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 01/23/24 EST. NO. 004 TIME 02:56 PM R.E. NAME: HADIPOUR ROOZBEH 01-0L4804 --------------------------------------------------------------------------- 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 0001 140,000.00 E.W. @ L.S.(+) 121423 N 0001 0 140,000.00 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 140,000.00 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 01/23/24 EST. NO. 004 TIME 02:56 PM R.E. NAME: HADIPOUR ROOZBEH 01-0L4804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 01/23/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0L4804 TIME 02:56 PM ESTIMATE NO. 004 BID OPENING 06/28/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/24 R.E. NAME: HADIPOUR ROOZBEH DATE OF THIS ESTIMATE 01/23/24 LOCATION PROGRESS ESTIMATE 01-MEN-162-28.6/29.4 ----------------- ROBERT J. FRANK CONSTRUCTION, MENDOCINO COUNTY NEAR COVELO FROM 0.1 MILE INC. WEST OF TOWN CREEK BRIDGE TO 0.1 MILE EAST 2806 TARMAC ROAD OF EAST LANE ROAD REDDING CA 96003 FED. AID NO. N O N E RUBBERIZED SPEED HUMP, SOLAR LIGHTING ASSE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 4,000.0000 4,000.00 1.000 4,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 350.0000 10,500.00 23.000 8,050 003 CONSTRUCTION AREA SIGNS LS 10,000.0000 10,000.00 0.050 500.00 0.820 8,200 004 TRAFFIC CONTROL SYSTEM LS 100,000.0000 100,000.00 0.050 5,000.00 0.820 82,000 005 TEMPORARY TRAFFIC STRIPE (TAPE) LF 30.0000 18,600.00 600.000 18,000 006 CHANNELIZER (SURFACE MOUNTED) EA 100.0000 2,800.00 28.000 2,800 007 TEMPORARY BARRIER SYSTEM LF 60.0000 46,800.00 780.000 46,800 008 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 10,000.0000 10,000.00 0.050 500.00 0.820 8,200 009 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 10,000.0000 10,000.00 0.050 500.00 0.820 8,200 010 ALTERNATIVE TEMPORARY CRASH CUSHION TL-2 EA 3,000.0000 6,000.00 2.000 6,000 011 AUTOMATED FLAGGER ASSISTANCE DEVICE LS 5,000.0000 5,000.00 1.000 5,000 012 JOB SITE MANAGEMENT LS 3,500.0000 3,500.00 0.050 175.00 0.820 2,870 013 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,000.0000 2,000.00 0.750 1,500 014 TEMPORARY DRAINAGE INLET PROTECTION EA 300.0000 600.00 2.000 600 015 STREET SWEEPING LS 5,000.0000 5,000.00 0.050 250.00 0.820 4,100 016 TEMPORARY CONCRETE WASHOUT LS 2,500.0000 2,500.00 0.050 125.00 0.820 2,050 017 TREATED WOOD WASTE LB 10.0000 1,900.00 181.000 1,810 018 ROADWAY EXCAVATION CY 200.0000 8,200.00 41.000 8,200 019 EMBANKMENT CY 200.0000 1,200.00 5.300 1,060 020 CLASS 2 AGGREGATE BASE (CY) CY 400.0000 5,200.00 12.200 4,880 021 MINOR HOT MIX ASPHALT TON 1,000.0000 24,000.00 24.000 24,000 022 PLACE HOT MIX ASPHALT (MISCELLANEOUS SQYD 100.0000 5,200.00 51.130 5,113 AREA) PROGRAM CAS145 PAGE 2 DATE 01/23/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0L4804 TIME 02:56 PM ESTIMATE NO. 004 BID OPENING 06/28/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/24 R.E. NAME: HADIPOUR ROOZBEH DATE OF THIS ESTIMATE 01/23/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TACK COAT (LB) LB 20.0000 860.00 43.000 860 024 ADJUST GRATE EA 1,500.0000 7,500.00 5.000 7,500 025 MINOR CONCRETE (CURB) (LF) LF 65.0000 29,900.00 460.000 29,900 026 MINOR CONCRETE (ISLAND PAVING) CY 1,000.0000 15,000.00 15.000 15,000 027 MINOR CONCRETE (STAMPED CONCRETE) SQFT 40.0000 32,400.00 810.000 32,400 028 REMOVE PAVEMENT MARKER EA 10.0000 420.00 32.000 320 029 PAVEMENT MARKER (RETROREFLECTIVE) EA 30.0000 1,380.00 46.000 1,380 030 RUBBERIZED SPEED HUMP SYSTEM EA 12,100.0000 169,400.00 14.000 169,400 031 REMOVE ROADSIDE SIGN (WOOD POST) EA 200.0000 200.00 1.000 200 032 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 100.0000 4,600.00 45.100 4,510 (0.063"-UNFRAMED) 033 ROADSIDE SIGN - ONE POST EA 300.0000 2,400.00 8.000 2,400 034 PREFORMED THERMOPLASTIC PAVEMENT MARKING SQFT 73.0000 77,380.00 1,162.500 84,862 (DECORATIVE THERMOPLASTIC PATTERN) 035 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 33.0000 19,470.00 590.000 19,470 WET NIGHT VISIBILITY) 036 6" THERMOPLASTIC TRAFFIC STRIPE LF 5.0000 32,050.00 6,410.000 32,050 (ENHANCED WET NIGHT VISIBILITY) 037 6" THERMOPLASTIC TRAFFIC STRIPE LF 3.0000 2,070.00 690.000 2,070 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 8-4) 038 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 5.0000 11,450.00 1,412.000 7,060 039 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 20.0000 15,000.00 31.500 630 040 SOLAR LIGHTING ASSEMBLY SYSTEM EA 10,000.0000 70,000.00 7.000 70,000 PROGRAM CAS145 PAGE 3 DATE 01/23/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0L4804 TIME 02:56 PM ESTIMATE NO. 004 BID OPENING 06/28/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/24 R.E. NAME: HADIPOUR ROOZBEH DATE OF THIS ESTIMATE 01/23/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 7,050.00 733,445.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 140,000.00 140,000.00 SUBTOTAL AMOUNT EARNED 147,050.00 873,445.50 ORIGINAL CONTRACT AMOUNT 774,480.00 TOTAL WORK COMPLETED 147,050.00 873,445.50 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 147,050.00 873,445.50 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 08/21/23 30 08/28/23 08/28/23 01/30/24 23 68 0 0 95% 77% PROGRESS IS SATISFACTORY HADIPOUR ROOZBEH RESIDENT ENGINEER