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 09/21/22 EST. NO. 018 TIME 02:03 PM R.E. NAME: MASOUD SAED 03-0F2844 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 011 0020 414.46 E.W. @ F.A.(+) 031022 N 0071.0 0022 859.27 031622 N 0073.0 0026 495.53 032422 N 0077.0 0027 572.85 032522 N 0078.0 0028 303.53 032822 N 0079.0 0030 267.38 042022 N 0090.0 0031 195.36 042522 N 0091.0 0032 146.52 042622 N 0092.0 0033 3,334.49 031122 N 0093.0 0035 195.36 040422 N 0082.0 0036 574.26 040622 N 0083.0 0038 348.11 040822 N 0085.0 0039 295.43 040922 N 0086.0 0041 294.98 041522 N 0088.0 0042 254.93 041822 N 0089.0 0044 188.88 050422 N 0098.0 0045 125.91 050622 N 0099.0 0046 188.88 050922 N 0100.0 0047 125.91 051122 N 0101.0 0048 130.57 051322 N 0102.0 0049 125.91 051622 N 0103.0 0050 125.91 051822 N 0104.0 0051 430.70 052022 N 0105.0 0052 371.64 052322 N 0106.0 0053 232.08 052622 N 0107.0 0054 652.99 052822 N 0108.0 0055 293.05 053122 N 0109.0 015 0005 397.81 E.W. @ L.S.(+) 011321 N 0028.3 11,942.70 TOTAL THIS ESTIMATE 845,005.06 TOTAL PREVIOUS ESTIMATE 856,947.76 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 09/21/22 EST. NO. 018 TIME 02:03 PM R.E. NAME: MASOUD SAED 03-0F2844 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION PER 12/20 LETTER -5,000.00 007 RELEASE 12/20 DEDUCT 5,000.00 009 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 09/21/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0F2844 TIME 02:03 PM ESTIMATE NO. 018 BID OPENING 05/01/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/22 R.E. NAME: MASOUD SAED DATE OF THIS ESTIMATE 09/21/22 LOCATION PROGRESS ESTIMATE 03-SAC-99-7.1/9.4 ----------------- GRANITE CONSTRUCTION COMPANY IN AND NEAR ELK GROVE FROM 0.3 MILE PO BOX 742478 IN AND NEAR ELK GROVE FROM 0.3 MILE LOS ANGELES CA 900742478 SOUTH OF DILLARD RD OC TO 0.6 MILE SOUTH OF GRANT LINE RD. FED. AID NO. N O N E BRIDGE REPLACEMENT. CONSTRUCT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1.0100 1.01 0.000 0 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,712.0000 5,712.00 0.010 57.12 1.000 5,712 003 TIME-RELATED OVERHEAD (LS) LS 344,638.6800 344,638.68 0.010 3,446.39 1.000 344,638 004 TRAFFIC CONTROL SYSTEM LS 380,233.6200 380,233.62 0.010 3,802.34 1.000 380,233 005 JOB SITE MANAGEMENT LS 17,154.7700 17,154.77 0.010 171.55 1.000 17,154 006 MOVE-IN/MOVE-OUT EA 574.3600 574.36 0.000 0 (TEMPORARY EROSION CONTROL) 007 TEMPORARY HYDRAULIC MULCH SQYD 0.8900 1,246.00 0.000 0 (BONDED FIBER MATRIX) 008 TEMPORARY DRAINAGE INLET PROTECTION EA 649.0700 1,298.14 0.000 0 009 TEMPORARY CONSTRUCTION ENTRANCE EA 6,953.5100 13,907.02 2.000 13,907 010 STREET SWEEPING LS 23,121.8400 23,121.84 0.010 231.22 1.000 23,121 011 TEMPORARY CONCRETE WASHOUT LS 23,632.0000 23,632.00 0.010 236.32 1.000 23,632 012 STRUCTURE EXCAVATION (BRIDGE) CY 170.8400 627,837.00 3,675.000 627,837 (F) 013 STRUCTURE EXCAVATION (RETAINING WALL) CY 43.0500 140,859.60 3,272.000 140,859 (F) 014 STRUCTURE BACKFILL (BRIDGE) CY 58.6900 668,479.10 11,390.000 668,479 (F) 015 STRUCTURE BACKFILL (RETAINING WALL) CY 115.8000 707,885.40 5,502.000 637,131 (F) 016 42" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 1,141.0500 263,582.55 231.000 263,582 017 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 330.5100 460,069.92 1,392.000 460,069 (F) 018 STRUCTURAL CONCRETE, BRIDGE CY 656.4400 3,821,137.24 15.000 9,846.60 5,821.000 3,821,137 (F) 019 STRUCTURAL CONCRETE, BRIDGE CY 1,071.9500 1,037,647.60 968.000 1,037,647 (F) (POLYMER FIBER) 020 STRUCTURAL CONCRETE, RETAINING WALL CY 540.1800 1,241,873.82 2,285.000 1,234,311 (F) 021 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,251.6600 396,776.22 317.000 396,776 (F) (TYPE N) 022 STRUCTURAL CONCRETE (DEADMAN CY 3,009.1800 427,303.56 142.000 427,303 (F) ANCHOR) PROGRAM CAS145 PAGE 2 DATE 09/21/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0F2844 TIME 02:03 PM ESTIMATE NO. 018 BID OPENING 05/01/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/22 R.E. NAME: MASOUD SAED DATE OF THIS ESTIMATE 09/21/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ERECT PRECAST PRESTRESSED CONCRETE EA 24,481.1400 563,066.22 23.000 563,066 GIRDER 024 JOINT SEAL (MR 1") LF 95.0800 73,782.08 757.500 72,023 025 BAR REINFORCING STEEL (BRIDGE) LB 1.5000 1,788,922.50 1,192,615.000 1,788,922 (F) 026 BAR REINFORCING STEEL (RETAINING WALL) LB 1.6000 711,806.40 444,879.000 711,806 (F) 027 BAR REINFORCING STEEL LB 2.7700 43,081.81 15,553.000 43,081 (F) (DEADMAN ANCHOR) 028 MISCELLANEOUS METAL (TIE ROD) LS 246,135.2400 246,135.24 1.000 246,135 029 4' CHAIN LINK GATE (TYPE 7 MODIFIED) EA 1,635.0700 3,270.14 2.000 3,270 030 CHAIN LINK RAILING (TYPE 7 MODIFIED) LF 171.7100 128,439.08 873.000 149,902 (F) 031 CHAIN LINK RAILING (TYPE 7L MODIFIED) LF 233.2800 98,677.44 423.000 98,677 (F) 032 CONCRETE BARRIER (TYPE 842 MODIFIED) LF 221.7900 167,673.24 806.000 178,762 (F) 033 2" CONDUIT (BRIDGE) LS 30,217.8100 30,217.81 1.000 30,217 034 3" CONDUIT (BRIDGE) LS 18,233.4100 18,233.41 1.000 18,233 035 LIGHTING SYSTEM (BRIDGE) LS 465,046.1500 465,046.15 1.000 465,046 PROGRAM CAS145 PAGE 3 DATE 09/21/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0F2844 TIME 02:03 PM ESTIMATE NO. 018 BID OPENING 05/01/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/22 R.E. NAME: MASOUD SAED DATE OF THIS ESTIMATE 09/21/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 17,791.54 14,892,681.41 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 11,942.70 856,947.76 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 29,734.24 15,749,629.17 036 MOBILIZATION LS 1,367,722.5700 1,367,722.57 1.000 1,367,722 ORIGINAL CONTRACT AMOUNT 16,311,045.54 TOTAL WORK COMPLETED 29,734.24 17,117,351.74 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 29,734.24 17,117,351.74 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 05/18/20 135 05/26/20 05/21/20 09/13/22 134 444 0 0 99% 99% PROGRESS IS SATISFACTORY MASOUD SAED RESIDENT ENGINEER