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 04/22/22 EST. NO. 003 TIME 12:28 PM R.E. NAME: DEYAEDDEN ELGHASSEIN 03-3F0714 --------------------------------------------------------------------------- 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 04/22/22 EST. NO. 003 TIME 12:28 PM R.E. NAME: DEYAEDDEN ELGHASSEIN 03-3F0714 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE DEDUCT INSP EST 3 -5,000.00 003 -5,000.00 -5,000.00 LABOR COMPLIANCE VIOLATION DEDUCT LTTR 4/2022 -10,000.00 003 -10,000.00 -10,000.00 TOTAL DEDUCTIONS -15,000.00 -15,000.00 PROGRAM CAS145 PAGE 1 DATE 04/22/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3F0714 TIME 12:28 PM ESTIMATE NO. 003 BID OPENING 12/27/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/22 R.E. NAME: DEYAEDDEN ELGHASSEIN DATE OF THIS ESTIMATE 04/22/22 LOCATION PROGRESS ESTIMATE 03-SAC-51-2.0/3.5 ----------------- AMERICAN RIVER CONSTRUCTORS A SACRAMENTO COUNTY IN SACRAMENTO FROM 0.4 JOINT VENTURE MILE SOUTH OF ELVAS UNDERPASS TO 0.1 MILE PO BOX 742478 NORTH OF EXPOSITION BOULEVARD LOS ANGELES CA 90074 FED. AID NO. N O N E CLEAR EXISTING VEGETATION AND REMOVE EXIST ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,082.0000 1,082.00 1.000 1,082 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 2,705.0000 2,705.00 0.750 2,028 003 TIME-RELATED OVERHEAD (LS) LS 165,748.0500 165,748.05 0.128 21,215.75 0.455 75,415 004 DEVELOP WATER SUPPLY LS 3,233.4100 3,233.41 0.500 1,616 005 CONSTRUCTION AREA SIGNS LS 5,951.0000 5,951.00 0.000 0 006 TRAFFIC CONTROL SYSTEM LS 21,878.0400 21,878.04 0.650 14,220 007 TYPE III BARRICADE EA 127.0800 1,016.64 8.000 1,016 008 PLASTIC TRAFFIC DRUMS EA 63.8400 702.24 0.000 0 009 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 2,341.3300 2,341.33 0.000 0 010 TEMPORARY RAILING (TYPE K) LF 61.7300 7,407.60 0.000 0 011 ALTERNATIVE TEMPORARY CRASH CUSHION EA 8,771.5700 8,771.57 0.000 0 012 JOB SITE MANAGEMENT LS 26,304.9300 26,304.93 0.128 3,367.03 0.455 11,968 013 PREPARE STORM WATER POLLUTION PREVENTION LS 2,434.5000 2,434.50 1.000 2,434 PLAN 014 RAIN EVENT ACTION PLAN EA 200.1700 1,201.02 4.000 800.68 6.000 1,201 015 STORM WATER SAMPLING AND ANALYSIS DAY EA 308.3700 2,466.96 0.000 0 016 STORM WATER ANNUAL REPORT EA 649.2000 649.20 0.000 0 017 TEMPORARY EROSION CONTROL BLANKET SQYD 10.4100 8,848.50 0.000 0 018 MOVE-IN/MOVE-OUT (TEMPORARY EROSION EA 984.6200 1,969.24 1.000 984 CONTROL) 019 TEMPORARY HYDRAULIC MULCH (BONDED FIBER SQYD 0.8600 25,800.00 23,000.000 19,780 MATRIX) 020 TEMPORARY FIBER ROLL LF 6.3000 38,178.00 3,545.000 22,333 021 TEMPORARY SILT FENCE LF 5.6900 6,259.00 170.000 967 022 TEMPORARY CONSTRUCTION ENTRANCE EA 10,514.1900 21,028.38 0.000 0 PROGRAM CAS145 PAGE 2 DATE 04/22/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3F0714 TIME 12:28 PM ESTIMATE NO. 003 BID OPENING 12/27/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/22 R.E. NAME: DEYAEDDEN ELGHASSEIN DATE OF THIS ESTIMATE 04/22/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 STREET SWEEPING LS 8,710.1000 8,710.10 0.000 0 024 TREATED WOOD WASTE LB 1.4700 2,454.90 0.000 0 025 TEMPORARY HIGH-VISIBILITY FENCE LF 4.8200 31,354.10 6,129.000 29,541 026 CLEARING (NO GRUBBING) LS 116,564.4900 116,564.49 0.800 93,251 027 CLASS 2 AGGREGATE BASE (CY) CY 58.7800 235,413.90 3,289.000 193,327.42 3,289.000 193,327 028 FURNISH PILING (CLASS 200) (ALTERNATIVE LF 129.7400 3,008,151.64 0.000 0 W) 029 FURNISH STEEL SHEET PILING (SQFT) SQFT 59.0700 2,863,949.88 0.000 0 030 FURNISH 30" CAST-IN-STEEL SHELL CONCRETE LF 328.6800 2,210,373.00 0.000 0 PILING 031 TEMPORARY FENCE (TYPE CL-6) LF 10.3800 81,690.60 5,475.000 56,830 032 REMOVE CHAIN LINK FENCE LF 5.5200 8,682.96 1,500.000 8,280 033 REMOVE GATE EA 630.4800 630.48 0.000 0 034 REMOVE ROADSIDE SIGN EA 79.4600 79.46 0.000 0 035 REMOVE GUARDRAIL LF 31.3300 3,164.33 0.000 0 PROGRAM CAS145 PAGE 3 DATE 04/22/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3F0714 TIME 12:28 PM ESTIMATE NO. 003 BID OPENING 12/27/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/22 R.E. NAME: DEYAEDDEN ELGHASSEIN DATE OF THIS ESTIMATE 04/22/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 218,710.88 536,281.16 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 218,710.88 536,281.16 036 MOBILIZATION LS 621,800.3000 621,800.30 0.500 310,900.15 0.500 310,900 ORIGINAL CONTRACT AMOUNT 9,548,996.75 TOTAL WORK COMPLETED 529,611.03 847,181.31 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -15,000.00 -15,000.00 TOTAL 514,611.03 832,181.31 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 01/26/22 110 01/27/22 01/27/22 07/05/22 58 2 0 0 9% 53% PROGRESS IS SATISFACTORY DEYAEDDEN ELGHASSEIN RESIDENT ENGINEER