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 11/20/20 EST. NO. 001 TIME 08:08 AM R.E. NAME: ELGHASSEIN, DEAN 03-0H6804 --------------------------------------------------------------------------- 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 11/20/20 EST. NO. 001 TIME 08:08 AM R.E. NAME: ELGHASSEIN, DEAN 03-0H6804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 11/20/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0H6804 TIME 08:08 AM ESTIMATE NO. 001 BID OPENING 07/30/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/20 R.E. NAME: ELGHASSEIN, DEAN DATE OF THIS ESTIMATE 11/20/20 LOCATION RERUN PROGRESS ESTIMATE 03-BUT-70-13.4/18.9 ----------------------- DIRT & AGGREGATE INTERCHANGE, IN SACRAMENTO, BUTTE, PLACER, INC. SUTTER, NEVADA AND YOLO COUNTIES ON 20905 NE SANDY BLVD.; ROUTES 50, 65, 70, 80, 89, 99, 160 FAIRVIEW OR 97024 AT VARIOUS LOCATIONS. FED. AID NO. SNHG-000C(521)E UPGRADE CRASH CUSHIONS AND SAND ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,100.0000 2,100.00 1.000 2,100.00 1.000 2,100 002 TIME-RELATED OVERHEAD (LS) LS 10,000.0000 10,000.00 0.200 2,000.00 0.200 2,000 003 TRAFFIC CONTROL SYSTEM LS 121,000.0000 121,000.00 0.200 24,200.00 0.200 24,200 004 PORTABLE RADAR SPEED FEEDBACK SIGN LS 5,500.0000 5,500.00 0.000 0 SYSTEM 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 7,500.0000 7,500.00 0.200 1,500.00 0.200 1,500 006 TEMPORARY RAILING (TYPE K) LF 20.0000 62,800.00 400.000 8,000.00 400.000 8,000 007 ALTERNATIVE TEMPORARY CRASH CUSHION EA 650.0000 14,950.00 1.000 650.00 1.000 650 008 ALTERNATIVE TEMPORARY CRASH CUSHION EA 500.0000 1,000.00 2.000 1,000.00 2.000 1,000 (TL2) 009 JOB SITE MANAGEMENT LS 9,731.0000 9,731.00 0.200 1,946.20 0.200 1,946 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 800.0000 800.00 0.000 0 011 TEMPORARY CHECK DAM LF 6.3000 1,386.00 0.000 0 012 TEMPORARY DRAINAGE INLET PROTECTION EA 255.0000 4,080.00 12.000 3,060.00 12.000 3,060 013 TEMPORARY CONCRETE WASHOUT LS 2,000.0000 2,000.00 0.200 400.00 0.200 400 014 TREATED WOOD WASTE LB 0.2500 547.50 0.000 0 015 CLEARING AND GRUBBING (LS) LS 5,000.0000 5,000.00 0.000 0 016 ROADWAY EXCAVATION CY 200.0000 14,200.00 0.000 0 017 DRY SEED (SQFT) SQFT 0.1000 772.00 0.000 0 018 ROLLED EROSION CONTROL PRODUCT (BLANKET) SQFT 0.7500 1,897.50 0.000 0 019 COMPOST (CY) CY 75.0000 900.00 0.000 0 020 MINOR CONCRETE (MINOR STRUCTURE) CY 3,750.0000 63,750.00 6.100 22,875.00 6.100 22,875 (F) 021 MODIFY INLET EA 2,500.0000 2,500.00 0.000 0 022 MISCELLANEOUS IRON AND STEEL LB 5.0000 1,200.00 0.000 0 (F) PROGRAM CAS145 PAGE 2 DATE 11/20/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0H6804 TIME 08:08 AM ESTIMATE NO. 001 BID OPENING 07/30/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/20 R.E. NAME: ELGHASSEIN, DEAN DATE OF THIS ESTIMATE 11/20/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 MIDWEST GUARDRAIL SYSTEM LF 30.0000 6,000.00 200.000 6,000.00 200.000 6,000 024 MIDWEST GUARDRAIL SYSTEM (8' POST) LF 40.0000 3,600.00 90.000 3,600.00 90.000 3,600 025 VEGETATION CONTROL (MINOR CONCRETE) SQYD 65.0000 11,050.00 0.000 0 026 END CAP (TYPE TC) EA 500.0000 500.00 0.000 0 027 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,000.0000 2,000.00 2.000 2,000.00 2.000 2,000 028 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,500.0000 4,500.00 0.000 0 029 ALTERNATIVE CRASH CUSHION EA 36,580.0000 768,180.00 0.000 0 030 REMOVE GUARDRAIL LF 10.0000 2,000.00 0.000 0 031 REMOVE CRASH CUSHION EA 1,500.0000 19,500.00 0.000 0 032 SALVAGE CRASH CUSHION EA 1,500.0000 13,500.00 2.000 3,000.00 2.000 3,000 PROGRAM CAS145 PAGE 3 DATE 11/20/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0H6804 TIME 08:08 AM ESTIMATE NO. 001 BID OPENING 07/30/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/20 R.E. NAME: ELGHASSEIN, DEAN DATE OF THIS ESTIMATE 11/20/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 82,331.20 82,331.20 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 82,331.20 82,331.20 033 MOBILIZATION LS 100,000.0000 100,000.00 0.500 50,000.00 0.500 50,000 ORIGINAL CONTRACT AMOUNT 1,264,444.00 TOTAL WORK COMPLETED 132,331.20 132,331.20 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 132,331.20 132,331.20 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 09/08/20 60 10/19/20 10/16/20 01/19/21 23 2 0 0 10% 38% PROGRESS IS SATISFACTORY ELGHASSEIN, DEAN RESIDENT ENGINEER PROGRAM CAS145 DATE 11/20/20