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 09/20/21 EST. NO. 002 TIME 01:50 PM R.E. NAME: HENRY, AUSTIN 02-0J4104 --------------------------------------------------------------------------- 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 09/20/21 EST. NO. 002 TIME 01:50 PM R.E. NAME: HENRY, AUSTIN 02-0J4104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 09/20/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-0J4104 TIME 01:50 PM ESTIMATE NO. 002 BID OPENING 05/04/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/21 R.E. NAME: HENRY, AUSTIN DATE OF THIS ESTIMATE 09/20/21 LOCATION PROGRESS ESTIMATE 02-SIS-5-R25.4/R25.9 ----------------- S.T.RHOADES CONSTRUCTION, INC. IN SISKIYOU COUNTY ABOUT 5 MILES 8585 COMMERCIAL WAY; NORTH OF WEED FROM 0.2 MILE NORTH REDDING CA 96002 OF NORTH EDGEWOOD OVERHEAD TO 0.3 MILE NORTH OF WEED SAFETY ROADSIDE REST AREA. FED. AID NO. N O N E CONSTRUCT BARRIER WALL ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,000.0000 1,000.00 1.000 1,000 002 TIME-RELATED OVERHEAD (LS) LS 27,400.0000 27,400.00 0.285 7,809.00 0.450 12,330 003 DEVELOP WATER SUPPLY LS 1,000.0000 1,000.00 0.285 285.00 0.450 450 004 CONSTRUCTION AREA SIGNS LS 5,275.0000 5,275.00 0.075 395.63 0.490 2,584 005 TRAFFIC CONTROL SYSTEM LS 26,000.0000 26,000.00 0.285 7,410.00 0.450 11,700 006 TYPE III BARRICADE EA 30.0000 360.00 12.000 360 007 CHANNELIZER (SURFACE MOUNTED) EA 40.0000 2,240.00 43.000 1,720 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 5,200.0000 5,200.00 0.285 1,482.00 0.450 2,340 009 JOB SITE MANAGEMENT LS 4,000.0000 4,000.00 0.285 1,140.00 0.450 1,800 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 1.000 1,000 011 TEMPORARY DRAINAGE INLET PROTECTION EA 225.0000 450.00 2.000 450 012 TEMPORARY CONCRETE WASHOUT LS 2,500.0000 2,500.00 0.285 712.50 0.450 1,125 013 INVASIVE SPECIES CONTROL LS 250.0000 250.00 0.000 0 014 ROADWAY EXCAVATION CY 105.0000 40,950.00 384.600 40,383 015 FINISHING ROADWAY LS 500.0000 500.00 0.000 0 016 CLASS 2 AGGREGATE BASE (CY) CY 265.0000 53,000.00 50.000 13,250.00 150.000 39,750 017 HOT MIX ASPHALT (TYPE A) TON 220.0000 74,800.00 0.000 0 018 PLACE HOT MIX ASPHALT SQYD 56.0000 17,360.00 0.000 0 (MISCELLANEOUS AREA) 019 TACK COAT TON 700.0000 490.00 0.000 0 020 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 50.0000 15,500.00 302.000 15,100 021 STRUCTURAL CONCRETE, DRAINAGE INLET CY 4,000.0000 10,800.00 2.700 10,800 (F) 022 24" REINFORCED CONCRETE PIPE LF 375.0000 24,000.00 99.600 37,350 PROGRAM CAS145 PAGE 2 DATE 09/20/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-0J4104 TIME 01:50 PM ESTIMATE NO. 002 BID OPENING 05/04/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/21 R.E. NAME: HENRY, AUSTIN DATE OF THIS ESTIMATE 09/20/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 DRAINAGE INLET MARKER EA 50.0000 200.00 0.000 0 024 24" CONCRETE FLARED END SECTION EA 1,500.0000 1,500.00 1.000 1,500 025 ABANDON CULVERT (EA) EA 1,900.0000 1,900.00 1.000 1,900 026 REMOVE INLET EA 2,000.0000 4,000.00 2.000 4,000 027 REMOVE FLARED END SECTION (EA) EA 750.0000 750.00 1.000 750 028 ROCK SLOPE PROTECTION CY 700.0000 840.00 1.200 840.00 1.200 840 (60 LB, CLASS II, METHOD B) (CY) 029 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 25.0000 45.00 1.800 45.00 1.800 45 030 MINOR CONCRETE (GUTTER) (CY) CY 700.0000 39,900.00 0.000 0 031 REMOVE CONCRETE CURB (LF) LF 9.0000 13,500.00 1,491.200 13,420 032 MISCELLANEOUS IRON AND STEEL LB 2.0000 1,304.00 652.000 1,304 (F) 033 REMOVE CHAIN LINK FENCE LF 9.0000 14,850.00 1,645.000 14,805 034 PAVEMENT MARKER EA 35.0000 4,550.00 0.000 0 (RETROREFLECTIVE-RECESSED) 035 REMOVE ROADSIDE SIGN EA 400.0000 2,000.00 5.000 2,000 036 RESET ROADSIDE SIGN (TWO POST) EA 700.0000 1,400.00 0.000 0 037 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 30.0000 330.00 0.000 0 (0.063"-UNFRAMED) 038 METAL (BARRIER MOUNTED SIGN) LB 20.0000 3,000.00 0.000 0 039 ALTERNATIVE CRASH CUSHION SYSTEM EA 40,000.0000 80,000.00 0.000 0 040 CONCRETE BARRIER (TYPE 60MC) LF 165.0000 254,100.00 0.000 0 041 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 5,445.00 0.000 0 042 8" THERMOPLASTIC TRAFFIC STRIPE LF 3.0000 4,650.00 0.000 0 043 THERMOPLASTIC PAVEMENT MARKING SQFT 15.0000 2,550.00 0.000 0 044 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 14.0000 2,380.00 0.000 0 045 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 5,000.0000 5,000.00 0.285 1,425.00 0.450 2,250 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 09/20/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-0J4104 TIME 01:50 PM ESTIMATE NO. 002 BID OPENING 05/04/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/21 R.E. NAME: HENRY, AUSTIN DATE OF THIS ESTIMATE 09/20/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 34,794.13 223,057.55 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 34,794.13 223,057.55 046 MOBILIZATION LS 60,000.0000 60,000.00 0.950 57,000 ORIGINAL CONTRACT AMOUNT 818,269.00 TOTAL WORK COMPLETED 34,794.13 280,057.55 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 34,794.13 280,057.55 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 07/22/21 65 00/00/00 00/00/00 11/08/21 31 0 0 0 34% 48% PROGRESS IS SATISFACTORY HENRY, AUSTIN RESIDENT ENGINEER PROGRAM CAS145 DATE 09/20/21