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 06/22/20 EST. NO. 001 TIME 05:39 PM R.E. NAME: DEYAEDDEN ELGHASSEIN 03-4H5504 --------------------------------------------------------------------------- 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 06/22/20 EST. NO. 001 TIME 05:39 PM R.E. NAME: DEYAEDDEN ELGHASSEIN 03-4H5504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4H5504 TIME 05:39 PM ESTIMATE NO. 001 BID OPENING 09/04/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/20 R.E. NAME: DEYAEDDEN ELGHASSEIN DATE OF THIS ESTIMATE 06/22/20 LOCATION PROGRESS ESTIMATE 03-PLA-65 ----------------- MARTIN BROTHERS CONSTRUCTION IN PLACER COUNTY ON ROUTE 65 FROM 8801 FOLSOM BLVD SUITE 260; BLUE OAKS BLVD TO TWELVE BRIDGES; SACRAMENTO CA 95826 ALSO IN SACRAMENTO COUNTY ON ROUTES 5 AND 51 AND NEVADA COUNTY ON ROUTE 174 FED. AID NO. HSST-000C(502)E PLACE HFST AND/OR OGAC AT VARIOUS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,250.0000 2,250.00 1.000 2,250.00 1.000 2,250 002 CONSTRUCTION AREA SIGNS LS 21,500.0000 21,500.00 0.500 10,750.00 0.500 10,750 003 TRAFFIC CONTROL SYSTEM LS 200,000.0000 200,000.00 0.330 66,000.00 0.330 66,000 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 15,000.0000 15,000.00 0.330 4,950.00 0.330 4,950 005 JOB SITE MANAGEMENT LS 6,450.0000 6,450.00 0.330 2,128.50 0.330 2,128 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 4,000.0000 4,000.00 1.000 4,000.00 1.000 4,000 007 TEMPORARY DRAINAGE INLET PROTECTION EA 175.0000 4,725.00 27.000 4,725.00 27.000 4,725 008 MAINTAIN EXISTING PLANTED AREAS LS 6,600.0000 6,600.00 0.000 0 009 CHECK AND TEST EXISTING IRRIGATION LS 3,000.0000 3,000.00 0.000 0 FACILITIES 010 OPERATE EXISTING IRRIGATION FACILITIES LS 2,000.0000 2,000.00 0.000 0 011 HIGH FRICTION SURFACE TREATMENT SQYD 33.2000 358,560.00 0.000 0 012 HOT MIX ASPHALT (TYPE A) TON 325.0000 35,750.00 152.000 49,400.00 152.000 49,400 013 HOT MIX ASPHALT-OPEN GRADED TON 166.0000 697,200.00 964.000 160,024.00 964.000 160,024 (OPEN GRADED FRICTION COURSE) 014 ASPHALT BINDER TON 750.0000 525.00 0.700 525.00 0.700 525 (GEOSYNTHETIC PAVEMENT INTERLAYER) 015 GEOSYNTHETIC PAVEMENT INTERLAYER SQYD 7.3000 4,453.00 610.000 4,453.00 610.000 4,453 (PAVING FABRIC) 016 TACK COAT TON 1,450.0000 44,950.00 10.000 14,500.00 10.000 14,500 017 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.2000 133,760.00 53,000.000 116,600.00 53,000.000 116,600 018 REMOVE PAVEMENT MARKER EA 2.0000 2,460.00 0.000 0 019 PAVEMENT MARKER (RETROREFLECTIVE) EA 6.0000 6,060.00 0.000 0 020 PAVEMENT MARKER EA 16.0000 3,520.00 0.000 0 (RETROREFLECTIVE-RECESSED) 021 THERMOPLASTIC PAVEMENT MARKING SQFT 10.0000 3,800.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 022 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.2500 600.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) PROGRAM CAS145 PAGE 2 DATE 06/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4H5504 TIME 05:39 PM ESTIMATE NO. 001 BID OPENING 09/04/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/20 R.E. NAME: DEYAEDDEN ELGHASSEIN DATE OF THIS ESTIMATE 06/22/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.2500 26,375.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 024 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.7500 65,100.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 025 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.5000 9,525.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 026 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 1,120.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 027 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.7500 18,200.00 0.000 0 028 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 8.0000 712.00 0.000 0 029 LOCATING AND MAPPING UNDERGROUND LS 35,000.0000 35,000.00 0.300 10,500.00 0.300 10,500 FACILITIES 030 MODIFYING EXISTING ELECTRICAL SYSTEM LS 125,000.0000 125,000.00 0.350 43,750.00 0.350 43,750 PROGRAM CAS145 PAGE 3 DATE 06/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4H5504 TIME 05:39 PM ESTIMATE NO. 001 BID OPENING 09/04/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/20 R.E. NAME: DEYAEDDEN ELGHASSEIN DATE OF THIS ESTIMATE 06/22/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 494,555.50 494,555.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 494,555.50 494,555.50 ORIGINAL CONTRACT AMOUNT 1,838,195.00 TOTAL WORK COMPLETED 494,555.50 494,555.50 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 494,555.50 494,555.50 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 10/14/19 40 10/30/19 10/30/19 07/23/20 16 142 0 0 27% 40% PROGRESS IS SATISFACTORY DEYAEDDEN ELGHASSEIN RESIDENT ENGINEER PROGRAM CAS145 DATE 06/22/20