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 12/27/23 EST. NO. 011 TIME 11:15 AM R.E. NAME: SAED, MASOUD 03-0H6704 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 009 0001 36,825.62 A.C. @ L.S.(+) 091323 N 001 0 36,825.62 TOTAL THIS ESTIMATE 74,337.99 TOTAL PREVIOUS ESTIMATE 111,163.61 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 12/27/23 EST. NO. 011 TIME 11:15 AM R.E. NAME: SAED, MASOUD 03-0H6704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE CPM NOT RECEIVED -58,876.20 006 OUT STATE INSPECT -5,000.00 010 RTN CPM DEDUCT 58,876.20 010 0.00 -5,000.00 LABOR COMPLIANCE VIOLATION DEDUCT LTTR 7/23 -2,000.00 006 DEDUCT LTTR 10/23 -10,000.00 009 RTN LTTR 7/23 2,000.00 009 DEDUCT LTTR 11/23 -10,000.00 010 0.00 -20,000.00 TOTAL DEDUCTIONS 0.00 -25,000.00 PROGRAM CAS145 PAGE 1 DATE 12/27/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0H6704 TIME 11:15 AM ESTIMATE NO. 011 BID OPENING 04/05/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/23 R.E. NAME: SAED, MASOUD DATE OF THIS ESTIMATE 12/27/23 LOCATION RERUN PROGRESS ESTIMATE 03-SAC-99-12.7/24.3 ----------------------- ALFARO COMMUNICATIONS IN SACRAMENTO COUNTY IN AND NEAR CONSTRUCTION,INC ELK GROVE AND SACRAMENTO, ON RTE 99 15614 S. ATLANTIC AVENUE; FROM GRANT LINE RD TO RTE 50 AND ON COMPTON CA 90221 RTE 51 FROM RTE 50 TO 0.1 MILE SOUTH OF THE FORT SUTTER VIADUCT FED. AID NO. ACNH-X067(84)E INSTALL FIBER OPTIC CABLE. ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,950.0000 1,950.00 1.000 1,950 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 1,300.0000 1,300.00 0.857 1,114 003 TIME-RELATED OVERHEAD (LS) LS 591,000.0000 591,000.00 0.773 456,843 004 DISPUTE RESOLUTION BOARD ON-SITE EA 6,000.0000 30,000.00 1.000 6,000.00 5.000 30,000 MEETING 005 HOURLY OFF-SITE HR 200.0000 4,000.00 4.000 800.00 20.000 4,000 DISPUTE-RESOLUTION-BOARD-RELATED TASKS 006 DEVELOP WATER SUPPLY LS 3,250.0000 3,250.00 0.063 204.75 0.900 2,925 007 CONSTRUCTION AREA SIGNS LS 16,800.0000 16,800.00 0.800 13,440 008 TRAFFIC CONTROL SYSTEM LS 670,000.0000 670,000.00 0.916 613,720 009 PORTABLE RADAR SPEED FEEDBACK LS 29,120.0000 29,120.00 0.770 22,422 SIGN SYSTEM 010 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 38,480.0000 38,480.00 0.880 33,862 011 AUTOMATED FLAGGER ASSISTANCE DEVICE EA 360.0000 14,400.00 0.000 0 DAY 012 JOB SITE MANAGEMENT LS 7,150.0000 7,150.00 0.800 5,720 013 PREPARE WATER POLLUTION CONTROL PROGRAM LS 630.0000 630.00 1.000 630 014 MOVE-IN/MOVE-OUT EA 660.0000 2,640.00 1.000 660.00 3.000 1,980 (TEMPORARY EROSION CONTROL) 015 TEMPORARY HYDRAULIC MULCH SQYD 3.3000 7,359.00 1,030.000 3,399.00 2,230.000 7,359 (BONDED FIBER MATRIX) 016 TEMPORARY CHECK DAM LF 21.6000 5,400.00 0.000 0 017 TEMPORARY DRAINAGE INLET PROTECTION EA 150.0000 6,150.00 41.000 6,150 018 TEMPORARY FIBER ROLL LF 3.9000 91,260.00 20,125.000 78,487 019 STREET SWEEPING LS 2,400.0000 2,400.00 0.100 240.00 1.000 2,400 020 TEMPORARY CONCRETE WASHOUT LS 3,000.0000 3,000.00 0.750 2,250 021 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 3,600.0000 3,600.00 1.000 3,600 022 CLEARING AND GRUBBING (LS) LS 23,400.0000 23,400.00 0.100 2,340.00 1.000 23,400 PROGRAM CAS145 PAGE 2 DATE 12/27/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0H6704 TIME 11:15 AM ESTIMATE NO. 011 BID OPENING 04/05/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/23 R.E. NAME: SAED, MASOUD DATE OF THIS ESTIMATE 12/27/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ROADWAY EXCAVATION (TYPE Z-2) CY 270.0000 113,400.00 412.000 111,240 (AERIALLY DEPOSITED LEAD) 024 IMPORTED BORROW (CY) CY 125.0000 33,750.00 0.000 0 025 CHECK AND TEST EXISTING IRRIGATION LS 9,750.0000 9,750.00 0.747 7,283 FACILITIES 026 ROLLED EROSION CONTROL PRODUCT (BLANKET) SQFT 1.0000 10,000.00 0.000 0 027 FIBER ROLLS LF 3.9000 7,800.00 0.000 0 028 COMPOST (CY) CY 90.0000 47,700.00 0.000 0 029 CLASS 2 AGGREGATE BASE (CY) CY 105.0000 70,350.00 266.170 27,947 030 HOT MIX ASPHALT (TYPE A) TON 318.0000 232,140.00 256.830 81,671 031 TACK COAT TON 1,775.0000 3,905.00 2.200 3,905 032 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.6000 4,650.00 250.000 4,650 (0.063"-UNFRAMED) 033 CONCRETE BARRIER (TYPE 50E) LF 4,200.0000 33,600.00 6.100 25,620.00 6.100 25,620 034 CONCRETE BARRIER (TYPE 60MOD) LF 4,800.0000 38,400.00 6.250 30,000.00 6.250 30,000 035 LOCATING AND MAPPING UNDERGROUND LS 37,273.0000 37,273.00 0.080 2,981.84 1.000 37,273 FACILITIES 036 CAMERA SYSTEMS LS 377,000.0000 377,000.00 0.210 79,170.00 0.900 339,300 037 FIBER OPTIC CABLE SYSTEMS LS 13,470,000.0000 13,470,000.00 0.030 404,100.00 0.900 12,123,000 038 MODIFYING RAMP METERING SYSTEMS LS 297,000.0000 297,000.00 1.000 297,000 PROGRAM CAS145 PAGE 3 DATE 12/27/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0H6704 TIME 11:15 AM ESTIMATE NO. 011 BID OPENING 04/05/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/23 R.E. NAME: SAED, MASOUD DATE OF THIS ESTIMATE 12/27/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 555,515.59 14,401,144.44 ADJUSTMENT OF COMPENSATION 36,825.62 41,047.05 EXTRA WORK 0.00 70,116.56 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 592,341.21 14,512,308.05 039 MOBILIZATION LS 337,770.0000 337,770.00 1.000 337,770 ORIGINAL CONTRACT AMOUNT 16,677,777.00 TOTAL WORK COMPLETED 592,341.21 14,850,078.05 MATERIALS ON HAND ON SITE 3,763,464.00 DEDUCTIONS 0.00 -25,000.00 TOTAL 592,341.21 18,588,542.05 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 07/29/22 140 02/27/23 02/27/23 02/05/24 107 120 0 0 89% 76% PROGRESS IS SATISFACTORY SAED, MASOUD RESIDENT ENGINEER