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 07/28/20 EST. NO. 002 TIME 10:53 AM 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 07/28/20 EST. NO. 002 TIME 10:53 AM 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 07/28/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4H5504 TIME 10:53 AM ESTIMATE NO. 002 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 07/20/20 R.E. NAME: DEYAEDDEN ELGHASSEIN DATE OF THIS ESTIMATE 07/28/20 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 2,250 002 CONSTRUCTION AREA SIGNS LS 21,500.0000 21,500.00 0.500 10,750.00 1.000 21,500 003 TRAFFIC CONTROL SYSTEM LS 200,000.0000 200,000.00 0.520 104,000.00 0.850 170,000 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 15,000.0000 15,000.00 0.520 7,800.00 0.850 12,750 005 JOB SITE MANAGEMENT LS 6,450.0000 6,450.00 0.520 3,354.00 0.850 5,482 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 4,000.0000 4,000.00 1.000 4,000 007 TEMPORARY DRAINAGE INLET PROTECTION EA 175.0000 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 1.000 3,000.00 1.000 3,000 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 10,000.000 332,000.00 10,000.000 332,000 012 HOT MIX ASPHALT (TYPE A) TON 325.0000 35,750.00 152.000 49,400 013 HOT MIX ASPHALT-OPEN GRADED TON 166.0000 697,200.00 2,625.000 435,750.00 3,589.000 595,774 (OPEN GRADED FRICTION COURSE) 014 ASPHALT BINDER TON 750.0000 525.00 0.700 525 (GEOSYNTHETIC PAVEMENT INTERLAYER) 015 GEOSYNTHETIC PAVEMENT INTERLAYER SQYD 7.3000 4,453.00 610.000 4,453 (PAVING FABRIC) 016 TACK COAT TON 1,450.0000 44,950.00 15.000 21,750.00 25.000 36,250 017 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.2000 133,760.00 5,500.000 12,100.00 58,500.000 128,700 018 REMOVE PAVEMENT MARKER EA 2.0000 2,460.00 335.000 670.00 335.000 670 019 PAVEMENT MARKER (RETROREFLECTIVE) EA 6.0000 6,060.00 1,064.000 6,384.00 1,064.000 6,384 020 PAVEMENT MARKER EA 16.0000 3,520.00 100.000 1,600.00 100.000 1,600 (RETROREFLECTIVE-RECESSED) 021 THERMOPLASTIC PAVEMENT MARKING SQFT 10.0000 3,800.00 326.000 3,260.00 326.000 3,260 (ENHANCED WET NIGHT VISIBILITY) 022 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.2500 600.00 467.000 583.75 467.000 583 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) PROGRAM CAS145 PAGE 2 DATE 07/28/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4H5504 TIME 10:53 AM ESTIMATE NO. 002 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 07/20/20 R.E. NAME: DEYAEDDEN ELGHASSEIN DATE OF THIS ESTIMATE 07/28/20 ------------------------------------------------------------------------------------------------------------------------------------ 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 15,825.000 19,781.25 15,825.000 19,781 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 024 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.7500 65,100.00 27,561.000 48,231.75 27,561.000 48,231 (ENHANCED WET NIGHT VISIBILITY) 025 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.5000 9,525.00 2,858.000 7,145.00 2,858.000 7,145 (ENHANCED WET NIGHT VISIBILITY) 026 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 1,120.00 420.000 840.00 420.000 840 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 027 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.7500 18,200.00 10,147.000 17,757.25 10,147.000 17,757 028 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 8.0000 712.00 89.000 712.00 89.000 712 029 LOCATING AND MAPPING UNDERGROUND LS 35,000.0000 35,000.00 0.500 17,500.00 0.800 28,000 FACILITIES 030 MODIFYING EXISTING ELECTRICAL SYSTEM LS 125,000.0000 125,000.00 0.450 56,250.00 0.800 100,000 PROGRAM CAS145 PAGE 3 DATE 07/28/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4H5504 TIME 10:53 AM ESTIMATE NO. 002 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 07/20/20 R.E. NAME: DEYAEDDEN ELGHASSEIN DATE OF THIS ESTIMATE 07/28/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 1,111,219.00 1,605,774.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 1,111,219.00 1,605,774.50 ORIGINAL CONTRACT AMOUNT 1,838,195.00 TOTAL WORK COMPLETED 1,111,219.00 1,605,774.50 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,111,219.00 1,605,774.50 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 07/28/20 38 145 0 0 87% 95% PROGRESS IS SATISFACTORY DEYAEDDEN ELGHASSEIN RESIDENT ENGINEER PROGRAM CAS145 DATE 07/28/20