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 06/17/22 EST. NO. 001 TIME 01:58 PM R.E. NAME: MASOUD SAED 03-1J4604 --------------------------------------------------------------------------- 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 06/17/22 EST. NO. 001 TIME 01:58 PM R.E. NAME: MASOUD SAED 03-1J4604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION DEDUCT LTTR 6/2022 -10,000.00 001 -10,000.00 -10,000.00 TOTAL DEDUCTIONS -10,000.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 06/17/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1J4604 TIME 01:58 PM ESTIMATE NO. 001 BID OPENING 02/01/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/22 R.E. NAME: MASOUD SAED DATE OF THIS ESTIMATE 06/17/22 LOCATION PROGRESS ESTIMATE 03-SAC-99-19.4/21.1 ----------------- TIM PAXIN'S PACIFIC EXCAVATION IN SACRAMENTO COUNTY NEAR INC DBA PACIFIC EXCAVATION SACRAMENTO AT 47TH AVENUE 9796 KENT STREET; OVERCROSSING. ELK GROVE CA 95624 FED. AID NO. N O N E INSTALL RAMP METERS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,300.0000 1,300.00 1.000 1,300.00 1.000 1,300 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,000.0000 45,000.00 11.000 11,000.00 11.000 11,000 003 CONSTRUCTION AREA SIGNS LS 1,505.0000 1,505.00 0.750 1,128.75 0.750 1,128 004 TRAFFIC CONTROL SYSTEM LS 45,000.0000 45,000.00 0.240 10,800.00 0.240 10,800 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 5,000.0000 5,000.00 0.240 1,200.00 0.240 1,200 006 JOB SITE MANAGEMENT LS 3,575.0000 3,575.00 0.240 858.00 0.240 858 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 1.000 1,000.00 1.000 1,000 008 TEMPORARY CHECK DAM LF 11.1500 669.00 30.000 334.50 30.000 334 009 TEMPORARY DRAINAGE INLET PROTECTION EA 265.0000 795.00 1.000 265.00 1.000 265 010 TEMPORARY FIBER ROLL LF 5.9400 1,782.00 100.000 594.00 100.000 594 011 TEMPORARY GRAVEL BAG BERM LF 10.0000 800.00 40.000 400.00 40.000 400 012 TEMPORARY CONCRETE WASHOUT LS 1,000.0000 1,000.00 0.000 0 013 CLEARING AND GRUBBING (LS) LS 5,000.0000 5,000.00 0.240 1,200.00 0.240 1,200 014 ROADWAY EXCAVATION (TYPE Z-2) CY 850.0000 56,950.00 10.000 8,500.00 10.000 8,500 (AERIALLY DEPOSITED LEAD) 015 SHOULDER BACKING TON 250.0000 1,500.00 0.000 0 016 CHECK AND TEST EXISTING IRRIGATION LS 5,000.0000 5,000.00 0.100 500.00 0.100 500 FACILITIES 017 POP-UP SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 100.0000 100.00 0.000 0 018 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 15.0000 1,800.00 0.000 0 (F) (SUPPLY LINE) 019 DRY SEED (SQFT) SQFT 0.1500 1,323.00 0.000 0 020 COMPOST (CY) CY 109.0000 5,995.00 0.000 0 021 FINISHING ROADWAY LS 10,400.0000 10,400.00 0.000 0 022 CLASS 2 AGGREGATE BASE (CY) CY 1,100.0000 9,900.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 06/17/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1J4604 TIME 01:58 PM ESTIMATE NO. 001 BID OPENING 02/01/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/22 R.E. NAME: MASOUD SAED DATE OF THIS ESTIMATE 06/17/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 HOT MIX ASPHALT (TYPE A) TON 750.0000 19,500.00 0.000 0 024 TACK COAT TON 1,800.0000 180.00 0.000 0 025 MINOR CONCRETE CY 2,600.0000 18,200.00 0.000 0 (F) 026 MINOR CONCRETE (MINOR STRUCTURE) CY 2,600.0000 28,600.00 0.000 0 (F) 027 REMOVE ROADSIDE SIGN EA 150.0000 900.00 0.000 0 028 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.0000 144.00 0.000 0 (0.063"-UNFRAMED) 029 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 17.0000 1,411.00 0.000 0 (0.080"-UNFRAMED) 030 ROADSIDE SIGN - ONE POST EA 350.0000 2,100.00 0.000 0 031 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 230.0000 1,380.00 0.000 0 METHOD) 032 THERMOPLASTIC PAVEMENT MARKING SQFT 16.2000 5,994.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 033 LOCATING AND MAPPING UNDERGROUND LS 5,000.0000 5,000.00 0.000 0 FACILITIES 034 MODIFYING RAMP METERING SYSTEMS LS 576,297.0000 576,297.00 0.240 138,311.28 0.240 138,311 PROGRAM CAS145 PAGE 3 DATE 06/17/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1J4604 TIME 01:58 PM ESTIMATE NO. 001 BID OPENING 02/01/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/22 R.E. NAME: MASOUD SAED DATE OF THIS ESTIMATE 06/17/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 177,391.53 177,391.53 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 177,391.53 177,391.53 ORIGINAL CONTRACT AMOUNT 865,100.00 TOTAL WORK COMPLETED 177,391.53 177,391.53 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -10,000.00 -10,000.00 TOTAL 167,391.53 167,391.53 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 03/16/22 45 05/23/22 05/18/22 08/01/22 11 5 0 0 21% 24% PROGRESS IS SATISFACTORY MASOUD SAED RESIDENT ENGINEER