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 01/05/22 EST. NO. 002 TIME 12:27 PM R.E. NAME: ELGHASSEIN, DEYAEDDEN 03-1G7404 --------------------------------------------------------------------------- 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 01/05/22 EST. NO. 002 TIME 12:27 PM R.E. NAME: ELGHASSEIN, DEYAEDDEN 03-1G7404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 015 -1,774.20 001 OVERBID ITEM NO. 015 1,774.20 002 1,774.20 0.00 TOTAL DEDUCTIONS 1,774.20 0.00 PROGRAM CAS145 PAGE 1 DATE 01/05/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1G7404 TIME 12:27 PM ESTIMATE NO. 002 BID OPENING 02/25/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/19/21 R.E. NAME: ELGHASSEIN, DEYAEDDEN DATE OF THIS ESTIMATE 01/05/22 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 03-SAC-50-L0.0/L0.5 ---------------------------------- ABACUS CONSTRUCTION, INC. IN SACRAMENTO COUNTY IN SACRAMENTO 8490 HARTMEYER LN AT SACRAMENTO RIVER VIADUCT AND REDDING CA 96002 RAMP A4 FED. AID NO. N O N E REMOVE BOLTS AND ADD PAINTED ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,250.0000 3,250.00 0.000 0 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,421.4000 42,642.00 30.000 42,642 003 CONSTRUCTION AREA SIGNS LS 10,270.0000 10,270.00 0.000 0 004 TRAFFIC CONTROL SYSTEM LS 15,080.0000 15,080.00 1.000 15,080 005 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 13,000.0000 13,000.00 1.000 13,000 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 5,200.0000 5,200.00 1.000 5,200 007 JOB SITE MANAGEMENT LS 41,080.0000 41,080.00 1.000 41,080 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,950.0000 1,950.00 1.000 1,950 009 ASBESTOS COMPLIANCE PLAN LS 3,900.0000 3,900.00 0.000 0 010 WORK AREA MONITORING (BRIDGE) LS 29,250.0000 29,250.00 1.000 29,250 011 STRUCTURAL STEEL (BRIDGE) LB 32.0000 83,136.00 2,598.000 83,136 (F) 012 CLEAN AND PAINT STRUCTURAL STEEL LS 11,700.0000 11,700.00 1.000 11,700 013 BRIDGE REMOVAL (PORTION), LOCATION A LS 7,150.0000 7,150.00 1.000 7,150 014 BRIDGE REMOVAL (PORTION), LOCATION B LS 7,150.0000 7,150.00 1.000 7,150 PROGRAM CAS145 PAGE 2 DATE 01/05/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1G7404 TIME 12:27 PM ESTIMATE NO. 002 BID OPENING 02/25/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/19/21 R.E. NAME: ELGHASSEIN, DEYAEDDEN DATE OF THIS ESTIMATE 01/05/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 257,338.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 0.00 257,338.00 015 MOBILIZATION LS 32,500.0000 32,500.00 1.000 32,500 ORIGINAL CONTRACT AMOUNT 307,258.00 TOTAL WORK COMPLETED 0.00 289,838.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 1,774.20 0.00 TOTAL 1,774.20 289,838.00 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 015 MOBILIZATION 30,725.80 32,500.00 1,774.20 DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 03/25/21 30 06/24/21 11/04/21 11/19/21 10 93 0 0 100% 100% ELGHASSEIN, DEYAEDDEN RESIDENT ENGINEER PROGRAM CAS145 DATE 01/05/22