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 11/28/23 EST. NO. 005 TIME 03:30 PM R.E. NAME: WINTER, BRIAN 01-0L4704 --------------------------------------------------------------------------- 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 11/28/23 EST. NO. 005 TIME 03:30 PM R.E. NAME: WINTER, BRIAN 01-0L4704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION PER 5/23 LTR DEDUCT -3,000.00 002 RELEASE 5/23 DEDUCT 3,000.00 003 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 11/28/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0L4704 TIME 03:30 PM ESTIMATE NO. 005 BID OPENING 11/01/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/23 R.E. NAME: WINTER, BRIAN DATE OF THIS ESTIMATE 11/28/23 LOCATION PROGRESS ESTIMATE 01-HUM-96-12.4/12.7 ----------------- ROBERT J. FRANK CONSTRUCTION, IN HUMBOLDT COUNTY NEAR HOOPA FROM INC. TISH TANG ROAD TO 0.2 MILE EAST OF 2806 TARMAC ROAD; POST OFFICE ROAD REDDING CA 96003 FED. AID NO. N O N E IMPROVE & BEAUTIFY DOWNTOWN HOOPA ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,000.0000 3,000.00 1.000 3,000 002 TIME-RELATED OVERHEAD (LS) LS 15,000.0000 15,000.00 0.030 450.00 0.980 14,700 003 TRAFFIC CONTROL SYSTEM LS 100,000.0000 100,000.00 0.030 3,000.00 0.980 98,000 004 PORTABLE RADAR SPEED FEEDBACK SIGN LS 6,000.0000 6,000.00 0.030 180.00 0.980 5,880 SYSTEMS (LS) 005 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 25,000.0000 25,000.00 0.030 750.00 0.980 24,500 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 6,000.0000 6,000.00 0.030 180.00 0.980 5,880 007 JOB SITE MANAGEMENT LS 4,500.0000 4,500.00 0.030 135.00 0.980 4,410 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 4,000.0000 4,000.00 0.750 3,000 009 TEMPORARY DRAINAGE INLET PROTECTION EA 300.0000 1,800.00 6.000 1,800 010 STREET SWEEPING LS 15,000.0000 15,000.00 0.030 450.00 0.980 14,700 011 TEMPORARY CONCRETE WASHOUT LS 6,000.0000 6,000.00 0.030 180.00 0.980 5,880 012 CLEARING AND GRUBBING (LS) LS 45,000.0000 45,000.00 1.000 45,000 013 ROCK BLANKET SQFT 43.0000 274,770.00 1,597.750 68,703.25 6,390.000 274,770 014 TRANSPORTATION ART EA 4,000.0000 24,000.00 4.000 16,000.00 6.000 24,000 015 CLASS 2 AGGREGATE BASE (CY) CY 600.0000 1,800.00 3.000 1,800 016 ADJUST ACCESS BOX FRAME AND COVER EA 1,000.0000 6,000.00 9.000 9,000 (UTILITY) 017 RESET ROADSIDE SIGN (ONE POST) EA 400.0000 1,600.00 3.000 1,200 018 SOLAR LIGHTING ASSEMBLY SYSTEM LS 120,000.0000 120,000.00 1.000 120,000 PROGRAM CAS145 PAGE 2 DATE 11/28/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0L4704 TIME 03:30 PM ESTIMATE NO. 005 BID OPENING 11/01/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/23 R.E. NAME: WINTER, BRIAN DATE OF THIS ESTIMATE 11/28/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 90,028.25 657,520.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 90,028.25 657,520.00 019 MOBILIZATION LS 45,000.0000 45,000.00 1.000 45,000 ORIGINAL CONTRACT AMOUNT 704,470.00 TOTAL WORK COMPLETED 90,028.25 702,520.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 90,028.25 702,520.00 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 01/19/23 35 03/15/23 04/10/23 12/08/23 23 150 0 0 99% 66% PROGRESS IS SATISFACTORY WINTER, BRIAN RESIDENT ENGINEER