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 04/17/24 EST. NO. 023 TIME 08:12 AM R.E. NAME: DEAN ELGHASSEIN 03-3F0724 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 002 0005 125,103.15 E.W. @ L.S.(+) 041024 N 0005.0 125,103.15 TOTAL THIS ESTIMATE 338,241.85 TOTAL PREVIOUS ESTIMATE 463,345.00 TOTAL TO DATE 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 04/17/24 EST. NO. 023 TIME 08:12 AM R.E. NAME: DEAN ELGHASSEIN 03-3F0724 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 04/17/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3F0724 TIME 08:12 AM ESTIMATE NO. 023 BID OPENING 04/08/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/24 R.E. NAME: DEAN ELGHASSEIN DATE OF THIS ESTIMATE 04/17/24 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 P.O. BOX 50085 NORTH OF EXPOSITION BOULEVARD WATSONVILLE CA 95077 FED. AID NO. N O N E STRUCTURES PROCUREMENT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 CLEAN AND PAINT UNDERCOAT STRUCTURAL LS 1,575,602.1100 1,575,602.11 0.030 47,268.06 1.000 1,575,602 STEEL 002 TIME-RELATED OVERHEAD (LS) LS 201,806.8800 201,806.88 1.000 201,806 003 FURNISH STRUCTURAL STEEL (BRIDGE) LB 2.5300 8,147,080.70 3,220,190.000 8,147,080 (F) PROGRAM CAS145 PAGE 2 DATE 04/17/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3F0724 TIME 08:12 AM ESTIMATE NO. 023 BID OPENING 04/08/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/24 R.E. NAME: DEAN ELGHASSEIN DATE OF THIS ESTIMATE 04/17/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 47,268.06 9,924,489.69 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 125,103.15 463,345.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 172,371.21 10,387,834.69 004 MOBILIZATION LS 511,215.1100 511,215.11 1.000 511,215 ORIGINAL CONTRACT AMOUNT 10,435,704.80 TOTAL WORK COMPLETED 172,371.21 10,899,049.80 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 172,371.21 10,899,049.80 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 04/22/22 325 04/22/22 04/22/22 04/15/24 319 0 0 0 100% 98% PROGRESS IS SATISFACTORY DEAN ELGHASSEIN RESIDENT ENGINEER