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 07/22/21 EST. NO. 005 TIME 01:47 PM R.E. NAME: ABDALLA, OSAMA 08-1C8504 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0002 4,187.83 E.W. @ F.A.(+) 050621 N 0056.0 004 0013 4,863.77 E.W. @ F.A.(+) 042721 N 0019.0 0014 4,635.49 043021 N 0022.0 0015 4,578.09 050321 N 0023.0 0016 5,878.80 050421 N 0026.0 0017 5,171.94 050521 N 0027.0 0018 8,299.67 050621 N 0028.0 0019 10,496.25 050721 N 0029.0 0020 4,249.76 051021 N 0030.0 0021 4,061.36 051121 N 0035.0 0022 4,153.03 051221 N 0036.0 0023 4,195.72 051321 N 0037.0 0024 3,288.88 051721 N 0038.0 0025 4,195.72 051821 N 0039.0 0026 3,847.84 051921 N 0040.0 0027 3,772.55 052121 N 0042.0 0028 4,635.49 042821 N 0020.0 0029 4,635.49 042921 N 0021.0 007 0001 24,750.00 E.W. @ F.A.(+) 040521 N 0066.0 008 0001 34,710.84 E.W. @ F.A.(+) 042921 N 0017.0 0002 11,046.92 051421 N 0017.1 0003 829.89 050321 N 0024.0 0004 929.82 050421 N 0025.0 0005 43,550.78 052421 N 0060.0 0006 6,008.82 061021 N 0061.0 0007 12,070.07 051121 N 0044.0 0008 12,484.51 051221 N 0045.0 0009 11,498.59 051321 N 0046.0 0010 8,711.00 061021 N 0062.0 0011 4,688.71 061421 N 0064.0 0012 7,425.00 040521 N 0067.0 267,852.63 TOTAL THIS ESTIMATE 116,420.30 TOTAL PREVIOUS ESTIMATE 384,272.93 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 07/22/21 EST. NO. 005 TIME 01:47 PM R.E. NAME: ABDALLA, OSAMA 08-1C8504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1C8504 TIME 01:47 PM ESTIMATE NO. 005 BID OPENING 10/22/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/21 R.E. NAME: ABDALLA, OSAMA DATE OF THIS ESTIMATE 07/22/21 LOCATION PROGRESS ESTIMATE 08-RIV-74-0.0/5.8 ----------------- GRANITE CONSTRUCTION COMPANY NR LAKE ELSINORE, FROM ORANGE 38000 MONROE STREET; COUNTY LINE TO MONTE VISTA STREET INDIO CA 92203 FED. AID NO. HSST-S074(71)E WIDEN EXISTING LANES TO PROVIDE 12' ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 963.0000 963.00 1.000 963 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 1,000.0000 1,000.00 1.000 1,000 003 TIME-RELATED OVERHEAD (WDAY) WDAY 8,000.0000 4,000,000.00 23.000 184,000.00 102.000 816,000 004 DEVELOP WATER SUPPLY LS 50,000.0000 50,000.00 0.050 2,500.00 0.220 11,000 005 CONSTRUCTION AREA SIGNS LS 27,950.0000 27,950.00 0.020 559.00 0.410 11,459 006 TRAFFIC CONTROL SYSTEM LS 1,023,000.0000 1,023,000.00 0.050 51,150.00 0.220 225,060 007 TYPE III BARRICADE EA 200.0000 2,800.00 8.000 1,600 008 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 10.0000 150.00 0.000 0 009 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.3000 54,000.00 0.000 0 010 CHANNELIZER (SURFACE MOUNTED) EA 36.0000 5,400.00 0.000 0 011 TEMPORARY PAVEMENT MARKER EA 2.5000 12,925.00 0.000 0 012 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 25,000.0000 25,000.00 0.250 6,250 013 TEMPORARY RAILING (TYPE K) LF 15.0000 804,000.00 0.000 0 014 ALTERNATIVE TEMPORARY CRASH CUSHION EA 3,400.0000 95,200.00 0.000 0 015 JOB SITE MANAGEMENT LS 4,999.9400 4,999.94 0.050 250.00 0.090 449 016 PREPARE STORM WATER POLLUTION PREVENTION LS 1,750.0000 1,750.00 0.500 875 PLAN 017 RAIN EVENT ACTION PLAN EA 500.0000 18,500.00 2.000 1,000 018 STORM WATER SAMPLING AND ANALYSIS DAY EA 185.0000 4,440.00 0.000 0 019 STORM WATER ANNUAL REPORT EA 2,000.0000 6,000.00 0.000 0 020 TEMPORARY EROSION CONTROL BLANKET SQYD 3.4500 17,250.00 0.000 0 021 MOVE-IN/MOVE-OUT EA 250.0000 2,500.00 0.000 0 (TEMPORARY EROSION CONTROL) 022 TEMPORARY HYDRAULIC MULCH SQYD 0.3000 14,400.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 07/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1C8504 TIME 01:47 PM ESTIMATE NO. 005 BID OPENING 10/22/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/21 R.E. NAME: ABDALLA, OSAMA DATE OF THIS ESTIMATE 07/22/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY SOIL BINDER SQYD 0.1500 5,400.00 0.000 0 024 TEMPORARY DRAINAGE INLET PROTECTION EA 400.0000 20,000.00 8.000 3,200 025 TEMPORARY FIBER ROLL LF 2.1000 84,000.00 100.000 210.00 100.000 210 026 TEMPORARY GRAVEL BAG BERM LF 8.0000 40,000.00 100.000 800.00 830.000 6,640 027 TEMPORARY REINFORCED SILT FENCE LF 2.0000 57,800.00 11,595.000 23,190 028 TEMPORARY CONSTRUCTION ENTRANCE EA 12,000.0000 120,000.00 1.000 12,000 029 STREET SWEEPING LS 245,000.0000 245,000.00 0.050 12,250.00 0.210 51,450 030 TEMPORARY CONCRETE WASHOUT LS 50,000.0000 50,000.00 0.000 0 031 TREATED WOOD WASTE LB 0.2600 12,402.00 0.000 0 032 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 189,740.0000 189,740.00 0.300 56,922 033 NATURAL RESOURCE PROTECTION PLAN LS 9,300.0000 9,300.00 1.000 9,300 034 TEMPORARY HIGH-VISIBILITY FENCE LF 4.5000 32,940.00 6,070.000 27,315 035 CLEARING AND GRUBBING (LS) LS 2,380,000.0000 2,380,000.00 1.000 2,380,000 036 ROADWAY EXCAVATION CY 24.0000 2,688,000.00 15,620.000 374,880.00 25,620.000 614,880 037 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 038 SHOULDER BACKING TON 35.0000 83,650.00 0.000 0 039 STRUCTURE EXCAVATION (EARTH ANCHOR WALL) CY 200.0000 707,600.00 0.000 0 (F) 040 STRUCTURE BACKFILL (EARTH ANCHOR WALL) CY 200.0000 355,800.00 0.000 0 (F) 041 DITCH EXCAVATION CY 20.0000 39,800.00 0.000 0 042 GEOSYNTHETIC REINFORCEMENT SQYD 6.0000 35,940.00 0.000 0 043 SOIL AMENDMENT CY 100.0000 1,700.00 0.000 0 044 PACKET FERTILIZER EA 1.0000 1,800.00 0.000 0 045 BIODEGRADABLE RESERVOIR PLANTING EA 50.0000 45,000.00 0.000 0 SYSTEM 046 PLANT (GROUP A) EA 15.0000 13,500.00 0.000 0 047 PLANT ESTABLISHMENT WORK LS 52,500.0000 52,500.00 0.000 0 048 FOLIAGE PROTECTOR EA 23.0000 20,700.00 0.000 0 049 8" PLASTIC PIPE (SCHEDULE 40) LF 145.0000 27,550.00 0.000 0 (F) (SUPPLY LINE) PROGRAM CAS145 PAGE 3 DATE 07/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1C8504 TIME 01:47 PM ESTIMATE NO. 005 BID OPENING 10/22/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/21 R.E. NAME: ABDALLA, OSAMA DATE OF THIS ESTIMATE 07/22/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 500.0000 2,000.00 0.000 0 051 DUFF (ACRE) ACRE 2,000.0000 82,000.00 0.000 0 052 HYDROSEED SQFT 0.0900 72,990.00 0.000 0 053 INCORPORATE MATERIALS SQFT 0.0800 64,880.00 0.000 0 054 CLASS 2 AGGREGATE BASE (CY) CY 45.0000 522,000.00 600.000 27,000.00 600.000 27,000 055 REPLACE ASPHALT CONCRETE SURFACING CY 130.0000 533,000.00 0.000 0 056 PRIME COAT TON 500.0000 80,000.00 0.000 0 057 HOT MIX ASPHALT (TYPE A) TON 80.0000 3,840,000.00 0.000 0 058 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 120.0000 1,968,000.00 0.000 0 059 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 4.3100 1,249.90 0.000 0 060 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 4.3100 3,103.20 0.000 0 061 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 4.3100 7,973.50 0.000 0 062 PLACE HOT MIX ASPHALT SQYD 75.0000 14,250.00 0.000 0 (MISCELLANEOUS AREA) 063 TACK COAT TON 500.0000 115,000.00 0.000 0 064 REMOVE ASPHALT CONCRETE PAVEMENT (CY) CY 30.0000 31,800.00 0.000 0 065 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.2500 169,425.00 0.000 0 066 EARTH ANCHOR (SUBHORIZONTAL) EA 2,678.0000 2,206,672.00 0.000 0 067 MICROPILE (NPS 5 XX-STRONG STEEL PIPE) EA 3,475.0000 1,310,075.00 0.000 0 068 12' X 6' PRECAST REINFORCED CONCRETE LF 1,965.0000 106,110.00 0.000 0 BOX CULVERT 069 STRUCTURAL CONCRETE, HEADWALL CY 1,760.0000 204,160.00 0.000 0 (F) 070 STRUCTURAL CONCRETE, DRAINAGE INLET CY 3,875.0000 368,125.00 12.000 46,500.00 12.000 46,500 (F) 071 MINOR CONCRETE CY 1,800.0000 32,400.00 10.000 18,000.00 10.000 18,000 (F) 072 MINOR CONCRETE (MINOR STRUCTURE) CY 750.0000 102,750.00 0.000 0 (F) 073 BAR REINFORCING STEEL LB 2.0000 18,718.00 0.000 0 (F) 074 BAR REINFORCING STEEL (EARTH ANCHOR LB 0.9400 464,193.62 0.000 0 (F) WALL) 075 SCULPTED SHOTCRETE SQFT 23.9100 255,000.15 0.000 0 076 STRUCTURAL SHOTCRETE CY 451.3600 1,202,423.04 0.000 0 (F) PROGRAM CAS145 PAGE 4 DATE 07/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1C8504 TIME 01:47 PM ESTIMATE NO. 005 BID OPENING 10/22/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/21 R.E. NAME: ABDALLA, OSAMA DATE OF THIS ESTIMATE 07/22/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 METAL POST SIGN (WALL MOUNTED SIGN) EA 100.0000 700.00 0.000 0 078 18" ALTERNATIVE PIPE CULVERT LF 125.0000 432,500.00 41.000 5,125.00 41.000 5,125 079 24" ALTERNATIVE PIPE CULVERT LF 185.0000 342,250.00 196.000 36,260.00 196.000 36,260 080 30" ALTERNATIVE PIPE CULVERT LF 205.0000 28,700.00 0.000 0 081 36" ALTERNATIVE PIPE CULVERT LF 222.0000 37,740.00 0.000 0 082 54" ALTERNATIVE PIPE CULVERT LF 308.0000 22,176.00 0.000 0 083 CONCRETE BACKFILL (PIPE TRENCH) CY 69.0000 897.00 0.000 0 (F) 084 12" CORRUGATED STEEL PIPE (.064" THICK) LF 119.0000 9,163.00 0.000 0 085 18" CORRUGATED STEEL PIPE (.064" THICK) LF 105.0000 25,200.00 0.000 0 086 24" CORRUGATED STEEL PIPE (.138" THICK) LF 220.0000 143,000.00 67.000 14,740.00 67.000 14,740 087 60" CORRUGATED STEEL PIPE (.138" THICK) LF 443.0000 34,111.00 0.000 0 088 8" PERFORATED PLASTIC PIPE UNDERDRAIN LF 9.0000 24,210.00 0.000 0 089 CLASS 1 PERMEABLE MATERIAL (BLANKET) CY 135.0000 62,100.00 0.000 0 (F) 090 CLASS 3 PERMEABLE MATERIAL (BLANKET) CY 61.0000 45,750.00 0.000 0 (F) 091 36" CORRUGATED STEEL PIPE INLET LF 640.0000 121,600.00 16.000 10,240.00 16.000 10,240 (.168" THICK) 092 12" CORRUGATED STEEL PIPE RISER LF 750.0000 18,750.00 0.000 0 (.064" THICK) 093 GRATED LINE DRAIN LF 245.0000 75,950.00 0.000 0 094 12" ALTERNATIVE FLARED END SECTION EA 900.0000 1,800.00 0.000 0 095 18" ALTERNATIVE FLARED END SECTION EA 1,900.0000 26,600.00 0.000 0 096 24" ALTERNATIVE FLARED END SECTION EA 2,100.0000 52,500.00 4.000 8,400.00 4.000 8,400 097 30" ALTERNATIVE FLARED END SECTION EA 2,500.0000 5,000.00 0.000 0 098 36" ALTERNATIVE FLARED END SECTION EA 2,900.0000 8,700.00 0.000 0 099 ABANDON CULVERT (LF) LF 12.0000 12,360.00 0.000 0 100 REMOVE CULVERT (LF) LF 37.0000 37,000.00 57.000 2,109.00 57.000 2,109 101 REMOVE INLET EA 1,000.0000 17,000.00 0.000 0 102 REMOVE HEADWALL EA 1,300.0000 6,500.00 0.000 0 103 SAND BACKFILL CY 280.0000 19,320.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 07/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1C8504 TIME 01:47 PM ESTIMATE NO. 005 BID OPENING 10/22/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/21 R.E. NAME: ABDALLA, OSAMA DATE OF THIS ESTIMATE 07/22/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 ROCK BOLTS (GROUTED) LF 145.0000 31,900.00 0.000 0 105 CABLE NET DRAPERY SQFT 8.4500 729,235.00 0.000 0 106 CONCRETE (DITCH LINING) CY 800.0000 520,000.00 0.000 0 107 GABION CY 105.0000 298,935.00 0.000 0 (F) 108 ROCK SLOPE PROTECTION CY 150.0000 14,250.00 0.000 0 (2T, CLASS IX, METHOD A) 109 ROCK SLOPE PROTECTION CY 85.0000 18,700.00 0.000 0 (300 LB, CLASS IV, METHOD B) (CY) 110 ROCK SLOPE PROTECTION CY 75.0000 11,250.00 0.000 0 (150 LB, CLASS III, METHOD B) (CY) 111 ROCK SLOPE PROTECTION CY 90.0000 35,100.00 0.000 0 (1T, CLASS VIII, METHOD B) 112 ROCK SLOPE PROTECTION CY 90.0000 2,520.00 0.000 0 (20 LB, CLASS I, METHOD B) (CY) 113 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 35.0000 51,800.00 0.000 0 114 ROCK SLOPE PROTECTION FABRIC (CLASS 10) SQYD 40.0000 4,400.00 0.000 0 115 MISCELLANEOUS IRON AND STEEL LB 2.7500 92,917.00 0.000 0 (F) 116 PREPARE AND STAIN CONCRETE SQFT 1.3500 164,050.65 0.000 0 117 PREPARE AND STAIN SHOTCRETE SQFT 1.5000 63,678.00 0.000 0 118 STAIN GALVANIZED SURFACE (SQFT) SQFT 0.4700 40,561.00 0.000 0 119 REMOVE PAVEMENT MARKER EA 0.5000 1,390.00 0.000 0 120 DELINEATOR (CLASS 1) EA 55.0000 26,400.00 0.000 0 121 GUARD RAILING DELINEATOR EA 19.0000 4,180.00 0.000 0 122 PAVEMENT MARKER EA 6.0000 16,020.00 0.000 0 (RETROREFLECTIVE-RECESSED) 123 MILEPOST MARKER EA 125.0000 1,875.00 0.000 0 124 MARKER (CULVERT) EA 130.0000 7,670.00 0.000 0 125 OBJECT MARKER EA 125.0000 6,250.00 0.000 0 126 CONCRETE BARRIER MARKER EA 10.0000 3,400.00 0.000 0 127 REMOVE MARKER EA 40.0000 2,960.00 0.000 0 128 REMOVE ROADSIDE SIGN EA 155.0000 11,160.00 0.000 0 129 RESET OBJECT MARKER EA 125.0000 4,250.00 0.000 0 130 RESET ROADSIDE SIGN EA 425.0000 4,675.00 0.000 0 PROGRAM CAS145 PAGE 6 DATE 07/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1C8504 TIME 01:47 PM ESTIMATE NO. 005 BID OPENING 10/22/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/21 R.E. NAME: ABDALLA, OSAMA DATE OF THIS ESTIMATE 07/22/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.9500 4,944.50 0.000 0 (0.063"-UNFRAMED) 132 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 22.9500 4,590.00 0.000 0 (0.080"-UNFRAMED) 133 ROADSIDE SIGN - ONE POST EA 425.0000 24,225.00 0.000 0 134 MIDWEST GUARDRAIL SYSTEM LF 26.2500 192,150.00 0.000 0 135 VEGETATION CONTROL (MINOR CONCRETE) SQYD 72.0000 461,520.00 0.000 0 136 CRASH CUSHION (TYPE SCI-100GM) EA 34,200.0000 239,400.00 0.000 0 137 CABLE RAILING LF 59.0000 12,213.00 0.000 0 (F) 138 TRANSITION RAILING (TYPE WB-31) EA 4,100.0000 127,100.00 0.000 0 139 END ANCHOR ASSEMBLY (TYPE SFT) EA 950.0000 950.00 0.000 0 140 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,550.0000 99,400.00 0.000 0 141 CONCRETE BARRIER (TYPE 842B) LF 180.0000 1,322,460.00 0.000 0 (F) 142 SALVAGE GUARDRAIL LF 7.7500 21,002.50 0.000 0 143 CONCRETE BARRIER (TYPE 842A MODIFIED) LF 120.0000 885,120.00 0.000 0 (F) 144 THERMOPLASTIC TRAFFIC STRIPE LF 0.6100 76,250.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 145 THERMOPLASTIC PAVEMENT MARKING SQFT 10.0000 1,400.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 146 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.1500 19,350.00 0.000 0 147 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 192.00 0.000 0 148 12" RUMBLE STRIP STA 18.0000 16,740.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 149 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 150 ROCK EXCAVATION CY 24.0000 338,400.00 13,356.000 320,544.00 14,256.000 342,144 151 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 152 INVASIVE SPECIES CONTROL LS 55,200.0000 55,200.00 0.170 9,384.00 0.340 18,768 PROGRAM CAS145 PAGE 7 DATE 07/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1C8504 TIME 01:47 PM ESTIMATE NO. 005 BID OPENING 10/22/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/21 R.E. NAME: ABDALLA, OSAMA DATE OF THIS ESTIMATE 07/22/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,124,901.00 4,790,050.49 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 267,852.63 384,272.93 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,392,753.63 5,174,323.42 153 MOBILIZATION LS 3,800,000.0000 3,800,000.00 0.750 2,850,000 ORIGINAL CONTRACT AMOUNT 38,754,359.00 TOTAL WORK COMPLETED 1,392,753.63 8,024,323.42 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,392,753.63 8,024,323.42 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 12/24/20 860 02/22/21 02/22/21 03/03/23 102 6 0 0 20% 12% PROGRESS IS SATISFACTORY ABDALLA, OSAMA RESIDENT ENGINEER PROGRAM CAS145 DATE 07/22/21