVER AREA (PORTIONS) SQFT 12.0000 2,760.00 225.000 2,700 048 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 5.000 9,940.00 10.000 19,880 PROGRAM CAS145 PAGE 3 DATE 01/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2G7304 TIME 01:50 PM ESTIMATE NO. 010 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 01/20/21 R.E. NAME: NIKZAD, ALI DATE OF THIS ESTIMATE 01/21/21 ------------------------------------------------------------------------------------------------------------------------------------ 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 2,079.30 239.000 693 (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 4.000 1,400 061 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 225.0000 8,325.00 1.000 225 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 1,560.00 128.000 1,536 065 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 0.050 450.00 0.950 8,550 SYSTEM ELEMENTS DURING CONSTRUCTION 069 MODIFYING EXISTING ELECTRICAL SYSTEM LS 445,000.0000 445,000.00 0.050 22,250.00 0.950 422,750 PROGRAM CAS145 PAGE 4 DATE 01/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2G7304 TIME 01:50 PM ESTIMATE NO. 010 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 01/20/21 R.E. NAME: NIKZAD, ALI DATE OF THIS ESTIMATE 01/21/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION -50,340.00 1,160,656.49 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 95,796.30 124,373.32 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 45,456.30 1,285,029.81 070 MOBILIZATION LS 180,223.0000 180,223.00 1.000 180,223 ORIGINAL CONTRACT AMOUNT 1,837,061.00 TOTAL WORK COMPLETED 45,456.30 1,465,252.81 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 45,456.30 1,465,252.81 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 04/01/21 142 127 0 0 76% 71% PROGRESS IS SATISFACTORY NIKZAD, ALI RESIDENT ENGINEER PROGRAM CAS145 DATE 01/21/21