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 01/25/22 EST. NO. 005 TIME 03:45 PM R.E. NAME: ARIEL MENDOZA 10-1C2004 --------------------------------------------------------------------------- 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 01/25/22 EST. NO. 005 TIME 03:45 PM R.E. NAME: ARIEL MENDOZA 10-1C2004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE NON-SUBMITTAL OF CPM -20,000.00 002 ANT LDS 16 @4000/DAY -64,000.00 003 NON-SUB UPDATED CPM -10,000.00 003 ANT LDS 15 @ $4K/DAY -60,000.00 004 NON SUBMIT OF CPM -8,000.00 004 ANT LDS 32 @ 4000/DY -128,000.00 005 ANT LDS 45 @ 4000/DY -180,000.00 005 MISS ANNUAL CEM-4401 -10,000.00 005 -318,000.00 -480,000.00 LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -10,000.00 002 MISSING PAYROLLS -10,000.00 003 MISSING PAYROLLS -10,000.00 004 RECD PAYROLLS EST 3 10,000.00 004 0.00 -20,000.00 OVERBID ITEMS OVERBID ITEM NO. 055 -78.45 001 OVERBID ITEM NO. 055 -39.22 002 OVERBID ITEM NO. 055 -31.38 003 OVERBID ITEM NO. 055 -7.85 004 0.00 -156.90 TOTAL DEDUCTIONS -318,000.00 -500,156.90 PROGRAM CAS145 PAGE 1 DATE 01/25/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1C2004 TIME 03:45 PM ESTIMATE NO. 005 BID OPENING 12/16/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/22 R.E. NAME: ARIEL MENDOZA DATE OF THIS ESTIMATE 01/25/22 LOCATION PROGRESS ESTIMATE 10-SJ-4-2.0/ .0 ----------------- 10-SJ-4-3.4/ .0 DREAMBUILDER CONSTRUCTION CORP IN SAN JOAQUIN COUNTY ON ROUTES 4, 10-SJ-5-3.5/ .0 DBA DREAMBUILDER 5, AND 99 AT VARIOUS LOCATIONS 18543 YORBA LINDA BLVD # 376; YORBA LINDA CA 92886 FED. AID NO. N O N E CULVERT REHABILITATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 4,000.0000 4,000.00 1.000 4,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 625.0000 46,875.00 75.000 46,875 003 CONSTRUCTION AREA SIGNS LS 52,000.0000 52,000.00 0.150 7,800.00 0.850 44,200 004 TRAFFIC CONTROL SYSTEM LS 265,000.0000 265,000.00 0.197 52,205.00 0.900 238,500 005 TYPE III BARRICADE EA 125.0000 1,375.00 11.000 1,375 006 PORTABLE RADAR SPEED FEEDBACK SIGN LS 18,000.0000 18,000.00 0.350 6,300.00 0.850 15,300 SYSTEM 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 49,000.0000 49,000.00 0.197 9,653.00 0.900 44,100 008 TEMPORARY RADAR SPEED FEEDBACK EA 9,000.0000 9,000.00 0.000 0 SIGN SYSTEM 009 JOB SITE MANAGEMENT LS 7,000.0000 7,000.00 0.200 1,400.00 0.903 6,321 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 800.0000 800.00 0.750 600 011 TEMPORARY FIBER ROLL LF 7.5000 1,125.00 125.000 937 012 STREET SWEEPING LS 3,700.0000 3,700.00 0.150 555.00 0.900 3,330 013 TEMPORARY CONCRETE WASHOUT LS 2,000.0000 2,000.00 0.400 800.00 0.900 1,800 014 WATER QUALITY SAMPLING AND ANALYSIS DAY EA 800.0000 9,600.00 4.000 3,200.00 10.000 8,000 015 WATER QUALITY MONITORING REPORT EA 600.0000 2,400.00 2.000 1,200.00 4.000 2,400 016 WATER QUALITY ANNUAL REPORT EA 4,000.0000 4,000.00 0.000 0 017 REMOVE CONCRETE (CY) CY 600.0000 4,200.00 7.000 4,200.00 7.000 4,200 018 TEMPORARY HIGH-VISIBILITY FENCE LF 5.7500 2,530.00 100.000 575.00 320.000 1,840 019 COFFERDAM DEWATERING LS 45,000.0000 45,000.00 1.000 45,000 020 CLEARING AND GRUBBING (LS) LS 13,000.0000 13,000.00 0.197 2,561.00 1.000 13,000 021 ROADWAY EXCAVATION CY 300.0000 2,100.00 7.000 2,100 022 FIBER ROLLS LF 8.0000 2,320.00 145.000 1,160.00 145.000 1,160 PROGRAM CAS145 PAGE 2 DATE 01/25/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1C2004 TIME 03:45 PM ESTIMATE NO. 005 BID OPENING 12/16/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/22 R.E. NAME: ARIEL MENDOZA DATE OF THIS ESTIMATE 01/25/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 COMPOST (CY) CY 170.0000 28,900.00 0.000 0 024 CLASS 2 AGGREGATE BASE (CY) CY 560.0000 3,920.00 7.000 3,920.00 7.000 3,920 025 HOT MIX ASPHALT (TYPE A) TON 425.0000 119,000.00 66.000 28,050.00 199.520 84,796 026 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 155.0000 7,285.00 47.000 7,285.00 47.000 7,285 027 TACK COAT TON 1,870.0000 187.00 0.100 187.00 0.100 187 028 REMOVE BASE AND SURFACING CY 200.0000 1,400.00 7.000 1,400 029 STRUCTURAL CONCRETE, DRAINAGE INLET CY 5,000.0000 60,000.00 6.500 32,500.00 12.000 60,000 (F) 030 CONCRETE BACKFILL (PIPE TRENCH) CY 460.0000 44,620.00 5.200 2,392.00 97.000 44,620 (F) 031 24" REINFORCED CONCRETE PIPE LF 259.0000 67,340.00 141.000 36,519.00 237.000 61,383 (CLASS IV, RUBBER GASKET JOINT) 032 30" REINFORCED CONCRETE PIPE LF 298.0000 151,980.00 408.000 121,584.00 408.000 121,584 (CLASS IV, RUBBER GASKET JOINT) 033 42" REINFORCED CONCRETE PIPE LF 450.0000 41,850.00 93.000 41,850 (CLASS IV, RUBBER GASKET JOINT) 034 18" STEEL FLARED END SECTION EA 500.0000 500.00 1.000 500 035 24" CONCRETE FLARED END SECTION EA 3,200.0000 6,400.00 2.000 6,400 036 36" PRECAST CONCRETE PIPE INLET LF 350.0000 6,650.00 15.000 5,250 037 INLET DEPRESSION EA 3,750.0000 11,250.00 2.000 7,500.00 2.000 7,500 038 ABANDON CULVERT (LF) LF 90.0000 32,400.00 325.400 29,286.00 325.400 29,286 039 ABANDON INLET EA 2,000.0000 4,000.00 1.000 2,000.00 1.000 2,000 040 REMOVE CULVERT (LF) LF 90.0000 73,800.00 272.000 24,480.00 444.800 40,032 041 REMOVE INLET EA 3,000.0000 12,000.00 2.000 6,000.00 4.000 12,000 042 REMOVE FLARED END SECTION (EA) EA 750.0000 2,250.00 1.000 750.00 2.000 1,500 043 CULVERT SLURRY-CEMENT BACKFILL CY 435.0000 20,010.00 37.800 16,443.00 37.800 16,443 044 ROCK SLOPE PROTECTION CY 305.0000 82,350.00 270.000 82,350 (1/4 T, CLASS V, METHOD B) (CY) 045 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 6.0000 1,800.00 300.000 1,800 046 MINOR CONCRETE (TEXTURED PAVING) CY 2,400.0000 16,800.00 3.500 8,400.00 3.500 8,400 047 MISCELLANEOUS IRON AND STEEL LB 4.5000 9,666.00 975.500 4,389.75 1,564.500 7,040 (F) 048 24" REINFORCED CONCRETE PIPE TRENCHLESS LF 969.0000 348,840.00 300.000 290,700 INSTALLATION 049 PAVEMENT MARKER (RETROREFLECTIVE) EA 12.5000 275.00 22.000 275.00 22.000 275 PROGRAM CAS145 PAGE 3 DATE 01/25/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1C2004 TIME 03:45 PM ESTIMATE NO. 005 BID OPENING 12/16/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/22 R.E. NAME: ARIEL MENDOZA DATE OF THIS ESTIMATE 01/25/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 MARKER (CULVERT) EA 200.0000 2,000.00 0.000 0 051 6" THERMOPLASTIC TRAFFIC STRIPE LF 12.5000 500.00 40.000 500.00 40.000 500 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 052 6" THERMOPLASTIC TRAFFIC STRIPE LF 12.5000 7,000.00 120.000 1,500.00 120.000 1,500 (ENHANCED WET NIGHT VISIBILITY) 053 8" THERMOPLASTIC TRAFFIC STRIPE LF 25.0000 1,000.00 40.000 1,000.00 40.000 1,000 (ENHANCED WET NIGHT VISIBILITY) 054 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,500.0000 2,500.00 0.197 492.50 0.900 2,250 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 4 DATE 01/25/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1C2004 TIME 03:45 PM ESTIMATE NO. 005 BID OPENING 12/16/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/22 R.E. NAME: ARIEL MENDOZA DATE OF THIS ESTIMATE 01/25/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 427,062.25 1,428,789.75 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 427,062.25 1,428,789.75 055 MOBILIZATION LS 190,563.0000 190,563.00 1.000 190,563 ORIGINAL CONTRACT AMOUNT 1,904,061.00 TOTAL WORK COMPLETED 427,062.25 1,619,352.75 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -318,000.00 -500,156.90 TOTAL 109,062.25 1,119,195.85 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 055 MOBILIZATION 190,406.10 190,563.00 156.90 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 02/02/21 75 06/14/21 06/14/21 01/07/22 75 4 0 0 81% 100% PROGRESS UNSATISFACTORY ARIEL MENDOZA RESIDENT ENGINEER PROGRAM CAS145 DATE 01/25/22