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 12/27/16 EST. NO. 004 TIME 11:45 AM R.E. NAME: ELGHASSEIN, DEAN 03-4F9804 --------------------------------------------------------------------------- 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 12/27/16 EST. NO. 004 TIME 11:45 AM R.E. NAME: ELGHASSEIN, DEAN 03-4F9804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE INSUFFICIENT PROGRES -22,300.00 003 MISSING BULLETIN BRD -10,000.00 003 MISSING CPM SCHEDULE -10,000.00 003 RTN INSUFFIC PRGRS 22,300.00 004 MISSING DISPO LETTER -5,000.00 004 RTN CPM SCHEDULE 10,000.00 004 27,300.00 -15,000.00 LABOR COMPLIANCE VIOLATION PER LTR DATED 10/16 -10,000.00 002 PER LTR DATED 11/16 -1,000.00 003 RTN DEDUCT 10/16 10,000.00 003 0.00 -1,000.00 LIQUIDATED DAMAGES 15 DAYS @$1900/DAY -28,500.00 004 -28,500.00 -28,500.00 TOTAL DEDUCTIONS -1,200.00 -44,500.00 PROGRAM CAS145 PAGE 1 DATE 12/27/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4F9804 TIME 11:45 AM ESTIMATE NO. 004 BID OPENING 06/21/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/16 R.E. NAME: ELGHASSEIN, DEAN DATE OF THIS ESTIMATE 12/27/16 LOCATION PROGRESS ESTIMATE 03-SAC-51-4.2/4.2 ----------------- WESTERN STRUCTURES IN SACRAMENTO COUNTY IN SACRAMENTO 6005 TYLER STREET FROM ARDEN WAY RAMP UNDERCROSSING RIVERSIDE CA 92503 TO 0.3 MILE WEST OF EL CAMINO AVENUE FED. AID NO. HSNH-G ( ) ,P051-030 ( ) CONSTRUCT CONCRETE MEDIAN BARRIER ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,650.0000 1,650.00 1.000 1,650 002 CONSTRUCTION AREA SIGNS LS 2,750.0000 2,750.00 0.800 2,200 003 TRAFFIC CONTROL SYSTEM LS 32,406.0000 32,406.00 0.100 3,240.60 0.950 30,785 004 TYPE III BARRICADE EA 110.0000 110.00 1.000 110 005 CHANNELIZER (SURFACE MOUNTED) EA 41.8700 418.70 10.000 418 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 5,280.0000 5,280.00 0.100 528.00 0.950 5,016 007 TEMPORARY RAILING (TYPE K) LF 28.2500 49,720.00 1,760.000 49,720 008 ALTERNATIVE TEMPORARY CRASH CUSHION EA 1,732.5000 3,465.00 2.000 3,465 009 JOB SITE MANAGEMENT LS 4,070.0000 4,070.00 0.800 3,256 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 5,775.0000 5,775.00 1.000 5,775 011 TEMPORARY HYDRAULIC MULCH SQYD 1.1000 1,496.00 0.000 0 (BONDED FIBER MATRIX) 012 TEMPORARY CHECK DAM LF 6.6100 132.20 15.000 99 013 TEMPORARY DRAINAGE INLET PROTECTION EA 239.2500 478.50 2.000 478 014 TEMPORARY CONSTRUCTION ENTRANCE EA 3,503.6600 7,007.32 1.000 3,503 015 STREET SWEEPING LS 8,250.0000 8,250.00 0.000 0 016 TEMPORARY CONCRETE WASHOUT LS 1,089.0000 1,089.00 0.700 762 017 TREATED WOOD WASTE LB 1.1000 2,200.00 1,720.000 1,892.00 3,720.000 4,092 018 REMOVE GUARDRAIL LF 22.0000 8,800.00 400.000 8,800 019 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 33.4300 15,377.80 460.000 15,377.80 460.000 15,377 020 CLEARING AND GRUBBING (LS) LS 38,077.6000 38,077.60 1.000 38,077 021 ROADWAY EXCAVATION CY 111.7400 46,930.80 50.000 5,587.00 420.000 46,930 022 ROADWAY EXCAVATION (TYPE Z-2) CY 163.2100 27,745.70 100.000 16,321 (AERIALLY DEPOSITED LEAD) PROGRAM CAS145 PAGE 2 DATE 12/27/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4F9804 TIME 11:45 AM ESTIMATE NO. 004 BID OPENING 06/21/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/16 R.E. NAME: ELGHASSEIN, DEAN DATE OF THIS ESTIMATE 12/27/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 SOIL AMENDMENT CY 220.0000 880.00 4.000 880 024 PACKET FERTILIZER EA 2.2000 242.00 110.000 242 025 PLANT (GROUP B) EA 440.0000 9,680.00 22.000 9,680 026 PLANT (GROUP U) EA 990.0000 4,950.00 5.000 4,950 027 PLANT ESTABLISHMENT WORK LS 4,499.0000 4,499.00 1.000 4,499 028 WOOD MULCH CY 110.0000 14,300.00 130.000 14,300 029 EROSION CONTROL (DRY SEED) (SQFT) SQFT 0.2800 4,620.00 0.000 0 030 EROSION CONTROL (BONDED FIBER MATRIX) SQFT 0.4100 6,437.00 0.000 0 (SQFT) 031 ROLLED EROSION CONTROL PRODUCT (BLANKET) SQFT 0.6700 11,055.00 0.000 0 032 CLASS 2 AGGREGATE BASE (CY) CY 82.5000 19,800.00 30.000 2,475.00 240.000 19,800 033 HOT MIX ASPHALT (TYPE A) TON 268.0600 37,528.40 175.000 46,910.50 175.000 46,910 034 HOT MIX ASPHALT-OPEN GRADED TON 968.1700 31,949.61 33.000 31,949.61 33.000 31,949 (OPEN GRADED FRICTION COURSE) 035 TACK COAT TON 110.0000 110.00 0.000 0 036 MINOR CONCRETE (MINOR STRUCTURE) CY 2,027.8000 2,838.92 1.400 2,838 (F) 037 18" ALTERNATIVE PIPE CULVERT LF 133.9500 3,214.80 24.000 3,214 038 18" ALTERNATIVE FLARED END SECTION EA 2,228.8800 2,228.88 1.000 2,228 039 ROCK SLOPE PROTECTION (NO. 2, METHOD B) CY 351.0400 3,510.40 10.000 3,510 (F) (CY) 040 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 87.0000 2,262.00 26.000 2,262 041 MINOR CONCRETE (TEXTURED PAVING) CY 810.1300 32,405.20 0.000 0 042 MISCELLANEOUS IRON AND STEEL LB 4.0800 975.12 239.000 975 (F) 043 MARKER (CULVERT) EA 55.0000 55.00 0.000 0 044 CONCRETE BARRIER MARKER (NON-IMPACTIBLE) EA 14.6500 307.65 0.000 0 045 THRIE BEAM RAIL ELEMENT LF 220.0000 5,500.00 25.000 5,500 046 END CAP (TYPE TC) EA 863.5000 1,727.00 2.000 1,727 047 CONCRETE BARRIER (TYPE 60) MODIFIED B LF 322.9900 113,046.50 20.000 6,459.80 350.000 113,046 048 CONCRETE BARRIER (TYPE 60) MODIFIED A LF 289.0400 173,424.00 40.000 11,561.60 600.000 173,424 049 4" THERMOPLASTIC TRAFFIC STRIPE LF 3.3000 3,135.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 12/27/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4F9804 TIME 11:45 AM ESTIMATE NO. 004 BID OPENING 06/21/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/16 R.E. NAME: ELGHASSEIN, DEAN DATE OF THIS ESTIMATE 12/27/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 PAVEMENT MARKER (RETROREFLECTIVE) EA 110.0000 2,200.00 0.000 0 051 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,265.0000 1,265.00 0.250 316.25 0.750 948 SYSTEM ELEMENTS DURING CONSTRUCTION 052 REMOVING EXISTING ELECTRICAL SYSTEM LS 10,340.0000 10,340.00 0.250 2,585.00 0.750 7,755 PROGRAM CAS145 PAGE 4 DATE 12/27/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4F9804 TIME 11:45 AM ESTIMATE NO. 004 BID OPENING 06/21/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/16 R.E. NAME: ELGHASSEIN, DEAN DATE OF THIS ESTIMATE 12/27/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 128,883.16 687,481.69 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 5,596.90 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 128,883.16 693,078.59 053 MOBILIZATION LS 73,676.4300 73,676.43 1.000 73,676 ORIGINAL CONTRACT AMOUNT 841,392.53 TOTAL WORK COMPLETED 128,883.16 766,755.02 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -1,200.00 -44,500.00 TOTAL 127,683.16 722,255.02 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 08/15/16 48 09/01/16 09/01/16 12/05/16 48 15 0 0 89% 100% PROGRESS IS SATISFACTORY LIQUIDATED DAMAGES TAKEN ELGHASSEIN, DEAN RESIDENT ENGINEER PROGRAM CAS145 DATE 12/27/16