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 06/05/24 EST. NO. 001 TIME 08:43 AM R.E. NAME: MAGDY FARID 10-1H6004 --------------------------------------------------------------------------- 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 06/05/24 EST. NO. 001 TIME 08:43 AM R.E. NAME: MAGDY FARID 10-1H6004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/05/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1H6004 TIME 08:43 AM ESTIMATE NO. 001 BID OPENING 01/09/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/04/24 R.E. NAME: MAGDY FARID DATE OF THIS ESTIMATE 06/05/24 LOCATION RERUN PROGRESS ESTIMATE 10-STA-99-R14.9 ----------------------- QUIMU CONTRACTING, INC. STANISLAUS COUNTY IN MODESTO AT ZEFF ROAD 5830 DIXON AVENUE WEST DIXON CA 95620 FED. AID NO. N O N E SLOPE PAVING, REMOVE AC SURFACING, AND INS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 1.000 2,500.00 1.000 2,500 002 TIME-RELATED OVERHEAD (WDAY) WDAY 150.0000 7,500.00 19.000 2,850.00 19.000 2,850 003 CONSTRUCTION AREA SIGNS LS 2,300.0000 2,300.00 0.380 874.00 0.380 874 004 TRAFFIC CONTROL SYSTEM LS 75,000.0000 75,000.00 0.380 28,500.00 0.380 28,500 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 5,006.0000 5,006.00 0.380 1,902.28 0.380 1,902 006 JOB SITE MANAGEMENT LS 30,000.0000 30,000.00 0.380 11,400.00 0.380 11,400 007 WATER POLLUTION CONTROL PROGRAM LS 1,500.0000 1,500.00 0.500 750.00 0.500 750 008 TEMPORARY DRAINAGE INLET PROTECTION EA 250.0000 750.00 0.380 95.00 0.380 95 009 TEMPORARY FIBER ROLL LF 5.0000 2,950.00 590.000 2,950.00 590.000 2,950 010 TEMPORARY GRAVEL BAG BERM LF 10.0000 100.00 0.000 0 011 TEMPORARY CONSTRUCTION ENTRANCE EA 5,000.0000 5,000.00 0.000 0 012 STREET SWEEPING LS 10,000.0000 10,000.00 0.380 3,800.00 0.380 3,800 013 TEMPORARY CONCRETE WASHOUT LS 1,000.0000 1,000.00 0.000 0 014 CLEARING AND GRUBBING (LS) LS 20,000.0000 20,000.00 0.380 7,600.00 0.380 7,600 015 DITCH EXCAVATION CY 250.0000 12,800.00 51.200 12,800.00 51.200 12,800 016 BONDED FIBER MATRIX (SQFT) SQFT 0.7400 7,548.00 0.000 0 017 COMPOST (CY) CY 257.0000 4,369.00 0.000 0 018 CLASS 2 AGGREGATE BASE (CY) CY 300.0000 6,900.00 27.900 8,370.00 27.900 8,370 019 HOT MIX ASPHALT (TYPE A) TON 750.0000 54,000.00 12.300 9,225.00 12.300 9,225 020 TACK COAT TON 5,000.0000 500.00 0.100 500.00 0.100 500 021 REMOVE ASPHALT CONCRETE DIKE LF 10.0000 3,200.00 216.800 2,168.00 216.800 2,168 022 STRUCTURAL CONCRETE, DRAINAGE INLET CY 7,500.0000 26,250.00 3.500 26,250.00 3.500 26,250 (F) PROGRAM CAS145 PAGE 2 DATE 06/05/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1H6004 TIME 08:43 AM ESTIMATE NO. 001 BID OPENING 01/09/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/04/24 R.E. NAME: MAGDY FARID DATE OF THIS ESTIMATE 06/05/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TRASH NET (OPEN CHANNEL) EA 1,500.0000 9,000.00 3.000 4,500.00 3.000 4,500 024 DRAINAGE INLET MARKER EA 50.0000 100.00 2.000 100.00 2.000 100 025 CONCRETE (SLOPE PROTECTION) CY 2,500.0000 35,000.00 15.700 39,250.00 15.700 39,250 026 MISCELLANEOUS IRON AND STEEL LB 5.0000 4,890.00 0.000 0 (F) 027 8' SECURITY FENCE (EXPANDED METAL) LF 950.0000 114,000.00 0.000 0 028 15' SECURITY GATE (EXPANDED METAL) EA 15,000.0000 15,000.00 0.000 0 029 SALVAGE WROUGHT IRON FENCE LF 25.3500 12,421.50 368.000 9,328.80 368.000 9,328 030 SALVAGE WROUGHT IRON GATE EA 500.0000 500.00 1.000 500.00 1.000 500 031 TREATMENT BEST MANAGEMENT PRACTICE EA 10.0000 10.00 0.000 0 MARKER 032 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,500.0000 1,500.00 0.380 570.00 0.380 570 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 06/05/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1H6004 TIME 08:43 AM ESTIMATE NO. 001 BID OPENING 01/09/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/04/24 R.E. NAME: MAGDY FARID DATE OF THIS ESTIMATE 06/05/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 176,783.08 176,783.08 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 176,783.08 176,783.08 033 MOBILIZATION LS 50,000.0000 50,000.00 0.950 47,500.00 0.950 47,500 ORIGINAL CONTRACT AMOUNT 521,594.50 TOTAL WORK COMPLETED 224,283.08 224,283.08 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 224,283.08 224,283.08 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 02/29/24 50 04/15/24 00/00/00 06/04/24 19 16 0 0 43% 38% PROGRESS IS SATISFACTORY MAGDY FARID RESIDENT ENGINEER