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 09/17/25 EST. NO. 002 TIME 12:55 PM R.E. NAME: COLLINS, ROBIN 01-0N6604 --------------------------------------------------------------------------- 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 09/17/25 EST. NO. 002 TIME 12:55 PM R.E. NAME: COLLINS, ROBIN 01-0N6604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 09/17/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0N6604 TIME 12:55 PM ESTIMATE NO. 002 BID OPENING 05/21/25 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/25 R.E. NAME: COLLINS, ROBIN DATE OF THIS ESTIMATE 09/17/25 LOCATION PROGRESS ESTIMATE 01-HUM-101-78.0/79.6 ----------------- 01-HUM-255-0.1/79.6 G R SUNDBERG, INC. HUMBOLDT COUNTY IN EUREKA ON ROUTE 101 5211 BOYD ROAD FROM 0.1 MILE SOUTH OF COMMERCIAL STREET ARCATA CA 95521 TO Y STREET AND ON ROUTE 255 AT 3RD STREET FED. AID NO. N O N E RECTANGULAR RAPID FLASHING BEACONS SYSTEMS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 1.000 2,500 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,000.0000 45,000.00 5.000 5,000.00 13.000 13,000 003 TRAFFIC CONTROL SYSTEM LS 110,000.0000 110,000.00 0.111 12,210.00 0.289 31,790 004 STATIONARY IMPACT ATTENUATOR VEHICLE LS 8,500.0000 8,500.00 0.111 943.50 0.289 2,456 (LS) 005 PORTABLE RADAR SPEED FEEDBACK SIGN LS 2,000.0000 2,000.00 0.000 0 SYSTEMS (LS) 006 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 7,700.0000 7,700.00 0.000 0 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 2,000.0000 2,000.00 0.289 578.00 0.289 578 008 JOB SITE MANAGEMENT LS 20,000.0000 20,000.00 0.111 2,220.00 0.289 5,780 009 WATER POLLUTION CONTROL PROGRAM LS 3,700.0000 3,700.00 1.000 3,700 010 TEMPORARY CONCRETE WASHOUT LS 1,600.0000 1,600.00 0.000 0 011 HEALTH AND SAFETY PLAN LS 1,600.0000 1,600.00 1.000 1,600 012 TREATED WOOD WASTE LB 0.5000 305.00 0.000 0 013 PAINT CURB (2-COAT) SQFT 4.0000 28,160.00 3,377.400 13,509 014 REMOVE ROADSIDE SIGN EA 200.0000 8,600.00 2.000 400.00 2.000 400 015 REMOVE ROADSIDE SIGN (STRAP AND SADDLE EA 150.0000 300.00 0.000 0 BRACKET METHOD) 016 RELOCATE ROADSIDE SIGN EA 575.0000 1,725.00 0.000 0 017 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.3000 22,143.00 51.900 949.77 51.900 949 (0.063"-UNFRAMED) 018 ROADSIDE SIGN - ONE POST EA 625.0000 45,625.00 5.000 3,125.00 5.000 3,125 019 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 525.0000 26,775.00 0.000 0 METHOD) 020 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 7.1500 175,175.00 9,247.500 66,119.63 22,158.500 158,433 WET NIGHT VISIBILITY) 021 6" THERMOPLASTIC TRAFFIC STRIPE LF 3.7500 862.50 57.400 215.25 200.600 752 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) PROGRAM CAS145 PAGE 2 DATE 09/17/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0N6604 TIME 12:55 PM ESTIMATE NO. 002 BID OPENING 05/21/25 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/25 R.E. NAME: COLLINS, ROBIN DATE OF THIS ESTIMATE 09/17/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 022 8" THERMOPLASTIC TRAFFIC STRIPE LF 3.7500 273.75 74.400 279.00 74.400 279 (ENHANCED WET NIGHT VISIBILITY) 023 8" THERMOPLASTIC TRAFFIC STRIPE LF 3.7500 712.50 175.500 658.13 175.500 658 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 024 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 3.7500 1,012.50 249.900 937.13 249.900 937 025 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 7.5000 60,075.00 3,725.000 27,937.50 7,913.400 59,350 026 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 5,900.0000 5,900.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 027 RECTANGULAR RAPID FLASHING BEACON LS 459,000.0000 459,000.00 0.000 0 SYSTEMS PROGRAM CAS145 PAGE 3 DATE 09/17/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0N6604 TIME 12:55 PM ESTIMATE NO. 002 BID OPENING 05/21/25 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/25 R.E. NAME: COLLINS, ROBIN DATE OF THIS ESTIMATE 09/17/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 121,572.91 299,799.16 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 121,572.91 299,799.16 ORIGINAL CONTRACT AMOUNT 1,041,244.25 TOTAL WORK COMPLETED 121,572.91 299,799.16 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 121,572.91 299,799.16 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 07/02/25 45 08/11/25 08/11/25 11/04/25 14 15 0 0 27% 31% PROGRESS IS SATISFACTORY COLLINS, ROBIN RESIDENT ENGINEER