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 10/25/22 EST. NO. 010 TIME 02:38 PM R.E. NAME: DEA DEAN ELGHASSEIN 03-1H1004 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 003 0003 20,000.00 E.W. @ L.S.(+) 092322 N 2 0 004 0001 9,000.00 E.W. @ L.S.(+) 062022 N 1 0 005 0001 269,780.00 A.C. @ L.S.(+) 101722 N 1 0 298,780.00 TOTAL THIS ESTIMATE 45,283.00 TOTAL PREVIOUS ESTIMATE 344,063.00 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 10/25/22 EST. NO. 010 TIME 02:38 PM R.E. NAME: DEA DEAN ELGHASSEIN 03-1H1004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION PER 3/22 LTR -4,000.00 003 DEDUCT LTTR 4/2022 -7,000.00 004 RETURN LTTR 3/2022 4,000.00 004 RETURN LTTR 4/2022 7,000.00 006 0.00 0.00 OVERBID ITEMS OVERBID ITEM NO. 025 -1,725.00 002 OVERBID ITEM NO. 025 -460.00 004 OVERBID ITEM NO. 025 -115.00 008 0.00 -2,300.00 TOTAL DEDUCTIONS 0.00 -2,300.00 PROGRAM CAS145 PAGE 1 DATE 10/25/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1H1004 TIME 02:38 PM ESTIMATE NO. 010 BID OPENING 07/21/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/22 R.E. NAME: DEA DEAN ELGHASSEIN DATE OF THIS ESTIMATE 10/25/22 LOCATION RERUN PROGRESS ESTIMATE 03-SAC-50 ----------------------- SAFFO CONTRACTORS, INC. IN THE CITY OF SACRAMENTO, FROM THE 3235 KITTY HAWK RD SACRAMENTO RIVER VIADUCT (PIONEER WILMINGTON NC 28405 BRIDGE) TO 4TH STREET; ALSO ON ROUTE 5 FROM 0.2 MILE SOUTH OF BROADWAY TO S STREET (PM 22.15 TO FED. AID NO. N O N E CLEAN AND PAINT STEEL BRIDGES ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 25,000.0000 25,000.00 0.600 15,000 003 TIME-RELATED OVERHEAD (LS) LS 500,000.0000 500,000.00 0.845 422,500 004 DISPUTE RESOLUTION BOARD ON-SITE EA 6,000.0000 96,000.00 1.000 6,000.00 4.000 24,000 MEETING 005 HOURLY OFF-SITE HR 200.0000 4,000.00 1.500 300.00 21.250 4,250 DISPUTE-RESOLUTION-BOARD-RELATED TASKS 006 CONSTRUCTION AREA SIGNS LS 20,000.0000 20,000.00 0.500 10,000 007 TRAFFIC CONTROL SYSTEM LS 50,000.0000 50,000.00 0.200 10,000.00 0.750 37,500 008 PORTABLE RADAR SPEED FEEDBACK SIGN LS 25,000.0000 25,000.00 0.100 2,500.00 0.750 18,750 SYSTEM 009 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 25,000.0000 25,000.00 0.200 5,000.00 0.750 18,750 010 JOB SITE MANAGEMENT LS 400,000.0000 400,000.00 0.100 40,000.00 0.850 340,000 011 PREPARE WATER POLLUTION CONTROL PROGRAM LS 4,999.7600 4,999.76 1.000 4,999 012 MOVE-IN/MOVE-OUT EA 1,500.0000 27,000.00 3.000 4,500 (TEMPORARY EROSION CONTROL) 013 TEMPORARY HYDRAULIC MULCH SQYD 2.5000 3,650.00 0.000 0 (BONDED FIBER MATRIX) 014 TEMPORARY COVER SQYD 2.5000 3,650.00 0.000 0 015 TEMPORARY CHECK DAM LF 5.0000 2,150.00 0.000 0 016 TEMPORARY DRAINAGE INLET PROTECTION EA 50.3200 1,610.24 6.000 301 017 TEMPORARY SILT FENCE LF 0.2000 2,860.00 3,288.000 657 018 TEMPORARY CONSTRUCTION ROADWAY SQYD 80.0000 267,200.00 0.000 0 019 ASBESTOS COMPLIANCE PLAN LS 5,000.0000 5,000.00 0.000 0 020 WORK AREA MONITORING (BRIDGE) LS 66,000.0000 66,000.00 0.090 5,940.00 0.860 56,760 021 CLEARING AND GRUBBING (LS) LS 6,000.0000 6,000.00 0.100 600.00 0.930 5,580 022 CLEAN STRUCTURAL STEEL (EXISTING BRIDGE) LS 5,500,000.0000 5,500,000.00 0.060 330,000.00 0.842 4,631,000 PROGRAM CAS145 PAGE 2 DATE 10/25/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1H1004 TIME 02:38 PM ESTIMATE NO. 010 BID OPENING 07/21/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/22 R.E. NAME: DEA DEAN ELGHASSEIN DATE OF THIS ESTIMATE 10/25/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PAINT STRUCTURAL STEEL (EXISTING BRIDGE) LS 3,100,000.0000 3,100,000.00 0.090 279,000.00 0.774 2,399,400 024 SPOT BLAST CLEAN AND PAINT UNDERCOAT SQFT 10.0000 456,880.00 6,565.890 65,658.90 37,936.770 379,367 PROGRAM CAS145 PAGE 3 DATE 10/25/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1H1004 TIME 02:38 PM ESTIMATE NO. 010 BID OPENING 07/21/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/22 R.E. NAME: DEA DEAN ELGHASSEIN DATE OF THIS ESTIMATE 10/25/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 744,998.90 8,378,316.98 ADJUSTMENT OF COMPENSATION 269,780.00 269,780.00 EXTRA WORK 29,000.00 74,283.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,043,778.90 8,722,379.98 025 MOBILIZATION LS 1,180,000.0000 1,180,000.00 1.000 1,180,000 ORIGINAL CONTRACT AMOUNT 11,777,000.00 TOTAL WORK COMPLETED 1,043,778.90 9,902,379.98 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 -2,300.00 TOTAL 1,043,778.90 9,900,079.98 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 025 MOBILIZATION 1,177,700.00 1,180,000.00 2,300.00 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 10/19/21 525 12/20/21 12/20/21 02/27/23 194 19 0 0 81% 37% PROGRESS IS SATISFACTORY DEA DEAN ELGHASSEIN RESIDENT ENGINEER